Financhill
Sell
21

PAYC Quote, Financials, Valuation and Earnings

Last price:
$152.14
Seasonality move :
9.45%
Day range:
$149.29 - $153.45
52-week range:
$145.61 - $267.76
Dividend yield:
0.99%
P/E ratio:
18.93x
P/S ratio:
4.29x
P/B ratio:
4.89x
Volume:
784.1K
Avg. volume:
808.5K
1-year change:
-25.8%
Market cap:
$8.4B
Revenue:
$1.9B
EPS (TTM):
$8.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $841.4M $1.1B $1.4B $1.7B $1.9B
Revenue Growth (YoY) 14.07% 25.44% 30.29% 23.16% 11.19%
 
Cost of Revenues $151.2M $265.7M $348.9M $445M $543.3M
Gross Profit $690.3M $789.9M $1B $1.2B $1.3B
Gross Profit Margin 82.04% 74.83% 74.63% 73.72% 71.15%
 
R&D Expenses $90.2M $118.4M $239.1M $199M $242.6M
Selling, General & Admin $413.9M $485.8M $585.7M $705.8M $593M
Other Inc / (Exp) -$168K $2.4M $13.4M $23M $18.1M
Operating Expenses $504.2M $536.3M $647.7M $797.3M $705.6M
Operating Income $186.1M $253.6M $378.7M $451.3M $634.3M
 
Net Interest Expenses $19K -- $2.5M $1.9M $3.4M
EBT. Incl. Unusual Items $185.9M $256M $389.6M $472.4M $649M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.5M $60M $108.2M $131.6M $147M
Net Income to Company $143.5M $196M $281.4M $340.8M $502M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143.5M $196M $281.4M $340.8M $502M
 
Basic EPS (Cont. Ops) $2.49 $3.39 $4.86 $5.91 $8.93
Diluted EPS (Cont. Ops) $2.46 $3.37 $4.84 $5.88 $8.92
Weighted Average Basic Share $57.6M $57.9M $57.9M $57.7M $56.2M
Weighted Average Diluted Share $58.3M $58.2M $58.2M $58M $56.3M
 
EBITDA $239.5M $388.8M $557.7M $672.7M $910.2M
EBIT $186.1M $253.6M $378.7M $451.3M $634.3M
 
Revenue (Reported) $841.4M $1.1B $1.4B $1.7B $1.9B
Operating Income (Reported) $186.1M $253.6M $378.7M $451.3M $634.3M
Operating Income (Adjusted) $186.1M $253.6M $378.7M $451.3M $634.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $256.2M $334.2M $406.3M $451.9M $493.3M
Revenue Growth (YoY) 30.36% 30.44% 21.59% 11.23% 9.15%
 
Cost of Revenues $69.5M $89.8M $112M $125.1M $127.5M
Gross Profit $186.7M $244.3M $294.3M $326.8M $365.8M
Gross Profit Margin 72.88% 73.12% 72.43% 72.31% 74.15%
 
R&D Expenses $31.1M $40.4M $51.9M $63M $74.1M
Selling, General & Admin $129.7M $151.8M $173M $175.1M $197.6M
Other Inc / (Exp) $244K $2M $5.4M $4.2M --
Operating Expenses $143.4M $170.1M $197.4M $221.9M $253.2M
Operating Income $43.3M $74.3M $96.9M $104.9M $112.6M
 
Net Interest Expenses -- $1M $222K $789K $1.1M
EBT. Incl. Unusual Items $43.5M $75.3M $102M $108.3M $152.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $23.1M $26.8M $35M $42.1M
Net Income to Company $30.4M $52.2M $75.2M $73.3M $110.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.4M $52.2M $75.2M $73.3M $110.7M
 
Basic EPS (Cont. Ops) $0.52 $0.90 $1.30 $1.31 $1.97
Diluted EPS (Cont. Ops) $0.52 $0.90 $1.30 $1.31 $1.96
Weighted Average Basic Share $57.9M $57.9M $57.8M $55.9M $56.1M
Weighted Average Diluted Share $58.2M $58M $58M $56M $56.4M
 
