Subscribe

IDP Education Limited (IEL.AX)

AUD2.25 +0.03 (+1.12%)
AU ASX Consumer Defensive Education & Training Services
Address Melbourne Quarter 2 3008
Docklands, VIC, AU
CEO Tennealle O'Shannessy
Website idp.com
IPO 2015-11-25
ISIN AU000000IEL5

Explore sections of this company profile

Also trades on Australian Securities Exchange · IEL.AX (AUD) Other OTC · IDPUF (USD)
Description

IDP Education Limited is dedicated to facilitating student entry into academic institutions across a global network, including Australia, the United Kingdom, the United States, Canada, New Zealand, and Ireland. Its extensive suite of services encompasses academic counseling, application processing assistance, crucial pre-travel guidance, and successful student placements. Beyond these core placement activities, IDP Education manages a range of examinations, delivers English language courses, cultivates client relationships, conducts digital student recruitment, and offers shared administrative functions. The organization also plays a crucial role in the global distribution and administration of the International English Language Testing System (IELTS) assessments, vital for academic, professional, and migratory purposes. Furthermore, it operates English language academies and supplies digital marketing and event coordination services. Established in 1969, IDP Education Limited's central office is located in Docklands, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD2.25 +0.03 (+1.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.74
Float Shares
277.60M
Free Float %
99.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-16.17% -16.17% -32.22% -52.15% -57.60% -61.42% -71.41% -89.96% -90.09% -51.42% -34.41%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.25
DCF (Unlevered) 7.87 +249.8%
DCF (Levered) 7.45 +230.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 4 0
Hold 4 0
Sell 1 +1
Strong Sell 2 0
Quality scores
Altman Z-Score
3.10
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Education & Training Services: +8.8%
    -15.0% Q4'25: -20.3% (vs Q4'23)
  • EPS growth Education & Training Services: +23.7%
    -66.7% Q4'25: -76.8% (vs Q4'23)
  • FCF margin FCF growth · Education & Training Services: +33.4%
    +5.3% Q4'25: +3.0% (vs Q4'23)
  • EBIT margin Education & Training Services: +14.0%
    +10.0% Q4'25: +15.6% (vs Q4'23)
  • ROIC Education & Training Services: +8.8%
    +7.4% Q4'25: +21.3% (vs Q4'23)
  • Share dilution Education & Training Services: +0.0%
    +0.2% Q4'25: +0.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Education & Training Services: -0.27×
    2.64× Q4'25: 1.13× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.79) × ERP
WACC = 61% × Ke + 39% × Kd (7.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.87 Current price: 2.25
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
13 Rev. Ana.
10 EPS Ana.
Jun 2027
13 Rev. Ana.
10 EPS Ana.
Jun 2028
12 Rev. Ana.
8 EPS Ana.
Jun 2029
10 Rev. Ana.
5 EPS Ana.
Jun 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
361.64M
est: 367.13M (-1.5%)
394.19M
est: 394.57M (-0.1%)
487.16M
est: 479.76M (+1.5%)
598.14M
est: 603.11M (-0.8%)
582.84M
est: 544.47M (+7.0%)
525.55M
est: 534.41M (-1.7%)
790.59M
est: 810.10M (-2.4%)
977.83M
est: 983.33M (-0.6%)
1.04B
est: 1.03B (+1.0%)
882.20M
est: 863.46M (+2.2%)
848.78M
835.20M – 860.73M
-1.7% YoY
892.23M
830.26M – 940.71M
+5.1% YoY
979.04M
975.45M – 982.62M
+9.7% YoY
1.12B
1.07B – 1.15B
+13.9% YoY
1.16B
1.11B – 1.20B
+4.1% YoY
EBITDA
60.83M
est: 83.52M (-27.2%)
68.49M
est: 58.35M (+17.4%)
88.69M
est: 71.12M (+24.7%)
115.33M
est: 92.63M (+24.5%)
146.40M
est: 82.60M (+77.2%)
99.43M
est: 104.44M (-4.8%)
193.65M
est: 150.82M (+28.4%)
268.16M
est: 173.29M (+54.7%)
269.27M
est: 225.27M (+19.5%)
149.55M
est: 195.62M (-23.5%)
193.10M
190.01M – 195.81M
-1.3% YoY
202.98M
188.88M – 214.01M
+5.1% YoY
222.73M
221.91M – 223.55M
+9.7% YoY
253.80M
242.77M – 262.62M
+13.9% YoY
264.15M
252.67M – 273.33M
+4.1% YoY
EBIT
54.23M
est: 61.91M (-12.4%)
61.55M
est: 57.69M (+6.7%)
75.49M
est: 76.78M (-1.7%)
97.41M
est: 94.97M (+2.6%)
109.27M
est: 91.26M (+19.7%)
61.85M
est: 114.37M (-45.9%)
155.42M
est: 165.16M (-5.9%)
217.68M
est: 189.77M (+14.7%)
207.15M
est: 246.69M (-16.0%)
88.38M
est: 145.01M (-39.1%)
143.14M
140.85M – 145.15M
-1.3% YoY
150.47M
140.02M – 158.64M
+5.1% YoY
165.11M
164.50M – 165.71M
+9.7% YoY
188.14M
179.96M – 194.68M
+13.9% YoY
195.81M
187.30M – 202.62M
+4.1% YoY
Net Income
39.91M
est: 41.09M (-2.9%)
41.51M
est: 42.79M (-3.0%)
51.52M
