Financhill
Sell
17

PAYC Quote, Financials, Valuation and Earnings

Last price:
$205.64
Seasonality move :
5.69%
Day range:
$204.24 - $210.80
52-week range:
$139.50 - $242.74
Dividend yield:
0.72%
P/E ratio:
24.94x
P/S ratio:
6.45x
P/B ratio:
8.16x
Volume:
1.5M
Avg. volume:
585.7K
1-year change:
1.57%
Market cap:
$11.9B
Revenue:
$1.7B
EPS (TTM):
$8.31
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $737.7M $841.4M $1.1B $1.4B $1.7B
Revenue Growth (YoY) 30.25% 14.07% 25.44% 30.29% 23.16%
 
Cost of Revenues $109.7M $123.5M $161.9M $212.7M $276.3M
Gross Profit $627.9M $717.9M $893.6M $1.2B $1.4B
Gross Profit Margin 85.12% 85.32% 84.66% 84.53% 83.69%
 
R&D Expenses $73.1M $90.2M $118.4M $148.3M $199M
Selling, General & Admin $306.8M $413.9M $485.8M $585.7M $705.8M
Other Inc / (Exp) $803K -$168K $2.4M $13.4M $23M
Operating Expenses $401.7M $531.8M $640.1M $783.8M $966.1M
Operating Income $226.2M $186.1M $253.6M $378.7M $451.3M
 
Net Interest Expenses $940K $19K -- $2.5M $1.9M
EBT. Incl. Unusual Items $226.1M $185.9M $256M $389.6M $472.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.5M $42.5M $60M $108.2M $131.6M
Net Income to Company $180.6M $143.5M $196M $281.4M $340.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $180.6M $143.5M $196M $281.4M $340.8M
 
Basic EPS (Cont. Ops) $3.14 $2.49 $3.39 $4.86 $5.91
Diluted EPS (Cont. Ops) $3.09 $2.46 $3.37 $4.84 $5.88
Weighted Average Basic Share $57.6M $57.6M $57.9M $57.9M $57.7M
Weighted Average Diluted Share $58.4M $58.3M $58.2M $58.2M $58M
 
EBITDA $269.2M $239.3M $323.2M $484.8M $588.3M
EBIT $227M $186M $256M $392.1M $474.3M
 
Revenue (Reported) $737.7M $841.4M $1.1B $1.4B $1.7B
Operating Income (Reported) $226.2M $186.1M $253.6M $378.7M $451.3M
Operating Income (Adjusted) $227M $186M $256M $392.1M $474.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $196.5M $256.2M $334.2M $406.3M $451.9M
Revenue Growth (YoY) 12.3% 30.36% 30.44% 21.59% 11.23%
 
Cost of Revenues $30.9M $42.7M $55.1M $68.9M $88.4M
Gross Profit $165.6M $213.5M $279.1M $337.4M $363.6M
Gross Profit Margin 84.27% 83.34% 83.51% 83.03% 80.45%
 
R&D Expenses $21.8M $31.1M $40.4M $51.9M $63M
Selling, General & Admin $102.7M $129.7M $151.8M $173M $175.1M
Other Inc / (Exp) $246K $244K $2M $5.4M $4.2M
Operating Expenses $131.6M $170.2M $204.8M $240.5M $258.7M
Operating Income $34M $43.3M $74.3M $96.9M $104.9M
 
Net Interest Expenses -- -- $1M $222K $789K
EBT. Incl. Unusual Items $34.3M $43.5M $75.3M $102M $108.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.8M $13.2M $23.1M $26.8M $35M
Net Income to Company $27.5M $30.4M $52.2M $75.2M $73.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $27.5M $30.4M $52.2M $75.2M $73.3M
 
Basic EPS (Cont. Ops) $0.48 $0.52 $0.90 $1.30 $1.31
Diluted EPS (Cont. Ops) $0.47 $0.52 $0.90 $1.30 $1.31
Weighted Average Basic Share $57.6M $57.9M $57.9M $57.8M $55.9M
Weighted Average Diluted Share $58.2M $58.2M $58M $58M $56M
 
