Data is not available at this time.
Paychex, Inc. operates as a leading provider of integrated human capital management (HCM) solutions, catering primarily to small and medium-sized businesses (SMBs) in the U.S., Europe, and India. The company’s core revenue model is built on recurring service fees from payroll processing, HR administration, benefits management, and insurance services, which provide stable cash flows. Paychex differentiates itself through a comprehensive suite of cloud-based software and outsourced solutions that streamline compliance, payroll, and employee benefits, reducing administrative burdens for clients. The company holds a strong market position in the highly fragmented SMB HCM sector, competing with players like ADP and Gusto. Its direct sales force and scalable technology platform enable efficient customer acquisition and retention. Paychex’s focus on regulatory compliance and risk management further strengthens its value proposition, particularly in an era of increasing labor complexity. The company’s expansion into insurance services and financial wellness tools adds diversification to its revenue streams, positioning it as a one-stop-shop for SMBs.
Paychex reported revenue of €5.28 billion for FY 2024, with net income of €1.69 billion, reflecting a robust net margin of approximately 32%. The company’s operating cash flow of €1.9 billion underscores its ability to convert earnings into cash efficiently. Capital expenditures were modest at €161 million, indicating a capital-light business model that prioritizes scalability and high returns on invested capital.
Diluted EPS stood at €4.67, demonstrating strong earnings power. The company’s low capital intensity and high free cash flow generation (€1.74 billion after capex) highlight its capital efficiency. Paychex’s asset-light model allows it to reinvest cash flows into growth initiatives and shareholder returns while maintaining healthy profitability metrics.
Paychex maintains a solid balance sheet with €1.47 billion in cash and equivalents and total debt of €866 million, resulting in a conservative leverage profile. The company’s financial health is further supported by its strong cash flow generation, providing ample liquidity for dividends, share repurchases, and strategic investments.
Paychex has consistently returned capital to shareholders, with a dividend per share of €3.54 in FY 2024. Growth is driven by organic expansion in HCM services and cross-selling opportunities in insurance and financial solutions. The company’s recurring revenue model provides visibility into future earnings, supporting its dividend policy and potential for steady growth.
With a market capitalization of €50.66 billion and a beta of 0.99, Paychex is valued as a stable, low-volatility investment. The market appears to price in steady growth, given the company’s entrenched position in the SMB HCM market and its ability to generate high-margin recurring revenue.
Paychex’s strategic advantages lie in its comprehensive HCM platform, regulatory expertise, and strong client retention. The outlook remains positive, supported by tailwinds in SMB digitization and increasing demand for outsourced HR solutions. Risks include competitive pressures and economic sensitivity, but the company’s diversified offerings and recurring revenue base provide resilience.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |