Payroll Inc
TSE:4489
Intrinsic Value
Payroll, Inc. engages in salary outsourcing services. [ Read More ]
The intrinsic value of one Payroll Inc stock under the Base Case scenario is 1 489.19 JPY. Compared to the current market price of 1 375 JPY, Payroll Inc is Undervalued by 8%.
Valuation Backtest
Payroll Inc
Run backtest to discover the historical profit from buying and selling Payroll Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Payroll Inc
Current Assets | 3.6B |
Cash & Short-Term Investments | 920.1m |
Receivables | 2.4B |
Other Current Assets | 240.1m |
Non-Current Assets | 18.5B |
Long-Term Investments | 396.7m |
PP&E | 1.4B |
Intangibles | 16.7B |
Other Non-Current Assets | 37.3m |
Current Liabilities | 4.1B |
Accounts Payable | 610.6m |
Other Current Liabilities | 3.5B |
Non-Current Liabilities | 4.6B |
Long-Term Debt | 3.7B |
Other Non-Current Liabilities | 954.2m |
Earnings Waterfall
Payroll Inc
Revenue
|
9.5B
JPY
|
Cost of Revenue
|
-6.6B
JPY
|
Gross Profit
|
2.8B
JPY
|
Operating Expenses
|
-1.3B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
-472.3m
JPY
|
Net Income
|
1B
JPY
|
Free Cash Flow Analysis
Payroll Inc
Profitability Score
Profitability Due Diligence
Payroll Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Payroll Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Payroll Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Score
Payroll Inc's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Payroll Inc
Shareholder Return
Price
Payroll Inc
Average Annual Return | -23.55% |
Standard Deviation of Annual Returns | 3.45% |
Max Drawdown | -52% |
Market Capitalization | 24.7B JPY |
Shares Outstanding | 17 976 301 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Payroll, Inc. engages in salary outsourcing services. The company is headquartered in Koto-Ku, Tokyo-To and currently employs 561 full-time employees. The company went IPO on 2021-06-22. The BPO segment is engaged in the provision of full-scope outsourcing services that comprehensively perform from design to operation in human resources related works such as payroll calculation works, year-end adjustment assistance works and my number management works. The firm is engaged in the provision of payroll business outsourcing services such as payroll services, payroll optional services, welfare counter services and direct response services, as well as my number management services such as my number operation and management services and my number appendix services.
Contact
IPO
Employees
Officers
The intrinsic value of one Payroll Inc stock under the Base Case scenario is 1 489.19 JPY.
Compared to the current market price of 1 375 JPY, Payroll Inc is Undervalued by 8%.