First Time Loading...

Payroll Inc
TSE:4489

Watchlist Manager
Payroll Inc Logo
Payroll Inc
TSE:4489
Watchlist
Price: 1 375 JPY 0.07% Market Closed
Updated: Apr 27, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 489.19 JPY
Undervaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Payroll Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Payroll Inc

Provide an overview of the primary business activities
of Payroll Inc.

What unique competitive advantages
does Payroll Inc hold over its rivals?

What risks and challenges
does Payroll Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Payroll Inc.

Provide P/S
for Payroll Inc.

Provide P/E
for Payroll Inc.

Provide P/OCF
for Payroll Inc.

Provide P/FCFE
for Payroll Inc.

Provide P/B
for Payroll Inc.

Provide EV/S
for Payroll Inc.

Provide EV/GP
for Payroll Inc.

Provide EV/EBITDA
for Payroll Inc.

Provide EV/EBIT
for Payroll Inc.

Provide EV/OCF
for Payroll Inc.

Provide EV/FCFF
for Payroll Inc.

Provide EV/IC
for Payroll Inc.

What are the Revenue projections
for Payroll Inc?

How accurate were the past Revenue estimates
for Payroll Inc?

What are the Net Income projections
for Payroll Inc?

How accurate were the past Net Income estimates
for Payroll Inc?

What are the EPS projections
for Payroll Inc?

How accurate were the past EPS estimates
for Payroll Inc?

What are the EBIT projections
for Payroll Inc?

How accurate were the past EBIT estimates
for Payroll Inc?

Compare the revenue forecasts
for Payroll Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Payroll Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Payroll Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Payroll Inc compared to its peers.

Compare the P/E ratios
of Payroll Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Payroll Inc with its peers.

Analyze the financial leverage
of Payroll Inc compared to its main competitors.

Show all profitability ratios
for Payroll Inc.

Provide ROE
for Payroll Inc.

Provide ROA
for Payroll Inc.

Provide ROIC
for Payroll Inc.

Provide ROCE
for Payroll Inc.

Provide Gross Margin
for Payroll Inc.

Provide Operating Margin
for Payroll Inc.

Provide Net Margin
for Payroll Inc.

Provide FCF Margin
for Payroll Inc.

Show all solvency ratios
for Payroll Inc.

Provide D/E Ratio
for Payroll Inc.

Provide D/A Ratio
for Payroll Inc.

Provide Interest Coverage Ratio
for Payroll Inc.

Provide Altman Z-Score Ratio
for Payroll Inc.

Provide Quick Ratio
for Payroll Inc.

Provide Current Ratio
for Payroll Inc.

Provide Cash Ratio
for Payroll Inc.

What is the historical Revenue growth
over the last 5 years for Payroll Inc?

What is the historical Net Income growth
over the last 5 years for Payroll Inc?

What is the current Free Cash Flow
of Payroll Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Payroll Inc.

Financials

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
Efficiency

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

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Payroll Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Operating Income
53/100
Profitability
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.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
64/100
Solvency
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

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

Competitive Landscape

Shareholder Return

Price
Payroll Inc

1M 1M
+1%
6M 6M
+32%
1Y 1Y
+96%
3Y 3Y
+15%
5Y 5Y
+15%
10Y 10Y
+15%
Annual Price Range
1 375
52w Low
697
52w High
1 378
Price Metrics
Average Annual Return -23.55%
Standard Deviation of Annual Returns 3.45%
Max Drawdown -52%
Shares Statistics
Market Capitalization 24.7B JPY
Shares Outstanding 17 976 301
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Payroll Inc Logo
Payroll Inc

Country

Japan

Industry

Professional Services

Market Cap

24.7B JPY

Dividend Yield

1.27%

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

TOKYO-TO
Koto-ku
11F/12F, Ariake East Tower, 3-5-7, Ariake
+81355201400
https://www.payroll.co.jp/

IPO

2021-06-22

Employees

561

Officers

President, CEO & Director
Mr. Tetsuya Yuasa
Operating Officer
Kentaro Tanaka

See Also

Discover More
What is the Intrinsic Value of one Payroll Inc stock?

The intrinsic value of one Payroll Inc stock under the Base Case scenario is 1 489.19 JPY.

Is Payroll Inc stock undervalued or overvalued?

Compared to the current market price of 1 375 JPY, Payroll Inc is Undervalued by 8%.