Udemy, Inc. (NASDAQ: UDMY)

Sector: Consumer Defensive Industry: Education & Training Services CIK: 0001607939
Market Cap 602.69 Mn
P/B 2.72
P/E -161.67
P/S 0.76
ROIC (Qtr) -3.09
Div Yield % 0.00
Rev 1y % (Qtr) 0.13
Total Debt (Qtr) 11.97 Mn
Debt/Equity (Qtr) 0.05
Add ratio to table...

About

Udemy, Inc., a prominent player in the online education industry, operates an online platform that enables individuals and organizations to acquire new skills and knowledge. Its mission is to improve lives through learning, and its platform empowers tens of thousands of instructors to create, distribute, and enhance content that reaches a vast global audience of 69 million learners. Udemy's core business activities revolve around its online learning platform, which caters to both enterprise and consumer markets. The enterprise segment, also known...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 81.73M provides robust 6.83x coverage of total debt 11.97M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 236.13M provide 44.57x coverage of short-term debt 5.30M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 574.27M provides 47.98x coverage of total debt 11.97M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 64.36M exceeds capital expenditure of 17.37M by 3.71x, indicating strong organic growth funding capability.
  • Robust tangible asset base of 574.27M provides 4.26x coverage of working capital 134.96M, indicating strong operational backing.

Bear case

  • Investment activities of 2.66M provide weak support for R&D spending of 105.73M, which is 0.03x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 236.13M provide limited coverage of acquisition spending of (1.50M), which is -157.42x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 81.73M provides insufficient coverage of deferred revenue obligations of 297.17M, which is 0.28x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 81.73M shows concerning coverage of stock compensation expenses of 73.44M, with a 1.11 ratio indicating potential earnings quality issues.
  • Free cash flow of 64.36M represents just -44.75x of debt issuance (1.44M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Geographical Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Education & Training Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 EDU New Oriental Education & Technology Group Inc. 9.35 Bn 24.58 1.82 0.78 Bn
2 TAL TAL Education Group 6.18 Bn 22.22 2.20 0.38 Bn
3 GHC Graham Holdings Co 5.47 Bn 12.27 1.91 1.17 Bn
4 LAUR Laureate Education, Inc. 5.20 Bn 25.55 3.29 0.44 Bn
5 LOPE Grand Canyon Education, Inc. 4.62 Bn 21.85 4.23 0.11 Bn
6 LRN Stride, Inc. 3.61 Bn 11.32 1.43 0.56 Bn
7 ATGE Covista Inc. 3.46 Bn 13.66 1.83 0.73 Bn
8 PRDO PERDOCEO EDUCATION Corp 2.84 Bn 42.39 1.73 0.06 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.62 0.71
EV to Cash from Ops. EV/CFO 4.67 6.80
EV to Debt EV to Debt 31.87 11.15
EV to EBIT EV/EBIT 4,285.97 112.78
EV to EBITDA EV/EBITDA 23.18 6.48
EV to Free Cash Flow [EV/FCF] EV/FCF 5.93 5.57
EV to Market Cap EV to Market Cap 0.63 582,173.64
EV to Revenue EV/Rev 0.48 1.74
Price to Book Value [P/B] P/B 2.72 -3.80
Price to Earnings [P/E] P/E -161.67 -1.70
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 11.73
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.21
Dividend per Basic Share Div per Share (Qtr) 0.00 0.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.69
Interest Coverage Int. cover (Qtr) -0.09 53.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -18.37 -82.12
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 15.38 25.11
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.54
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 99.68 -39.04
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 122.75 -34.79
EBIT Growth (1y) % EBIT 1y % (Qtr) 100.10 -40.70
EBT Growth (1y) % EBT 1y % (Qtr) 101.20 -52.53
EPS Growth (1y) % EPS 1y % (Qtr) 95.16 -29.51
FCF Growth (1y) % FCF 1y % (Qtr) 199.06 -36.51
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 9.06 -3.42
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.29 0.63
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.61 0.73
Current Ratio Curr Ratio (Qtr) 1.35 1.63
Debt to Equity Ratio Debt/Equity (Qtr) 0.05 3.83
Interest Cover Ratio Int Coverage (Qtr) -0.09 53.05
Times Interest Earned Times Interest Earned (Qtr) -0.09 53.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.60 -30.62
EBIT Margin % EBIT Margin % (Qtr) 0.01 -82.13
EBT Margin % EBT Margin % (Qtr) 0.14 -47.07
Gross Margin % Gross Margin % (Qtr) 65.00 50.48
Net Profit Margin % Net Margin % (Qtr) -0.50 -48.61