Payroll Inc
TSE:4489

Watchlist Manager
Payroll Inc Logo
Payroll Inc
TSE:4489
Watchlist
Price: 999 999.9999 JPY Market Closed
Market Cap: 25B JPY

Intrinsic Value

There is not enough data to reliably calculate the intrinsic value of Payroll Inc.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
Not Available
Base Case Scenario
Compare Payroll Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Payroll Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Payroll Inc

Current Assets 3.5B
Cash & Short-Term Investments 1.3B
Receivables 1.9B
Other Current Assets 239.3m
Non-Current Assets 18.7B
Long-Term Investments 397.8m
PP&E 1.6B
Intangibles 16.7B
Other Non-Current Assets 35.2m
Current Liabilities 6.7B
Accounts Payable 571.4m
Other Current Liabilities 6.2B
Non-Current Liabilities 1.5B
Long-Term Debt 598m
Other Non-Current Liabilities 928.3m
Efficiency

Free Cash Flow Analysis
Payroll Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Payroll Inc

Revenue
9.7B JPY
Cost of Revenue
-6.7B JPY
Gross Profit
3B JPY
Operating Expenses
-1.4B JPY
Operating Income
1.7B JPY
Other Expenses
-535.1m JPY
Net Income
1.1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Payroll Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
hidden
Profitability
Score

Payroll Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Payroll Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
hidden
Solvency
Score

Payroll Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Payroll Inc

There are no price targets for Payroll Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Payroll Inc is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y