est: 50.47M (+2.1%)
66.63M
est: 64.94M (+2.6%)
67.87M
est: 60.44M (+12.3%)
39.68M
est: 72.16M (-45.0%)
102.60M
est: 104.21M (-1.5%)
148.52M
est: 148.52M (+0.0%)
132.75M
est: 132.75M (+0.0%)
44.51M
est: 69.51M (-36.0%)
64.09M
58.26M – 69.92M
-7.8% YoY
84.84M
57.47M – 103.94M
+32.4% YoY
113.55M
72.85M – 128.34M
+33.8% YoY
102.20M
96.42M – 106.82M
-10.0% YoY
143.38M
135.28M – 149.86M
+40.3% YoY
SGA
111.74M
est: 132.37M (-15.6%)
124.32M
est: 125.80M (-1.2%)
158.29M
est: 159.58M (-0.8%)
226.27M
est: 210.82M (+7.3%)
204.83M
est: 223.73M (-8.4%)
192.64M
est: 236.91M (-18.7%)
264.85M
est: 342.13M (-22.6%)
331.56M
est: 393.10M (-15.7%)
375.31M
est: 511.02M (-26.6%)
353.20M
est: 310.03M (+13.9%)
306.04M
301.15M – 310.35M
-1.3% YoY
321.71M
299.36M – 339.19M
+5.1% YoY
353.01M
351.71M – 354.30M
+9.7% YoY
402.25M
384.76M – 416.23M
+13.9% YoY
418.65M
400.45M – 433.21M
+4.1% YoY
EPS
0.16
est: 0.15 (+8.8%)
0.17
est: 0.17 (+0.6%)
0.21
est: 0.21 (-1.0%)
0.27
est: 0.27 (-0.1%)
0.26
est: 0.17 (+54.0%)
0.14
est: 0.17 (-16.6%)
0.37
est: 0.37 (+1.2%)
0.53
est: 0.54 (-1.8%)
0.48
est: 0.53 (-9.5%)
0.16
est: 0.25 (-34.8%)
0.24
0.21 – 0.25
-3.9% YoY
0.29
0.21 – 0.37
+22.1% YoY
0.37
0.26 – 0.46
+29.9% YoY
0.37
0.34 – 0.38
-2.1% YoY
0.51
0.48 – 0.54
+40.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-28 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-27 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-26 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-25 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-22 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-21 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-20 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-19 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-18 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-15 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-14 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-13 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-12 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-11 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-08 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-07 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-06 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-05 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-04 B- 2/5 5/5 2/5 3/5 1/5 1/5 2/5
2026-05-01 C+ 2/5 4/5 2/5 3/5 1/5 1/5 2/5
2026-04-30 C+ 2/5 4/5 2/5 3/5 1/5 1/5 2/5
2026-04-29 C+ 2/5 4/5 2/5 3/5 1/5 1/5 2/5
2026-04-28 C+ 2/5 4/5 2/5 3/5 1/5 1/5 2/5
2026-04-27 C+ 2/5 4/5 2/5 3/5 1/5 1/5 2/5
2026-04-24 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-23 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-22 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-21 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-20 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-17 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5
2026-04-16 B- 2/5 4/5 2/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
186.22M
OE per share TTM
0.67
Owner's Yield
30.00%
Maintenance CapEx ratio
75.64%
Maint CapEx / Avg PPE
13.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 75 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/ASX Small Ordinaries ETF ISO.AX 0.22% 196.4K 0.55%
2 Vanguard MSCI Australian Small Companies Index ETF VSO.AX 0.12% 919.0K 0.30%
3 BetaShares - Australian Sustainability Leaders ETF FAIR.AX 0.11% 811.9K 0.49%
4 VanEck - MSCI Australian Sustainable Equity ETF GRNV.AX 0.09% 143.9K 0.35%
5 iShares Digital Entertainment and Education UCITS ETF USD PLAY.AS 0.05% 32.8K 0.40%
6 BetaShares - FTSE RAFI Australia 200 ETF QOZ.AX 0.04% 309.8K 0.40%
7 Vanguard Australian Shares High Yield ETF VHY.AX 0.03% 1.49M 0.25%
8 State Street SPDR S&P International Small Cap ETF GWX 0.03% 239.9K 0.40%
9 Vanguard Australian Shares Index ETF VAS.AX 0.02% 4.06M 0.07%
10 Avantis International Small Cap Equity ETF AVDS 0.02% 63.4K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
10.6K
Shares Outstanding
278.34M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Tennealle O'Shannessy Chief Executive Officer, MD & Director 1M female
Katherine T. Koch Chief Financial Officer 897.8K female
Harmeet Pental Chief Operating Officer 764.3K male
Jennifer Fleming Chief Strategy Officer female
Ashley Warmbrand Company Secretary & General Counsel male
Matthew Toohey Chief Information Officer male
Neil Pearson Chief Digital Officer male
Georgia Murphy Chief People Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits