Paychex Financial Statements (PAYX)
|
|
|
|
Report date
|
|
|
15.07.2022 |
14.07.2023 |
11.07.2024 |
11.07.2025 |
24.06.2026 |
|
26.03.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
4 612 |
5 007 |
5 278 |
5 572 |
6 512 |
|
6 334 |
|
Operating Income, bln rub |
|
|
1 840 |
2 033 |
2 174 |
2 208 |
2 511 |
|
2 337 |
|
EBITDA, bln rub |
? |
|
2 032 |
2 210 |
2 432 |
2 491 |
3 015 |
|
2 815 |
|
Net profit, bln rub |
? |
|
1 393 |
1 557 |
1 690 |
1 657 |
1 760 |
|
1 637 |
|
|
OCF, bln rub |
? |
|
1 506 |
1 699 |
1 898 |
1 951 |
2 557 |
|
2 381 |
|
CAPEX, bln rub |
? |
|
132.6 |
143.0 |
161.4 |
191.8 |
234.9 |
|
229.5 |
|
FCF, bln rub |
? |
|
1 373 |
1 556 |
1 736 |
1 759 |
2 322 |
|
2 152 |
|
Dividend payout, bln rub
|
|
|
999.6 |
1 175 |
1 315 |
1 449 |
1 590 |
|
1 554 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
|
|
|
0.00% |
|
Dividend payout ratio, %
|
|
|
71.8% |
75.5% |
77.8% |
87.4% |
90.3% |
|
95.0% |
|
|
OPEX, bln rub |
|
|
1 415 |
1 521 |
1 625 |
1 824 |
2 327 |
|
2 346 |
|
Cost of production, bln rub |
|
|
1 356 |
1 453 |
1 479 |
1 540 |
1 675 |
|
1 651 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
36.6 |
36.7 |
37.3 |
105.4 |
269.5 |
|
268.5 |
|
|
Assets, bln rub |
|
|
9 635 |
10 546 |
10 383 |
16 564 |
16 175 |
|
17 511 |
|
Net Assets, bln rub |
? |
|
3 085 |
3 493 |
3 801 |
4 128 |
3 735 |
|
4 014 |
|
Debt, bln rub |
|
|
881.2 |
865.7 |
866.3 |
5 022 |
4 608 |
|
5 013 |
|
Cash, bln rub |
|
|
1 224 |
1 595 |
1 503 |
1 663 |
1 177 |
|
1 830 |
|
Net debt, bln rub |
|
|
-342.7 |
-729.7 |
-636.5 |
3 359 |
3 431 |
|
3 183 |
|
|
Ordinary share price, rub |
|
|
123.8 |
104.9 |
120.2 |
|
|
|
98.2 |
|
Number of ordinary shares, mln |
|
|
360.6 |
360.4 |
360.3 |
360.2 |
358.9 |
|
359.4 |
|
|
Market cap, bln rub |
|
|
44 653 |
37 817 |
43 294 |
0 |
0 |
|
35 307 |
|
EV, bln rub |
? |
|
44 310 |
37 087 |
42 657 |
3 359 |
3 431 |
|
38 490 |
|
Book value, bln rub |
|
|
1 029 |
1 472 |
1 724 |
-2 333 |
-2 476 |
|
-2 261 |
|
|
EPS, rub |
? |
|
3.86 |
4.32 |
4.69 |
4.60 |
4.90 |
|
4.55 |
|
FCF/share, rub |
|
|
3.81 |
4.32 |
4.82 |
4.88 |
6.47 |
|
5.99 |
|
BV/share, rub |
|
|
2.85 |
4.08 |
4.78 |
-6.48 |
-6.90 |
|
-6.29 |
|
|
EBITDA margin, % |
? |
|
44.1% |
44.1% |
46.1% |
44.7% |
46.3% |
|
44.4% |
|
Net margin, % |
? |
|
30.2% |
31.1% |
32.0% |
29.7% |
27.0% |
|
25.8% |
|
FCF yield, % |
? |
|
3.07% |
4.12% |
4.01% |
|
|
|
6.09% |
|
ROE, % |
? |
|
45.1% |
44.6% |
44.5% |
40.1% |
47.1% |
|
40.8% |
|
ROA, % |
? |
|
14.5% |
14.8% |
16.3% |
10.0% |
10.9% |
|
9.35% |
|
|
P/E |
? |
|
32.1 |
24.3 |
25.6 |
0.00 |
0.00 |
|
21.6 |
|
P/FCF |
|
|
32.5 |
24.3 |
24.9 |
0.00 |
0.00 |
|
16.4 |
|
P/S |
? |
|
9.68 |
7.55 |
8.20 |
0.00 |
0.00 |
|
5.57 |
|
P/BV |
? |
|
43.4 |
25.7 |
25.1 |
0.00 |
0.00 |
|
-15.6 |
|
EV/EBITDA |
? |
|
21.8 |
16.8 |
17.5 |
1.35 |
1.14 |
|
13.7 |
|
Debt/EBITDA |
|
|
-0.17 |
-0.33 |
-0.26 |
1.35 |
1.14 |
|
1.13 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
2.88% |
2.86% |
3.06% |
3.44% |
3.61% |
|
3.62% |
|
| Paychex shareholders |
