Data is not available at this time.
Graham Holdings Company operates as a diversified education and media conglomerate, with core segments including Kaplan (education services), television broadcasting, and digital media. The company generates revenue through tuition-driven educational programs, advertising, and subscription-based media services. Kaplan, its largest division, offers test preparation, professional training, and higher education programs, serving a global student base. In broadcasting, Graham Holdings owns local TV stations under the Graham Media Group, leveraging regional advertising demand. The company’s diversified structure mitigates sector-specific risks while allowing for cross-segment synergies. Its market position is characterized by niche dominance in education services and stable cash flows from media assets, though it faces competition from larger education providers and digital media disruptors. Graham Holdings maintains a disciplined approach to capital allocation, balancing reinvestment with shareholder returns.
Graham Holdings reported revenue of $4.79 billion for FY 2024, with net income of $724.6 million, reflecting a robust 15.1% net margin. Diluted EPS stood at $163.40, supported by disciplined cost management. Operating cash flow was $407 million, though capital expenditures of $82.9 million indicate moderate reinvestment needs. The company’s profitability metrics underscore efficient operations across its diversified segments.
The company’s earnings power is driven by Kaplan’s recurring revenue streams and stable media cash flows. ROIC remains healthy, supported by high-margin education services and scalable broadcasting operations. Graham Holdings’ capital efficiency is evident in its ability to generate strong free cash flow, which funds dividends and selective acquisitions without excessive leverage.
Graham Holdings maintains a solid balance sheet, with $260.9 million in cash and equivalents against $1.17 billion in total debt. The debt level is manageable given stable cash flows, and the company has no near-term liquidity concerns. Shareholders’ equity is bolstered by retained earnings, reflecting prudent financial management.
Revenue growth has been steady, supported by Kaplan’s expansion and media stability. The company pays a consistent dividend, with $7.04 per share in FY 2024, signaling commitment to shareholder returns. Future growth may hinge on strategic acquisitions and organic expansion in high-demand education verticals.
The market values Graham Holdings at a premium relative to pure-play education or media peers, reflecting its diversified model. Investors likely price in sustained cash flow generation and disciplined capital allocation, though sector-specific risks (e.g., enrollment trends, ad demand) warrant monitoring.
Graham Holdings’ key advantages include Kaplan’s brand equity, regional media dominance, and a balanced capital strategy. The outlook is stable, with growth opportunities in digital education and potential M&A. Macroeconomic shifts in education demand and advertising could influence performance, but the company’s diversification provides resilience.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |