PAYX Paychex, Inc. - Common Stock
$93,52
Cena · Maj 20, 2026
Dane fundamentalne na dzień Mar 26, 2026
Zakres 52 tyg.
$85–$161
11% of range
Ocena Analityków
HOLD
25 analysts
Cena Docelowa
$101
+8% upside
P/E (TTM)
34.5
ROE
40.2%
Marża Zysku Netto
29.7%
PAYX Migawka akcji Cena, kapitalizacja rynkowa, P/E, EPS, ROE, zadłużenie/kapitał własny, zakres 52-tygodniowy
Cena
$93.52
Kapitalizacja Rynkowa
$56.93B
P/E (TTM)
34.5
EPS (TTM)
$4.58
Przychody (TTM)
$5.57B
Stopa dywidendy
2.5%
ROE
40.2%
D/E Dług/Kapitał
1.2
Zakres 52 tyg.
$85 – $161
PAYX Wykres ceny akcji Dzienny OHLCV ze wskaźnikami technicznymi — przesuwaj, powiększaj i dostosowuj widok
Configure
Wyniki 10-letnie Trendy przychodów, zysku netto, marż i EPS
Przychody i Zysk Netto
$5.57B
2016-05-31
→
2025-05-31
EPS
$4.58
2016-05-31
→
2025-05-31
Wolny przepływ pieniężny
$1.71B
2016-05-31
→
2025-05-31
Marże
29.7%
Wycena Wskaźniki P/E, P/S, P/B, EV/EBITDA — czy akcje są drogie, czy tanie?
Wskaźnik
Trend 5-letni
PAYX
Mediana porównawcza
P/E (TTM)
34.5
15.8
P/S (TTM)
10.2
2.4
P/B
13.8
4.5
EV / EBITDA
24.9
—
Price / FCF (Cena / FCF)
33.3
—
Rentowność Marże brutto, operacyjne i netto; ROE, ROA, ROIC
Wskaźnik
Trend 5-letni
PAYX
Mediana porównawcza
Operating Margin (Marża Operacyjna)
39.6%
—
Net Profit Margin (Marża Zysku Netto)
29.7%
11.5%
ROA
12.3%
5.9%
ROE
40.2%
22.6%
ROIC
18.5%
—
Zdrowie finansowe Dług, płynność, wypłacalność — siła bilansu
Wskaźnik
Trend 5-letni
PAYX
Mediana porównawcza
Debt / Equity (Dług / Kapitał Własny)
1.2
128.1
Current Ratio (Wskaźnik bieżący)
1.3
1.2
Quick Ratio (Wskaźnik Szybkości)
0.2
—
Rozwój Wzrost przychodów, EPS i zysku netto: r/r, CAGR 3-letni, CAGR 5-letni
Wskaźnik
Trend 5-letni
PAYX
Mediana porównawcza
Revenue YoY (Przychody R/R)
5.6%
—
Revenue CAGR 3Y (Przychody CAGR 3L)
6.5%
—
Revenue CAGR 5Y (Przychody CAGR 5L)
6.6%
—
EPS YoY
-1.9%
—
Net Income YoY (Zysk Netto R/R)
-2.0%
—
Efektywność kapitałowa Rotacja aktywów, rotacja zapasów, rotacja należności
Wskaźnik
Trend 5-letni
PAYX
Mediana porównawcza
Payout Ratio (Wskaźnik Wypłaty Dywidendy)
87.4%
—
Dywidendy Stopa dywidendy, wskaźnik wypłaty, historia dywidend, 5-letni CAGR
Stopa Dywidendy
2.5%
Wskaźnik Wypłaty Dywidendy
87.4%
CAGR dywidendy 5-letni
—
| Data ex-dywidendy | Kwota |
|---|---|
| 13 maja 2026 | $1,1900 |
| 28 stycznia 2026 | $1,0800 |
| 7 listopada 2025 | $1,0800 |
| 21 lipca 2025 | $1,0800 |
| 12 maja 2025 | $1,0800 |
| 7 lutego 2025 | $0,9800 |
| 7 listopada 2024 | $0,9800 |
| 8 sierpnia 2024 | $0,9800 |
| 9 maja 2024 | $0,9800 |
| 12 lutego 2024 | $0,8900 |
| 13 listopada 2023 | $0,8900 |
| 9 sierpnia 2023 | $0,8900 |
| 10 maja 2023 | $0,8900 |
| 8 lutego 2023 | $0,7900 |
| 8 listopada 2022 | $0,7900 |
| 10 sierpnia 2022 | $0,7900 |
| 11 maja 2022 | $0,7900 |
| 28 stycznia 2022 | $0,6600 |
| 29 października 2021 | $0,6600 |
| 30 lipca 2021 | $0,6600 |
PAYX Konsensus analityków Bycze i niedźwiedzie opinie analityków, 12-miesięczny cel cenowy, potencjał wzrostu
TRZYMAJ
25 analityków
- Mocne kupno 1 4,0%
- Kup 0 0,0%
- Trzymaj 17 68,0%
- Sprzedaj 4 16,0%
- Mocna sprzedaż 3 12,0%
12-miesięczny cel cenowy
15 analityków · 2026-05-14
Mediana
$100.00
Teraz
$93.52
Niski
$90.00
Wysoki
$125.00
Średni cel
$100.00
+6,9%
Średnia cel
$100.93
+7,9%
Historia zysków EPS faktyczny vs szacowany, zaskoczenie %, wskaźnik trafień, data następnych wyników
Średnie zaskoczenie
-0.01%
Następny raport
Cze 23, 2026
| Okres | EPS Actual | EPS Szacowany | Niespodzianka |
|---|---|---|---|
| 31 marca 2026 | $1.71 | $1.71 | 0.00% |
| 31 grudnia 2025 | $1.26 | $1.25 | 0.01% |
| 30 września 2025 | $1.22 | $1.23 | -0.01% |
| 30 czerwca 2025 | $1.19 | $1.21 | -0.02% |
| 31 marca 2025 | $1.49 | $1.51 | -0.02% |
Porównanie jednostek Kluczowe metryki w porównaniu do konkurentów z sektora
| Ticker | Kapitalizacja Rynkowa | P/E | Przychody r/r | Marża Netto | ROE | Marża brutto |
|---|---|---|---|---|---|---|
| PAYX | $56.93B | 34.5 | 5.6% | 29.7% | 40.2% | — |
| ADP | $124.99B | 30.9 | 7.1% | 19.8% | 72.4% | — |
| PAYC | $8.73B | 19.7 | 8.9% | 22.1% | 26.3% | 83.2% |
| PCTY | $10.03B | 45.1 | 13.7% | 14.2% | 18.9% | 68.8% |
| KFY | $3.17B | 13.4 | -1.2% | 8.9% | 13.7% | — |
| RHI | $2.75B | 20.4 | -7.2% | 2.5% | 10.3% | 37.2% |
| FA | $2.53B | -72.7 | 83.0% | -2.2% | -2.7% | — |
| TNET | $2.80B | 18.5 | -0.85% | 3.1% | 192.6% | — |
| MAN | — | -102.5 | 0.58% | -0.07% | -0.64% | 16.7% |
Pełne podstawowe wskaźniki Wszystkie wskaźniki roczne — rachunek zysków i strat, bilans, przepływy pieniężne
Rachunek zysków i strat 16
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.57B | $5.28B | $5.01B | $4.61B | $4.06B | $4.04B | $3.77B | $3.38B | $3.15B | $2.95B | $2.74B | $2.52B | |
| Cost of Revenue | $1.54B | $1.48B | $1.45B | $1.36B | $1.27B | $1.28B | $1.18B | $1.02B | · | · | · | · | |
| SG&A Expense | $1.82B | $1.62B | $1.52B | $1.42B | $1.32B | $1.30B | $1.22B | $1.07B | $980M | $948M | $878M | $804M | |
| Operating Expenses | $3.36B | $3.10B | $2.97B | $2.77B | $2.60B | $2.58B | $2.40B | $2.09B | $1.90B | $1.81B | $1.69B | $1.54B | |
| Operating Income | $2.21B | $2.17B | $2.03B | $1.84B | $1.46B | $1.46B | $1.37B | $1.29B | $1.25B | $1.15B | $1.05B | $983M | |
| Interest Expense | · | $37M | $37M | $37M | $36M | $39M | $18M | $4M | $2M | $1M | $700.0K | $1M | |
| Interest Income | $162M | $146M | $100M | $58M | $59M | $87M | $81M | $64M | $51M | $46M | $42M | $41M | |
| Other Non-op | $800.0K | $-2M | $3M | $18M | $7M | $3M | $1M | $600.0K | · | · | · | · | |
| Pretax Income | $2.18B | $2.22B | $2.05B | $1.82B | $1.43B | $1.44B | $1.37B | $1.30B | $1.26B | $1.15B | $1.06B | $988M | |
| Income Tax | $519M | $528M | $491M | $432M | $337M | $339M | $334M | $306M | $433M | $394M | $385M | $361M | |
| Net Income | $1.66B | $1.69B | $1.56B | $1.39B | · | · | · | · | · | · | $675M | $628M | |
| EPS (Basic) | $4.60 | $4.69 | $4.32 | $3.86 | $3.05 | $3.06 | $2.88 | $2.77 | $2.30 | $2.10 | $1.86 | $1.72 | |
| EPS (Diluted) | $4.58 | $4.67 | $4.30 | $3.84 | $3.03 | $3.04 | $2.86 | $2.75 | $2.28 | $2.09 | $1.85 | $1.71 | |
| Shares (Basic) | 360,200,000 | 360,300,000 | 360,400,000 | 360,600,000 | 359,900,000 | 358,500,000 | 359,200,000 | 359,000,000 | 359,800,000 | 360,700,000 | 362,900,000 | 364,500,000 | |
| Shares (Diluted) | 362,000,000 | 362,100,000 | 362,300,000 | 363,100,000 | 362,100,000 | 361,000,000 | 361,800,000 | 361,500,000 | 362,600,000 | 362,500,000 | 364,600,000 | 366,100,000 | |
| EBITDA | $2.42B | $2.35B | $2.21B | $2.03B | $1.65B | $1.67B | $1.55B | $1.43B | $1.37B | $1.26B | $1.16B | $1.09B |
Bilans 27
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.63B | $1.47B | $1.22B | $370M | $995M | $905M | $674M | $358M | $185M | $132M | $170M | $152M | |
| Short-term Investments | $34M | $34M | $373M | $854M | $37M | $27M | $39M | $66M | $139M | $221M | $367M | $399M | |
| Receivables | · | · | · | · | · | · | · | · | · | · | $177M | $149M | |
| Prepaid Expense | $378M | $322M | $290M | $272M | $249M | $245M | $234M | $224M | $58M | $59M | $51M | $38M | |
| Current Assets | $8.92B | $7.25B | $7.53B | $6.58B | $6.17B | $5.46B | $5.68B | $5.89B | $5.27B | $4.86B | $5.09B | $5.00B | |
| PP&E (Net) | $512M | $412M | $396M | $401M | $396M | $407M | $409M | $394M | $337M | $353M | $354M | $342M | |
| PP&E (Gross) | $1.73B | $1.54B | $1.48B | $1.46B | $1.36B | $1.36B | $1.27B | $1.18B | $1.05B | $1.01B | $973M | $907M | |
| Accum. Depreciation | $1.22B | $1.13B | $1.08B | $1.06B | $966M | $957M | $866M | $789M | $714M | $659M | $620M | $565M | |
| Goodwill | $4.51B | $1.88B | $1.83B | $1.83B | $1.82B | $1.79B | $1.78B | $814M | $657M | $657M | $562M | $540M | |
| Intangibles | $1.95B | $194M | $187M | $225M | $276M | $331M | $399M | $141M | $58M | $70M | $32M | $41M | |
| Other Non-current Assets | $128M | $115M | $65M | $54M | $34M | $38M | $25M | $16M | $31M | $32M | $32M | $22M | |
| Total Assets | $16.56B | $10.38B | $10.55B | $9.64B | $9.23B | $8.55B | $8.68B | $7.92B | $6.83B | $6.44B | $6.47B | $6.37B | |
| Accounts Payable | $130M | $104M | $85M | $106M | $89M | $79M | $76M | $74M | $57M | $57M | $52M | $49M | |
| Short-term Debt | $19M | $19M | $10M | $9M | $7M | $5M | · | · | · | · | · | · | |
| Current Liabilities | $6.96B | $5.31B | $5.81B | $5.27B | $4.94B | $4.43B | $4.84B | $5.30B | $4.73B | $4.37B | $4.57B | $4.44B | |
| Capital Leases | $56M | $49M | $57M | $75M | $92M | $97M | $13M | · | · | · | · | · | |
| Deferred Tax | $445M | $86M | $112M | $166M | $218M | $241M | $223M | $154M | $34M | $22M | $2M | $56M | |
| Other Non-current Liabilities | $312M | $237M | $197M | $185M | $208M | $174M | $152M | $89M | $74M | $68M | $62M | $57M | |
| Total Liabilities | $12.44B | $6.58B | $7.05B | $6.55B | $6.28B | $5.77B | $6.06B | $5.56B | $4.88B | $4.53B | $4.68B | $4.59B | |
| Long-term Debt | $4.95B | $799M | $798M | $798M | $797M | $797M | $796M | · | · | · | · | · | |
| Total Debt | $4.97B | $817M | $808M | $806M | $805M | $802M | $796M | · | · | · | · | · | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Retained Earnings | $2.28B | $2.21B | $2.02B | $1.67B | $1.45B | $1.43B | $1.41B | $1.26B | $902M | $926M | $894M | $958M | |
| AOCI | $-54M | $-145M | $-160M | $-134M | $52M | $56M | $100.0K | $-36M | $20M | $29M | $8M | $22M | |
| Stockholders' Equity | $4.13B | $3.80B | $3.49B | $3.09B | $2.95B | $2.78B | $2.62B | $2.36B | $2.23B | $1.91B | $1.79B | $1.78B | |
| Liabilities + Equity | $16.56B | $10.38B | $10.55B | $9.64B | $9.23B | $8.55B | $8.68B | $7.92B | $6.83B | $6.44B | $6.47B | $6.37B | |
| Shares Outstanding | 360,500,000 | 360,100,000 | 360,500,000 | 359,900,000 | 359,800,000 | 358,800,000 | 359,300,000 | 359,000,000 | 359,400,000 | 360,400,000 | 361,200,000 | 363,000,000 |
Przepływy pieniężne 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $210M | $176M | $177M | $192M | $192M | $210M | $182M | $138M | $127M | $115M | $107M | $105M | |
| Stock-based Comp | $112M | $61M | $63M | $53M | $52M | $47M | $46M | $45M | $35M | $35M | $31M | $26M | |
| Deferred Tax | $-16M | $-30M | $-44M | $2M | $-21M | $-4M | $5M | $-37M | $23M | $7M | $-4M | $-5M | |
| Amort. of Intangibles | $91M | $49M | $48M | $58M | $69M | $82M | $56M | $21M | $18M | $16M | $14M | $16M | |
| Other Non-cash | $-62M | $-500.0K | · | · | · | · | · | · | · | · | $86M | $127M | |
| Operating Cash Flow | $1.90B | $1.90B | $1.71B | $1.59B | $1.26B | $1.44B | $1.27B | $1.28B | $960M | $1.02B | $895M | $881M | |
| CapEx | $192M | $161M | $143M | $134M | $118M | $127M | $124M | $154M | $94M | $98M | $103M | $84M | |
| Investing Cash Flow | $-3.36B | $-261M | $212M | $-1.51B | $-461M | $772M | $-1.63B | $998M | $-662M | $-63M | · | $-316M | |
| Debt Issued | · | · | · | · | · | · | $796M | · | · | · | · | · | |
| Net Debt Issued | · | · | · | · | · | · | $796M | · | · | · | · | · | |
| Stock Repurchased | $104M | $169M | $0 | $145M | $156M | $172M | $57M | $143M | $166M | $108M | $182M | $250M | |
| Net Stock Activity | $-104M | $-169M | · | $-145M | $-156M | $-172M | $-57M | $-143M | $-166M | $-108M | $-182M | $-250M | |
| Dividends Paid | $1.45B | $1.32B | $1.18B | $1000M | $909M | $889M | $827M | $740M | $662M | $606M | $552M | $511M | |
| Financing Cash Flow | $2.29B | $-1.87B | $-711M | $-979M | $-636M | $-1.49B | $-1.01B | $-424M | $-483M | $-994M | · | $-520M | |
| Net Change in Cash | $837M | $-238M | $1.21B | $-895M | $163M | $725M | $-1.37B | $1.85B | $-184M | $-38M | $18M | $45M | |
| Free Cash Flow | $1.71B | $1.74B | $1.56B | $1.37B | $1.15B | $1.31B | $1.15B | $1.12B | $866M | $920M | $792M | $797M | |
| Levered FCF | · | $1.71B | $1.53B | $1.34B | $1.12B | $1.28B | $1.13B | $1.12B | $864M | $920M | · | · |
Rentowność 7
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 39.6% | 41.2% | 40.6% | 39.9% | 36.0% | 36.1% | 36.4% | 38.1% | 39.3% | 38.8% | 38.5% | 39.0% | |
| Net Margin | 29.7% | 32.0% | · | · | · | · | · | · | · | · | 24.6% | 24.9% | |
| Pretax Margin | 39.1% | 42.0% | 40.9% | 39.6% | 35.4% | 35.6% | 36.3% | 38.3% | 39.5% | 39.0% | 38.7% | 39.2% | |
| EBITDA Margin | 43.4% | 44.5% | 44.1% | 44.1% | 40.7% | 41.3% | 41.2% | 42.2% | 43.4% | 42.7% | 42.4% | 43.2% | |
| ROA | 12.3% | 16.2% | · | · | · | · | · | · | · | · | 10.5% | 10.0% | |
| ROE | 40.2% | 44.8% | · | · | · | · | · | · | · | · | 37.9% | 35.4% | |
| ROIC | 18.5% | 35.9% | 35.9% | 36.1% | 29.8% | 31.1% | 30.3% | 45.8% | 41.6% | 39.4% | 37.6% | 35.1% |
Płynność i wypłacalność 5
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | |
| Quick Ratio | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | |
| Debt / Equity | 1.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | · | · | |
| LT Debt / Equity | 1.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | · | · | · | · | · | |
| Interest Coverage | · | 58.3 | 55.4 | 50.3 | 40.8 | 37.6 | 77.9 | 330.1 | 495.8 | 1042.4 | · | · |
Efektywność 2
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | · | · | 16.8 | 17.8 |
Stopy Wzrostu 9
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.6% | 5.4% | 8.6% | 13.7% | 0.40% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.5% | 9.2% | 7.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 6.6% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | -1.9% | 8.6% | 12.0% | 26.7% | -0.33% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 6.0% | 15.5% | 12.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 8.5% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | -2.0% | 8.6% | 11.8% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 6.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 10.2% | · | · | · | · | · | · | · | · | · | · | · |
Wycena (TTM) 17
| Wskaźnik | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $5.57B | $5.28B | $5.01B | $4.61B | $4.06B | $4.04B | $3.77B | $3.38B | $3.15B | $2.95B | $2.74B | $2.52B | |
| Net Income TTM | $1.66B | $1.69B | $1.56B | $1.39B | $740M | $740M | $740M | $740M | $740M | $740M | $675M | $628M | |
| Market Cap | $56.93B | $43.27B | $37.83B | $44.57B | $36.39B | $25.93B | $30.82B | $23.54B | $21.29B | $19.54B | $17.85B | $14.92B | |
| Enterprise Value | $60.23B | $42.58B | $37.04B | $44.15B | $36.16B | $25.80B | $30.91B | · | · | · | · | · | |
| P/E | 34.5 | 25.7 | 24.4 | 32.2 | 33.4 | 23.8 | 30.0 | 23.8 | 26.0 | 25.9 | 26.7 | 24.0 | |
| P/S | 10.2 | 8.2 | 7.6 | 9.7 | 9.0 | 6.4 | 8.2 | 7.0 | 6.8 | 6.6 | 6.5 | 5.9 | |
| P/B | 13.8 | 11.4 | 10.8 | 14.4 | 12.3 | 9.3 | 11.8 | 11.6 | 10.9 | 10.2 | 10.0 | 8.4 | |
| P / Tangible Book | · | 25.1 | 25.7 | 43.3 | 42.7 | 39.3 | · | · | · | · | · | · | |
| P / Cash Flow | 29.9 | 22.8 | 22.3 | 29.6 | 28.9 | 18.0 | 24.2 | 18.4 | 22.2 | 19.2 | 19.9 | 16.9 | |
| P / FCF | 33.3 | 24.9 | 24.3 | 32.5 | 31.8 | 19.7 | 26.9 | 21.0 | 24.6 | 21.2 | 22.5 | 18.7 | |
| EV / EBITDA | 24.9 | 18.1 | 16.8 | 21.7 | 21.9 | 15.4 | 19.9 | · | · | · | · | · | |
| EV / FCF | 35.2 | 24.5 | 23.8 | 32.2 | 31.6 | 19.6 | 26.9 | · | · | · | · | · | |
| EV / Revenue | 10.8 | 8.1 | 7.4 | 9.6 | 8.9 | 6.4 | 8.2 | · | · | · | · | · | |
| Dividend Yield | 2.5% | 3.0% | 3.1% | 2.2% | 2.5% | 3.4% | 2.7% | 3.1% | 3.1% | 3.1% | 3.1% | 3.4% | |
| Earnings Yield | 2.9% | 3.9% | 4.1% | 3.1% | 3.0% | 4.2% | 3.3% | 4.2% | 3.9% | 3.9% | 3.7% | 4.2% | |
| Payout Ratio | 87.4% | 77.8% | · | · | · | · | · | · | · | · | 81.8% | 81.4% | |
| Annual Payout | $1.45B | $1.32B | $1.18B | $1000M | $909M | $889M | $827M | $740M | $662M | $606M | $552M | $511M |
Rachunek zysków i strat 16
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.81B | $1.56B | $1.54B | $1.43B | $1.51B | $1.32B | $1.32B | $1.30B | $1.44B | $1.26B | $1.29B | $1.23B | $1.38B | $1.19B | $1.21B | $1.14B | |
| Cost of Revenue | $431M | $412M | $414M | $394M | $387M | $379M | $380M | $375M | $380M | $364M | $360M | $370M | $373M | $359M | $351M | $360M | |
| SG&A Expense | $586M | $574M | $584M | $602M | $430M | $400M | $392M | $438M | $410M | $388M | $390M | $406M | $396M | $359M | $360M | $390M | |
| Operating Expenses | $1.02B | $986M | $998M | $996M | $817M | $779M | $772M | $813M | $790M | $752M | $750M | $776M | $769M | $718M | $711M | $750M | |
| Operating Income | $792M | $572M | $542M | $431M | $692M | $538M | $547M | $482M | $650M | $506M | $536M | $453M | $612M | $472M | $496M | $394M | |
| Interest Expense | · | · | · | · | $23M | $10M | $10M | · | $10M | $8M | $9M | · | $9M | $9M | $9M | $9M | |
| Interest Income | $57M | $54M | $48M | $45M | $43M | $36M | $38M | $38M | $44M | $32M | $33M | $25M | $35M | $22M | $18M | $15M | |
| Other Non-op | $-100.0K | $300.0K | $5M | $1M | $0 | $-700.0K | $100.0K | $-2M | $0 | $-100.0K | $700.0K | $900.0K | $-300.0K | $2M | $100.0K | $2M | |
| Pretax Income | $739M | $520M | $498M | $389M | $686M | $544M | $557M | $492M | $659M | $518M | $549M | $464M | $617M | $475M | $492M | $389M | |
| Income Tax | $179M | $125M | $114M | $92M | $166M | $130M | $130M | $112M | $161M | $125M | $130M | $113M | $150M | $115M | $113M | $92M | |
| Net Income | $560M | $395M | $384M | $297M | $519M | $413M | $427M | $380M | $499M | $393M | $419M | · | · | · | · | · | |
| EPS (Basic) | $1.56 | $1.10 | $1.07 | $0.82 | $1.44 | $1.15 | $1.19 | $1.05 | $1.39 | $1.09 | $1.16 | $0.97 | $1.30 | $1.00 | $1.05 | $0.82 | |
| EPS (Diluted) | $1.56 | $1.10 | $1.06 | $0.83 | $1.43 | $1.14 | $1.18 | $1.05 | $1.38 | $1.08 | $1.16 | $0.97 | $1.29 | $0.99 | $1.05 | $0.82 | |
| Shares (Basic) | 358,700,000 | 359,400,000 | 360,100,000 | -720,000,000 | 360,100,000 | 360,000,000 | 360,100,000 | -720,900,000 | 359,900,000 | 360,500,000 | 360,800,000 | -720,700,000 | 360,500,000 | 360,500,000 | 360,100,000 | -721,100,000 | |
| Shares (Diluted) | 359,500,000 | 360,400,000 | 361,900,000 | -723,600,000 | 362,000,000 | 361,700,000 | 361,900,000 | -724,500,000 | 361,700,000 | 362,100,000 | 362,800,000 | -724,700,000 | 362,300,000 | 362,300,000 | 362,400,000 | -726,200,000 | |
| EBITDA | $792M | $572M | $651M | · | $692M | $538M | $586M | · | $650M | $506M | $578M | · | $612M | $472M | $540M | · |
Bilans 26
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.74B | $1.49B | $809M | $1.63B | $1.56B | $1.20B | $1.46B | $1.47B | $1.69B | $1.36B | $1.65B | $1.22B | $1.32B | $1.10B | $1.18B | $370M | |
| Short-term Investments | $38M | $38M | $862M | $34M | $37M | $38M | $38M | $34M | $37M | $34M | $46M | · | $240M | $166M | $46M | · | |
| Prepaid Expense | $378M | $372M | $379M | $378M | $359M | $346M | $342M | $322M | $313M | $304M | $302M | · | $292M | $287M | $286M | · | |
| Current Assets | $9.93B | $8.91B | $9.04B | $8.92B | $8.08B | $7.43B | $7.36B | $7.25B | $9.89B | $8.92B | $9.09B | · | $7.60B | $6.20B | $6.09B | · | |
| PP&E (Net) | $569M | $551M | $525M | $512M | $451M | $432M | $417M | $412M | $419M | $418M | $404M | · | $385M | $393M | $398M | · | |
| PP&E (Gross) | · | · | · | $1.73B | · | · | · | $1.54B | · | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | · | · | $1.22B | · | · | · | $1.13B | · | · | · | · | · | · | · | · | |
| Goodwill | $4.53B | $4.53B | $4.52B | $4.51B | $1.88B | $1.88B | $1.88B | $1.88B | $1.88B | $1.88B | $1.88B | $1.83B | $1.83B | $1.83B | $1.83B | $1.83B | |
| Intangibles | $1.75B | $1.81B | $1.89B | $1.95B | $176M | $180M | $188M | $194M | $205M | $201M | $198M | · | $196M | $204M | $212M | · | |
| Other Non-current Assets | $140M | $134M | $134M | $128M | $120M | $119M | $117M | $115M | $95M | $92M | $92M | · | $65M | $61M | $52M | · | |
| Total Assets | $17.51B | $16.52B | $16.66B | $16.56B | $11.22B | $10.55B | $10.49B | $10.38B | $13.02B | $12.05B | $12.20B | · | $10.60B | $9.21B | $9.13B | · | |
| Accounts Payable | $132M | $138M | $121M | $130M | $119M | $89M | $81M | $104M | $94M | $92M | $95M | · | $122M | $87M | $85M | · | |
| Short-term Debt | $0 | $18M | $18M | $19M | $18M | $18M | $19M | $19M | $19M | $14M | $14M | · | $10M | $10M | $10M | · | |
| Current Liabilities | $7.88B | $7.04B | $7.13B | $6.96B | $5.80B | $5.33B | $5.34B | $5.31B | $8.00B | $7.25B | $7.34B | · | $5.96B | $4.75B | $4.70B | · | |
| Capital Leases | $59M | $67M | $53M | $56M | $47M | $46M | $49M | $49M | $52M | $54M | $55M | · | $63M | $67M | $71M | · | |
| Deferred Tax | $554M | $532M | $518M | $445M | $93M | $95M | $95M | $86M | $95M | $103M | $101M | · | $116M | $130M | $157M | · | |
| Other Non-current Liabilities | $315M | $316M | $318M | $312M | $248M | $247M | $243M | $237M | $232M | $225M | $226M | · | $197M | $195M | $199M | · | |
| Total Liabilities | $13.50B | $12.64B | $12.69B | $12.44B | $7.11B | $6.63B | $6.64B | $6.58B | $9.28B | $8.53B | $8.61B | · | $7.20B | $6.01B | $5.99B | · | |
| Long-term Debt | $4.95B | $4.95B | $4.95B | $4.95B | · | · | · | $799M | · | · | · | · | · | · | · | · | |
| Total Debt | $4.95B | $4.97B | $4.97B | · | $817M | $817M | $818M | · | $817M | $812M | $812M | · | $808M | $808M | $808M | · | |
| Common Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | · | $4M | $4M | $4M | · | |
| Retained Earnings | $2.05B | $1.95B | $2.07B | $2.28B | $2.39B | $2.22B | $2.17B | $2.21B | $2.19B | $2.01B | $2.10B | · | $1.99B | $1.81B | $1.74B | · | |
| AOCI | $-3M | $-18M | $-25M | $-54M | $-90M | $-92M | $-80M | $-145M | $-145M | $-167M | $-183M | · | $-204M | $-198M | $-171M | · | |
| Stockholders' Equity | $4.01B | $3.88B | $3.97B | $4.13B | $4.12B | $3.93B | $3.85B | $3.80B | $3.75B | $3.52B | $3.59B | $3.49B | $3.40B | $3.21B | $3.14B | $3.09B | |
| Liabilities + Equity | $17.51B | $16.52B | $16.66B | $16.56B | $11.22B | $10.55B | $10.49B | $10.38B | $13.02B | $12.05B | $12.20B | · | $10.60B | $9.21B | $9.13B | · | |
| Shares Outstanding | 358,300,000 | 359,000,000 | 359,900,000 | 360,500,000 | 360,200,000 | 360,100,000 | 359,900,000 | 360,100,000 | 360,000,000 | 359,800,000 | 361,200,000 | 360,500,000 | 360,500,000 | 360,500,000 | 360,400,000 | 359,900,000 |
Przepływy pieniężne 15
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $111M | $109M | $109M | $86M | $43M | $42M | $39M | $46M | $45M | $45M | $41M | $44M | $44M | $44M | $44M | $49M | |
| Stock-based Comp | $23M | $26M | $27M | $61M | $18M | $16M | $16M | $16M | $14M | $15M | $16M | $17M | $16M | $15M | $14M | $14M | |
| Deferred Tax | $22M | $11M | $66M | $300.0K | $-7M | $2M | $-11M | $-9M | $-14M | $-3M | $-3M | $-18M | $-10M | $-18M | $2M | $-1M | |
| Amort. of Intangibles | $75M | $74M | $75M | $54M | $13M | $12M | $12M | $13M | $12M | $13M | $11M | $12M | $12M | $13M | $13M | $14M | |
| Other Non-cash | · | · | $132M | · | · | · | $74M | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $812M | $445M | $718M | $344M | $716M | $295M | $546M | $222M | $672M | $348M | $693M | $417M | $603M | $355M | $364M | $421M | |
| CapEx | $51M | $62M | $56M | $60M | $49M | $47M | $36M | $41M | $41M | $41M | $39M | $46M | $31M | $35M | $31M | $34M | |
| Investing Cash Flow | $1M | $376M | $-1.30B | $-3.08B | $21M | $-193M | $-110M | $-143M | $-8M | $-134M | $-13M | $-152M | $-698M | $-195M | $1.22B | $-337M | |
| Stock Repurchased | $75M | $126M | $160M | $0 | $0 | $500.0K | $104M | $0 | $0 | · | · | · | · | · | · | · | |
| Net Stock Activity | · | · | $-160M | · | · | · | $-104M | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $388M | $388M | $389M | $389M | $353M | $353M | $353M | $353M | $320M | $320M | $322M | $321M | $285M | $285M | $285M | $285M | |
| Financing Cash Flow | $235M | $-582M | $-515M | $3.07B | $-3M | $-291M | $-485M | $-2.71B | $308M | $-537M | $1.07B | $-493M | $833M | $-241M | $-810M | $-946M | |
| Net Change in Cash | $1.05B | $239M | $-1.10B | $341M | $734M | $-189M | $-49M | $-2.64B | $971M | $-322M | $1.75B | $-228M | $738M | $-81M | $778M | $-862M | |
| Free Cash Flow | · | · | $662M | · | · | · | $510M | · | · | · | $617M | · | · | · | $334M | · | |
| Levered FCF | · | · | · | · | · | · | $503M | · | · | · | $610M | · | · | · | $327M | · |
Rentowność 7
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 43.8% | 36.7% | 35.2% | · | 45.8% | 40.9% | 41.5% | · | 45.1% | 40.2% | 41.7% | · | 44.3% | 39.7% | 41.1% | · | |
| Net Margin | 31.0% | 25.4% | 24.9% | · | · | · | 32.4% | · | · | · | · | · | · | · | · | · | |
| Pretax Margin | 40.8% | 33.4% | 32.3% | · | 45.5% | 41.3% | 42.2% | · | 45.8% | 41.2% | 42.7% | · | 44.7% | 39.9% | 40.8% | · | |
| EBITDA Margin | 43.8% | 36.7% | 42.3% | · | 45.8% | 40.9% | 44.4% | · | 45.1% | 40.2% | 44.9% | · | 44.3% | 39.7% | 44.7% | · | |
| ROA | 3.9% | 2.9% | 2.8% | · | · | · | 3.8% | · | · | · | · | · | · | · | · | · | |
| ROE | 13.8% | 10.1% | 9.8% | · | · | · | 11.5% | · | · | · | · | · | · | · | · | · | |
| ROIC | 6.7% | 4.9% | 4.7% | · | 10.6% | 8.6% | 9.0% | · | 10.8% | 8.8% | 9.3% | · | 11.0% | 8.9% | 9.7% | · |
Płynność i wypłacalność 5
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.3 | 1.3 | 1.3 | · | 1.4 | 1.4 | 1.4 | · | 1.2 | 1.2 | 1.2 | · | 1.3 | 1.3 | 1.3 | · | |
| Quick Ratio | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.2 | 0.3 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.3 | 0.3 | · | |
| Debt / Equity | 1.2 | 1.3 | 1.3 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.3 | 0.3 | · | |
| LT Debt / Equity | 1.1 | 1.2 | 1.1 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.3 | · | |
| Interest Coverage | · | · | · | · | 30.6 | 56.6 | 56.9 | · | 65.6 | 59.6 | 57.1 | · | 68.0 | 51.3 | 54.5 | · |
Efektywność 1
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · |
Wycena (TTM) 15
| Wskaźnik | Trend | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $6.42B | $5.92B | $5.68B | · | $5.58B | $5.33B | $5.30B | · | $5.36B | $5.12B | $5.06B | · | $5.05B | $4.78B | $4.67B | · | |
| Net Income TTM | $1.86B | $1.71B | $1.74B | · | · | · | · | · | · | · | · | · | $740M | $740M | $740M | · | |
| Market Cap | $33.55B | $40.10B | $50.05B | · | $54.63B | $52.67B | $47.22B | · | $44.14B | $43.88B | $44.15B | · | $39.80B | $44.71B | $44.45B | · | |
| Enterprise Value | $36.73B | $43.54B | $53.35B | · | $53.85B | $52.25B | $46.54B | · | $43.23B | $43.30B | $43.27B | · | $39.05B | $44.26B | $44.03B | · | |
| P/E | 18.2 | 23.6 | 28.9 | · | 29.6 | 30.6 | 27.3 | · | 25.0 | 27.0 | 27.2 | · | 24.4 | 30.0 | 30.3 | · | |
| P/S | 5.2 | 6.8 | 8.8 | · | 9.8 | 9.9 | 8.9 | · | 8.2 | 8.6 | 8.7 | · | 7.9 | 9.4 | 9.5 | · | |
| P/B | 8.4 | 10.3 | 12.6 | · | 13.3 | 13.4 | 12.3 | · | 11.8 | 12.5 | 12.3 | · | 11.7 | 13.9 | 14.2 | · | |
| P / Tangible Book | · | · | · | · | 26.5 | 28.2 | 26.6 | · | 26.6 | 30.5 | 29.3 | · | 29.0 | 38.2 | 40.4 | · | |
| P / Cash Flow | · | · | 69.7 | · | · | · | 86.5 | · | · | · | 67.3 | · | · | · | 122.0 | · | |
| P / FCF | · | · | 75.5 | · | · | · | 92.5 | · | · | · | 71.5 | · | · | · | 133.2 | · | |
| EV / EBITDA | 46.4 | 76.1 | 81.9 | · | 77.8 | 97.1 | 79.5 | · | 66.5 | 85.5 | 74.9 | · | 63.8 | 93.7 | 81.6 | · | |
| EV / FCF | · | · | 80.5 | · | · | · | 91.2 | · | · | · | 70.1 | · | · | · | 131.9 | · | |
| EV / Revenue | 5.7 | 7.4 | 9.4 | · | 9.6 | 9.8 | 8.8 | · | 8.1 | 8.5 | 8.5 | · | 7.7 | 9.3 | 9.4 | · | |
| Earnings Yield | 5.5% | 4.2% | 3.5% | · | 3.4% | 3.3% | 3.7% | · | 4.0% | 3.7% | 3.7% | · | 4.1% | 3.3% | 3.3% | · | |
| Payout Ratio | · | · | 101.4% | · | · | · | 82.7% | · | · | · | · | · | · | · | · | · |
Sprawozdania finansowe Rachunek zysków i strat, bilans, przepływy pieniężne — roczne, ostatnie 5 lat
Rachunek zysków i strat
| 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | |
|---|---|---|---|---|---|
| Przychody | $5.57B | $5.28B | $5.01B | $4.61B | $4.06B |
| Marża Operacyjna % | 39.6% | 41.2% | 40.6% | 39.9% | 36.0% |
| Zysk netto | $1.66B | $1.69B | $1.56B | $1.39B | — |
| Rozwodniony EPS | $4.58 | $4.67 | $4.30 | $3.84 | $3.03 |
Bilans
| 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | |
|---|---|---|---|---|---|
| Dług / Kapitał Własny | 1.2 | 0.2 | 0.2 | 0.3 | 0.3 |
| Wskaźnik bieżący | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 |
| Wskaźnik Szybkości | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
Przepływy pieniężne
| 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | |
|---|---|---|---|---|---|
| Wolny przepływ pieniężny | $1.71B | $1.74B | $1.56B | $1.37B | $1.15B |
Najnowsze wiadomości Najnowsze nagłówki wspominające o tej firmie
Sygnały transakcyjne Ostatnie sygnały kupna/sprzedaży z ceną wejścia i wskaźnikiem ryzyka/zysku
Moje wskaźniki Twoja osobista lista obserwowanych — wybrane wiersze z Pełnych Fundamentów
📊
Wybierz metryki, które są dla Ciebie ważne — kliknij ➕ obok dowolnego wiersza w Pełnych Fundamentach powyżej.
Twój wybór został zapisany i będzie Ci towarzyszył we wszystkich tickerach.