EBITDA $78M $119.9M $153.3M $159.2M $176M
EBIT $43.3M $74.3M $96.9M $104.9M $112.6M
 
Revenue (Reported) $256.2M $334.2M $406.3M $451.9M $493.3M
Operating Income (Reported) $43.3M $74.3M $96.9M $104.9M $112.6M
Operating Income (Adjusted) $43.3M $74.3M $96.9M $104.9M $112.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $991.5M $1.3B $1.6B $1.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $230.8M $307.3M $396.8M $475.7M $519.3M
Gross Profit $760.7M $982.3M $1.2B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $109.1M $143.2M $183.2M $231.2M $277.9M
Selling, General & Admin $479.9M $558.1M $677.3M $600.7M $734.2M
Other Inc / (Exp) $1.4M $5.7M $26.6M $19.5M --
Operating Expenses $539.5M $640.8M $782.5M $755.7M $923.4M
Operating Income $221.2M $341.5M $450.4M $592.6M $558.5M
 
Net Interest Expenses -- $1.6M $2.6M $2.6M $3.7M
EBT. Incl. Unusual Items $222.6M $345.6M $474.5M $609.4M $611.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.9M $95.5M $135.5M $139.2M $158.6M
Net Income to Company $171.6M $250.1M $339M $470.2M $453.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $171.6M $250.1M $339M $470.2M $453.2M
 
Basic EPS (Cont. Ops) $2.97 $4.31 $5.86 $8.31 $8.09
Diluted EPS (Cont. Ops) $2.95 $4.30 $5.84 $8.31 $8.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $333.3M $488.7M $636.4M $805.9M $813.7M
EBIT $221.2M $341.5M $450.4M $592.6M $558.5M
 
Revenue (Reported) $991.5M $1.3B $1.6B $1.8B $2B
Operating Income (Reported) $221.2M $341.5M $450.4M $592.6M $558.5M
Operating Income (Adjusted) $221.2M $341.5M $450.4M $592.6M $558.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $770.5M $1B $1.3B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $190.4M $232M $300.9M $355.5M $379.7M
Gross Profit $580.2M $772.6M $958.1M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84M $108.8M $143.7M $175.9M $211.2M
Selling, General & Admin $360.7M $432.9M $524.6M $419.5M $560.7M
Other Inc / (Exp) $1M $4.3M $17.5M $14M $11.7M
Operating Expenses $395.2M $499.7M $613.5M $548M $717.7M
Operating Income $184.9M $272.8M $344.6M $485.8M $410M
 
Net Interest Expenses -- $1.6M $1.7M $2.4M $2.7M
EBT. Incl. Unusual Items $186M $275.6M $360.5M $497.5M $460.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.7M $74.2M $101.5M $109.1M $120.7M
Net Income to Company $147.3M $201.4M $259M $388.4M $339.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.3M $201.4M $259M $388.4M $339.6M
 
Basic EPS (Cont. Ops) $2.55 $3.48 $4.48 $6.89 $6.06
Diluted EPS (Cont. Ops) $2.53 $3.47 $4.47 $6.88 $6.02
Weighted Average Basic Share $173.5M $173.8M $173.6M $168.9M $168.2M
Weighted Average Diluted Share $174.7M $174.3M $174M $169.3M $169.2M
 
EBITDA $282.7M $382.6M $482.2M $639.4M $590.9M
EBIT $184.9M $272.8M $344.6M $485.8M $410M
 
Revenue (Reported) $770.5M $1B $1.3B $1.4B $1.5B
Operating Income (Reported) $184.9M $272.8M $344.6M $485.8M $410M
Operating Income (Adjusted) $184.9M $272.8M $344.6M $485.8M $410M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $151.7M $278M $400.7M $294M $402M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.1M $9.5M $22.8M $16.4M $39.2M
Inventory $1.2M $1.1M $1.6M $1.4M $1.4M
Prepaid Expenses $17.9M $23.7M $34.1M $37.6M $44.4M
Other Current Assets -- -- -- -- --
Total Current Assets $1.8B $2.2B $2.7B $2.7B $4.2B
 
Property Plant And Equipment $311.7M $378.8M $442.2M $572M $642M
Long-Term Investments -- -- -- -- --
Goodwill $51.9M $51.9M $51.9M $51.9M $51.9M
Other Intangibles $319K $58M $54M $50.1M $46.2M
Other Long-Term Assets $34.5M $42.4M $62M $29.8M $31.4M
Total Assets $2.6B $3.2B $3.9B $4.2B $5.9B
 
Accounts Payable $6.8M $5.8M $16.1M $13.9M $23.9M
Accrued Expenses $82.4M $120M $133.5M $150.6M $166.8M
Current Portion Of Long-Term Debt $1.8M $1.8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $19.2M $20.4M
Other Current Liabilities $1.6B $1.8B $2.2B $2.3B $3.7B
Total Current Liabilities $1.7B $2B $2.4B $2.5B $3.9B
 
Long-Term Debt $46.1M $47.4M $55M $56.7M $63M
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.3B $2.7B $2.9B $4.3B
 
Common Stock $618K $623K $625K $627K $600K
Other Common Equity Adj -- -- -$3.7M -$1M -$600K
Common Equity $655.6M $893.7M $1.2B $1.3B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $655.6M $893.7M $1.2B $1.3B $1.6B
 
Total Liabilities and Equity $2.6B $3.2B $3.9B $4.2B $5.9B
Cash and Short Terms $151.7M $278M $400.7M $294M $402M
Total Debt $47.9M $49.2M $55M $56.7M $63M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $230.9M $317.2M $484M $325.8M $375M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $13M $14.9M $15.5M $20.6M $50.4M
Inventory $866K $1.5M $836K $1.3M $1.8M
Prepaid Expenses $26.6M $39.7M $40.6M $46M $63M
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $2.1B $2.5B $1.8B $2.4B
 
Property Plant And Equipment $329.3M $383.9M $468.3M $631.6M $739.5M
Long-Term Investments -- -- -- -- --
Goodwill $51.9M $51.9M $51.9M $51.9M --
Other Intangibles $59.1M $55M $51.1M $47.2M --
Other Long-Term Assets $33.9M $58.5M $76.3M $30.7M --
Total Assets $4.2B $3.3B $3.9B $3.5B $4.2B
 
Accounts Payable $9.4M $10.2M $6.9M $35M $20.4M
Accrued Expenses $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 $3B $1.8B $1.9B $1.4B --
Total Current Liabilities $3.1B $1.9B $2.1B $1.7B $2.1B
 
Long-Term Debt $27.8M $29M $29M $60.7M $61.1M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.2B $2.4B $2B $2.5B
 
Common Stock $622K $625K $627K $629K $600K
Other Common Equity Adj -- -$3.8M -$2.2M -$180K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $825.3M $1.1B $1.4B $1.5B $1.7B
 
Total Liabilities and Equity $4.2B $3.3B $3.9B $3.5B $4.2B
Cash and Short Terms $230.9M $317.2M $484M $325.8M $375M
Total Debt $29.6M $29M $29M $60.7M $61.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $143.5M $196M $281.4M $340.8M $502M
Depreciation & Amoritzation $53.4M $67.2M $92.7M $113.9M $145.9M
Stock-Based Compensation $90.1M $97.5M $94.9M $129.8M -$22.9M
Change in Accounts Receivable $168K -$360K -$13.4M $6.4M -$22.8M
Change in Inventories -$41K $481K -$224K $224K --
Cash From Operations $227.2M $319.4M $365.1M $485M $533.9M
 
Capital Expenditures $94.1M $126.2M $136.8M $196.8M $197.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.9M -$257.7M -$23.3M -$196.7M -$22.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $64.8M $84.8M
Special Dividend Paid
Long-Term Debt Issued -- -- $29M -- --
Long-Term Debt Repaid -$1.8M -$1.8M -$29.3M -$29M --
Repurchase of Common Stock $52M -- $94.7M $286.6M $122.8M
Other Financing Activities -$112.1M $167.5M $349.6M $105.8M $1.3B
Cash From Financing -$165.9M $165.7M $254.6M -$274.7M $1.1B
 
Beginning Cash (CF) $151.7M $278M $400.7M $294M $402M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56.6M $227.4M $596.4M $13.7M $1.6B
Ending Cash (CF) $95.1M $505.4M $997.1M $307.7M $2B
 
Levered Free Cash Flow $133.1M $193.2M $228.3M $288.2M $336.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $30.4M $52.2M $75.2M $73.3M $110.7M
Depreciation & Amoritzation $17.3M $23.6M $28.9M $38.1M $45M
Stock-Based Compensation $29M $24.5M $33.2M $24.2M $31.2M
Change in Accounts Receivable $6.9M $5.2M $645K -$542K -$10.5M
Change in Inventories $17K $1.2M $39K $438K -$200K
Cash From Operations $83.2M $62.5M $98.6M $92.8M $177.8M
 
Capital Expenditures $25.5M $24.3M $52.3M $48.2M $98M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$9.5M -$52.3M -$38.1M -$94M
 
Dividends Paid (Ex Special Dividend) -- -- $21.6M $21.3M $21.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$443K -- -- -- --
Repurchase of Common Stock -- -- $75M $42M $218.9M
Other Financing Activities $905.8M -$1.7B -$106.7M -$865.6M --
Cash From Financing $905.4M -$1.7B -$203.3M -$928.9M -$38.7M
 
Beginning Cash (CF) $230.9M $317.2M $484M $325.8M $375M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $974.4M -$1.6B -$157M -$874.2M $45.1M
Ending Cash (CF) $1.2B -$1.3B $327M -$548.5M $420.1M
 
Levered Free Cash Flow $57.7M $38.2M $46.3M $44.6M $79.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $171.6M $250.1M $339M $470.2M $453.2M
Depreciation & Amoritzation $62.6M $86.8M $107.9M $137.1M $166.6M
Stock-Based Compensation $109.9M $92M $120.5M -$12.1M $114.4M
Change in Accounts Receivable -$649K -$1.9M -$652K -$5M -$29.9M
Change in Inventories $24K $411K $124K $718K -$1.3M
Cash From Operations $282.5M $319.9M $485.5M $508M $643.2M
 
Capital Expenditures $108.8M $130M $180.5M $202.7M $253.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $15.9M -$225.7M -$126.9M -$27.5M -$714.9M
 
Dividends Paid (Ex Special Dividend) -- -- $43.4M $85.2M $85.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.8M -$29.7M -- -- --
Repurchase of Common Stock -- $94.7M $75M $334.4M $218.9M
Other Financing Activities $1.3B -$1.2B $134.2M -$477.7M --
Cash From Financing $1.3B -$1.3B $9.3M -$926.3M $29.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.2B $367.9M -$445.8M -$42.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $173.7M $189.9M $305M $305.3M $390M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $147.3M $201.4M $259M $388.4M $339.6M
Depreciation & Amoritzation $48.3M $67.8M $83M $106.2M $126.9M
Stock-Based Compensation $76.4M $70.8M $96.4M -$45.5M $91.8M
Change in Accounts Receivable -$3.9M -$5.4M $7.3M -$4.1M -$11.2M
Change in Inventories $97K $27K $375K $869K -$400K
Cash From Operations $229.6M $230.2M $350.6M $373.5M $482.8M
 
Capital Expenditures $88.2M $92M $135.7M $141.5M $197.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$64M -$32M -$135.6M $33.5M -$659.2M
 
Dividends Paid (Ex Special Dividend) -- -- $43.4M $63.7M $64.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $29M -- -- --
Long-Term Debt Repaid -$1.3M -$29.3M -- -- --
Repurchase of Common Stock -- $94.7M $75M $122.8M $218.9M
Other Financing Activities $1.3B -$103.9M -$319.3M -$902.8M -$2.1B
Cash From Financing $1.3B -$192.4M -$437.7M -$1.1B -$2.2B
 
Beginning Cash (CF) $648.4M $956.8M $1.5B $1B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $5.7M -$222.8M -$682.3M -$2.3B
Ending Cash (CF) $2.1B $962.5M $1.3B $361.3M -$916.6M
 
Levered Free Cash Flow $141.4M $138.2M $214.9M $232M $285.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock