COMP <GO>
GDYN vs COUR // EV/EBITDA & P/E VALUATION
Grid Dynamics Holdings Inc. (Class A) (NASDAQ) VS. Coursera Inc. (NYSE) • 15-METRIC TALLY: GDYN 8
— COUR 2
■ METRIC PARITY
LAST: $13.36 (+40.78%) • MKT CAP: $1.08B
valuation
—
LAST: $3.47 (-25.54%) • MKT CAP: $917.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GDYN VS. COUR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GDYN | COUR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 34.60% | 54.60% | -20.00 | COUR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -0.70% | -35.00% | +34.30 | GDYN | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.28% | 8.82% | -5.54 | COUR | /fcf-yield <GO> |
| Operating Margin | -0.50% | -10.20% | +9.70 | GDYN | /operating-margins <GO> |
| Net Profit Margin | 2.30% | -6.70% | +9.00 | GDYN | /net-margins <GO> |
| Revenue Growth (YoY) | 17.50% | 9.00% | +8.50 | GDYN | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 7.94 | 1.90 | +6.04 | GDYN | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 7/9 | +1.00 | GDYN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 68.2 | 34.2 | +34.00 | GDYN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 66.9x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.08B | $917.5M | $166.4M | GDYN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GDYN REV | COUR REV | GDYN GROSS % | COUR GROSS % | GDYN FCF | COUR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $411.8M | $757.5M | 34.6% | 54.6% | $25.3M | $108.7M |
| FY 2024 | $350.6M | $694.7M | 36.2% | 53.5% | $18.4M | $95.4M |
| FY 2023 | $312.9M | $635.8M | — | — | $41.1M | $29.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GDYN // BETA —
COUR // BETA —