EBITDA $48.1M $60.9M $99.9M $131.2M $147.2M
EBIT $34.3M $43.5M $76.3M $102.3M $109.1M
 
Revenue (Reported) $196.5M $256.2M $334.2M $406.3M $451.9M
Operating Income (Reported) $34M $43.3M $74.3M $96.9M $104.9M
Operating Income (Adjusted) $34.3M $43.5M $76.3M $102.3M $109.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $813.9M $991.5M $1.3B $1.6B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $119.3M $148.4M $200.2M $260.7M $325.6M
Gross Profit $694.6M $843.1M $1.1B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.4M $109.1M $143.2M $183.2M $231.2M
Selling, General & Admin $374.9M $479.9M $558.1M $677.3M $600.7M
Other Inc / (Exp) $449K $1.4M $5.7M $26.7M $19.5M
Operating Expenses $484.4M $621.9M $747.9M $918.6M $905.8M
Operating Income $210.2M $221.2M $341.5M $450.4M $592.6M
 
Net Interest Expenses $165K -- $1.6M $2.6M $2.6M
EBT. Incl. Unusual Items $210.5M $222.6M $345.6M $474.5M $609.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46M $50.9M $95.5M $135.5M $139.2M
Net Income to Company $164.5M $171.6M $250.1M $339M $470.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.5M $171.6M $250.1M $339M $470.2M
 
Basic EPS (Cont. Ops) $2.86 $2.96 $4.31 $5.85 $8.31
Diluted EPS (Cont. Ops) $2.82 $2.95 $4.31 $5.85 $8.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $261.3M $285.1M $433.9M $585M $749.2M
EBIT $210.6M $222.6M $347.2M $477.1M $612M
 
Revenue (Reported) $813.9M $991.5M $1.3B $1.6B $1.8B
Operating Income (Reported) $210.2M $221.2M $341.5M $450.4M $592.6M
Operating Income (Adjusted) $210.6M $222.6M $347.2M $477.1M $612M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $620.5M $770.5M $1B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $90.5M $115.4M $153.7M $201.6M $250.9M
Gross Profit $530M $655.2M $850.9M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $65.2M $84M $108.8M $143.7M $175.9M
Selling, General & Admin $294.7M $360.7M $432.9M $524.6M $419.5M
Other Inc / (Exp) -$522K $1M $4.3M $17.5M $14M
Operating Expenses $380.1M $470.2M $578.1M $712.9M $652.6M
Operating Income $149.9M $184.9M $272.8M $344.6M $485.8M
 
Net Interest Expenses $19K -- $1.6M $1.7M $2.4M
EBT. Incl. Unusual Items $149.3M $186M $275.6M $360.5M $497.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.2M $38.7M $74.2M $101.5M $109.1M
Net Income to Company $119.1M $147.3M $201.4M $259M $388.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $119.1M $147.3M $201.4M $259M $388.4M
 
Basic EPS (Cont. Ops) $2.07 $2.54 $3.47 $4.47 $6.88
Diluted EPS (Cont. Ops) $2.04 $2.53 $3.47 $4.47 $6.88
Weighted Average Basic Share $172.8M $173.5M $173.8M $173.6M $168.9M
Weighted Average Diluted Share $174.8M $174.7M $174.3M $174M $169.3M
 
EBITDA $188.4M $234.2M $345M $445.1M $606M
EBIT $149.4M $186M $277.2M $362.1M $499.9M
 
Revenue (Reported) $620.5M $770.5M $1B $1.3B $1.4B
Operating Income (Reported) $149.9M $184.9M $272.8M $344.6M $485.8M
Operating Income (Adjusted) $149.4M $186M $277.2M $362.1M $499.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $133.7M $151.7M $278M $400.7M $294M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.3M $9.1M $9.5M $22.8M $16.4M
Inventory $1.2M $1.2M $1.1M $1.6M $1.4M
Prepaid Expenses $13.6M $17.9M $23.7M $34.1M $37.6M
Other Current Assets -- -- -- -- --
Total Current Assets $1.9B $1.9B $2.3B $2.8B $2.8B
 
Property Plant And Equipment $238.5M $285.2M $349M $402.4M $498.2M
Long-Term Investments -- -- -- -- --
Goodwill $51.9M $51.9M $51.9M $51.9M $51.9M
Other Intangibles -- $319K $58M $54M $50.1M
Other Long-Term Assets $33.3M $34.5M $42.4M $62M $103.6M
Total Assets $2.5B $2.6B $3.2B $3.9B $4.2B
 
Accounts Payable $5.1M $6.8M $5.8M $16.1M $13.9M
Accrued Expenses $72.8M $82.4M $120M $133.5M $169.9M
Current Portion Of Long-Term Debt $1.8M $1.8M $1.8M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.6B $1.8B $2.2B $2.3B
Total Current Liabilities $1.8B $1.7B $2B $2.4B $2.5B
 
Long-Term Debt $30.9M $29.1M $27.4M $29M --
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $2.3B $2.7B $2.9B
 
Common Stock $613K $618K $623K $625K $627K
Other Common Equity Adj -- -- -- -$3.7M -$1M
Common Equity $526.6M $655.6M $893.7M $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $526.6M $655.6M $893.7M $1.2B $1.3B
 
Total Liabilities and Equity $2.5B $2.6B $3.2B $3.9B $4.2B
Cash and Short Terms $133.7M $151.7M $278M $400.7M $294M
Total Debt $32.6M $30.9M $29.2M $29M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $156.4M $230.9M $317.2M $484M $325.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $12.4M $13M $14.9M $15.5M $20.6M
Inventory $924K $866K $1.5M $836K $1.3M
Prepaid Expenses $20.8M $26.6M $39.7M $40.6M $46M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $3.3B $2.2B $2.6B $2B
 
Property Plant And Equipment $275.6M $329.3M $383.9M $468.3M $631.6M
Long-Term Investments -- -- -- -- --
Goodwill $51.9M $51.9M $51.9M $51.9M $51.9M
Other Intangibles $3.2M $59.1M $55M $51.1M $47.2M
Other Long-Term Assets $33.7M $33.9M $58.5M $76.3M $30.7M
Total Assets $2.5B $4.2B $3.3B $3.9B $3.5B
 
Accounts Payable $9.2M $9.4M $10.2M $6.9M $35M
Accrued Expenses $80.5M $98.9M $113.9M $138.6M $136M
Current Portion Of Long-Term Debt -- $1.8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- $20.1M
Other Current Liabilities $1.5B $3B $1.8B $1.9B $1.4B
Total Current Liabilities $1.6B $3.1B $1.9B $2.1B $1.7B
 
Long-Term Debt $29.6M $27.8M $29M $29M --
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $3.4B $2.2B $2.4B $2B
 
Common Stock $616K $622K $625K $627K $629K
Other Common Equity Adj -- -- -$3.8M -$2.2M -$180K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $632.4M $825.3M $1.1B $1.4B $1.5B
 
Total Liabilities and Equity $2.5B $4.2B $3.3B $3.9B $3.5B
Cash and Short Terms $156.4M $230.9M $317.2M $484M $325.8M
Total Debt $31.3M $29.6M $29M $29M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $180.6M $143.5M $196M $281.4M $340.8M
Depreciation & Amoritzation $42.2M $53.4M $67.2M $92.7M $113.9M
Stock-Based Compensation $47.3M $90.1M $97.5M $94.9M $129.8M
Change in Accounts Receivable -$5.9M $168K -$360K -$13.4M $6.4M
Change in Inventories -$403K -$41K $481K -$224K $224K
Cash From Operations $224.3M $227.2M $319.4M $365.1M $485M
 
Capital Expenditures $92.9M $94.1M $126.2M $136.8M $196.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$219.5M -$117.9M -$257.7M -$23.3M -$196.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$64.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $29M --
Long-Term Debt Repaid -$1.8M -$1.8M -$1.8M -$29.3M -$29M
Repurchase of Common Stock -- -$52M -- -$94.7M -$286.6M
Other Financing Activities $652.4M -$112.1M $167.5M $349.5M $105.8M
Cash From Financing $650.7M -$165.9M $165.7M $254.6M -$274.7M
 
Beginning Cash (CF) $986.5M $1.6B $1.6B $1.8B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $655.4M -$56.6M $227.4M $596.4M $13.7M
Ending Cash (CF) $1.6B $1.6B $1.8B $2.4B $2.4B
 
Levered Free Cash Flow $131.3M $133.1M $193.2M $228.3M $288.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $27.5M $30.4M $52.2M $75.2M $73.3M
Depreciation & Amoritzation $13.8M $17.3M $23.6M $28.9M $38.1M
Stock-Based Compensation $19.5M $29M $24.5M $33.2M $24.2M
Change in Accounts Receivable -$3.1M $6.9M $5.2M $645K -$542K
Change in Inventories $465K $17K $1.2M $39K $438K
Cash From Operations $66.8M $83.2M $67.7M $98.6M $92.8M
 
Capital Expenditures $21M $25.5M $24.3M $52.3M $48.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8M -$14.2M -$9.5M -$52.3M -$38.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$21.6M -$21.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$443K -$443K -- -- --
Repurchase of Common Stock -- -- -- -$75M -$42M
Other Financing Activities $486M $905.8M -$1.7B -$106.7M -$865.6M
Cash From Financing $485.5M $905.4M -$1.7B -$203.3M -$928.9M
 
Beginning Cash (CF) $854M $2.1B $3.4B $2.3B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $544.6M $974.4M -$1.6B -$157M -$874.2M
Ending Cash (CF) $1.4B $3B $1.8B $2.2B $1.7B
 
Levered Free Cash Flow $45.8M $57.7M $43.4M $46.3M $44.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $164.5M $171.6M $250.1M $339M $470.2M
Depreciation & Amoritzation $50.6M $62.6M $86.8M $107.9M $137.1M
Stock-Based Compensation $62.7M $109.9M $92M $120.5M -$12.1M
Change in Accounts Receivable -$9.7M -$649K -$1.9M -$652K -$5M
Change in Inventories -$190K $24K $411K $124K $718K
Cash From Operations $222.2M $282.5M $326.4M $479M $508M
 
Capital Expenditures $95.4M $108.8M $130M $180.5M $202.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$339.2M $15.9M -$225.7M -$126.9M -$27.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$43.4M -$85.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.8M -$1.8M -$29.7M -- --
Repurchase of Common Stock -$52M -- -- -- --
Other Financing Activities $660M $1.3B -$1.2B $134.1M -$477.7M
Cash From Financing $606.2M $1.3B -$1.3B $15.8M -$926.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $489.2M $1.6B -$1.2B $367.9M -$445.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $126.8M $173.7M $196.4M $298.6M $305.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $119.1M $147.3M $201.4M $259M $388.4M
Depreciation & Amoritzation $39.1M $48.3M $67.8M $83M $106.2M
Stock-Based Compensation $56.5M $76.4M $70.8M $96.4M -$45.5M
Change in Accounts Receivable -$3.1M -$3.9M -$5.4M $7.3M -$4.1M
Change in Inventories $32K $97K $27K $375K $869K
Cash From Operations $174.3M $229.6M $236.6M $350.6M $373.5M
 
Capital Expenditures $73.5M $88.2M $92M $135.7M $141.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$197.8M -$64M -$32M -$135.6M $33.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$43.4M -$63.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $29M -- --
Long-Term Debt Repaid -$1.3M -$1.3M -$29.3M -- --
Repurchase of Common Stock -$52M -- -$94.7M -$75M -$122.8M
Other Financing Activities -$166.5M $1.3B -$103.9M -$319.3M -$902.8M
Cash From Financing -$219.9M $1.3B -$198.9M -$437.7M -$1.1B
 
Beginning Cash (CF) $3.8B $6B $9.2B $7.5B $8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$243.3M $1.4B $5.7M -$222.8M -$682.3M
Ending Cash (CF) $3.5B $7.5B $9.2B $7.2B $7.3B
 
Levered Free Cash Flow $100.8M $141.4M $144.6M $214.9M $232M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 1.23% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock