Last 7 days
-5.1%
Last 30 days
-18.8%
Last 90 days
-11.9%
Trailing 12 Months
-6.8%
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
MSFT | 2.1T | 204.1B | -1.92% | -6.89% | 30.5 | 10.08 | 10.38% | -5.25% |
ORCL | 228.6B | 46.1B | -7.20% | 4.35% | 25.98 | 4.96 | 11.29% | -14.28% |
CRM | 186.7B | 31.4B | 6.91% | -6.75% | 897.78 | 5.96 | 19.41% | -85.60% |
ADBE | 163.2B | 17.6B | -11.04% | -20.88% | 34.32 | 9.27 | 11.54% | -1.37% |
ZM | 20.9B | 4.4B | -7.13% | -28.23% | 201.15 | 4.75 | 7.15% | -92.46% |
AZPN | 12.1B | - | -3.12% | 49.09% | 44.35 | 17.39 | - | - |
MID-CAP | ||||||||
PLAN | 9.6B | 631.5M | -1.97% | 16.85% | -45.68 | 15.19 | 33.30% | -26.60% |
MANH | 8.9B | 767.1M | -2.98% | 9.04% | 69.2 | 11.63 | 15.59% | 16.73% |
GWRE | 6.5B | 869.9M | 3.14% | -9.62% | -33 | 7.53 | 13.87% | -103.37% |
APPN | 3.1B | 468.0M | 2.00% | -15.48% | -20.53 | 6.62 | 26.74% | -70.26% |
PING | 2.4B | 308.3M | 1.17% | 7.67% | -23.16 | 7.93 | 13.75% | -237.98% |
SMALL-CAP | ||||||||
ZUO | 1.2B | 383.7M | 4.07% | -32.35% | -9.91 | 3.24 | 14.43% | -50.89% |
YEXT | 1.2B | 399.9M | 30.95% | 57.36% | -14.32 | 2.91 | 4.73% | 8.15% |
UPLD | 152.1M | 317.3M | -43.48% | -70.17% | -2.22 | 0.48 | 5.06% | -17.52% |
Income Statement (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Revenue | 8.3% | 1,001 | 924 | 853 | 791 | 731 |
Gross Profit | 9.4% | 674 | 616 | 566 | 522 | 481 |
Operating Expenses | 8.9% | 582 | 535 | 481 | 448 | 414 |
S&GA Expenses | 10.0% | 259 | 236 | 214 | 201 | 188 |
R&D Expenses | 13.1% | 136 | 120 | 103 | 94.00 | 87.00 |
EBITDA | 9.9% | 147 | 134 | 134 | 105 | - |
EBITDA Margin | 1.4% | 0.15* | 0.14* | 0.16* | 0.13* | - |
Earnings Before Taxes | 13.0% | 91.00 | 80.00 | 84.00 | 74.00 | 66.00 |
EBT Margin | 4.3% | 0.09* | 0.09* | 0.10* | 0.09* | - |
Interest Expenses | 10.3% | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Income | 6.4% | 96.00 | 90.00 | 91.00 | 88.00 | 90.00 |
Net Income Margin | -1.8% | 0.10* | 0.10* | 0.11* | 0.11* | - |
Free Cahsflow | 22.6% | 193 | 157 | 137 | 128 | - |
Balance Sheet | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Assets | 27.2% | 3,938 | 3,095 | 4,809 | 5,079 | 2,589 |
Current Assets | 33.4% | 3,309 | 2,480 | 4,232 | 4,517 | 2,087 |
Cash Equivalents | 83.3% | 120 | 65.00 | 140 | 96.00 | 84.00 |
Net PPE | -2.4% | 60.00 | 61.00 | 63.00 | 64.00 | 62.00 |
Goodwill | 0% | 102 | 102 | 102 | 102 | 68.00 |
Liabilities | 31.2% | 3,260 | 2,484 | 4,196 | 4,514 | 2,082 |
Current Liabilities | 32.2% | 3,189 | 2,412 | 4,121 | 4,438 | 2,006 |
Shareholder's Equity | 11.0% | 678 | 611 | 613 | 565 | 507 |
Retained Earnings | 4.4% | 372 | 356 | 326 | 311 | 276 |
Additional Paid-In Capital | 19.6% | 310 | 259 | 290 | 256 | 231 |
Accumulated Depreciation | 2.4% | 69.00 | 68.00 | - | - | - |
Shares Outstanding | 0.2% | 56.00 | 56.00 | 55.00 | 55.00 | 55.00 |
Float | - | 9,400 | - | - | - | - |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Cashflow From Operations | 17.9% | 207 | 176 | 155 | 144 | 132 |
Share Based Compensation | 14.9% | 134 | 116 | 96.00 | 86.00 | 78.00 |
Cashflow From Investing | -6.1% | -393 | -371 | -479 | -270 | -193 |
Cashflow From Financing | 212.8% | 1,078 | -955 | 2,172 | 2,205 | -457 |
77.3%
58.5%
30%
Y-axis is the maximum loss one would have experienced if Paylocity Holding was unfortunately bought at previous high price.
28.2%
26.7%
18.9%
FIve years rolling returns for Paylocity Holding.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-10 | VICTORY CAPITAL MANAGEMENT INC | added | 7.83 | -2,595,690 | 16,938,300 | 0.02% |
2023-03-06 | Rockefeller Capital Management L.P. | added | 60.71 | 6,000 | 26,000 | -% |
2023-02-28 | Voya Investment Management LLC | reduced | -2.49 | -17,597,400 | 63,896,600 | 0.09% |
2023-02-24 | SRS Capital Advisors, Inc. | reduced | -25.93 | -3,115 | 3,885 | -% |
2023-02-22 | CVA Family Office, LLC | new | - | 971 | 971 | -% |
2023-02-22 | TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY | added | 11.92 | -142,000 | 1,277,000 | 0.01% |
2023-02-21 | Empowered Funds, LLC | added | 227 | 693,938 | 1,118,940 | 0.07% |
2023-02-21 | Alamar Capital Management, LLC | reduced | -0.32 | -405,161 | 1,636,840 | 1.68% |
2023-02-21 | NORTHWESTERN MUTUAL INVESTMENT MANAGEMENT COMPANY, LLC | reduced | -35.48 | -686,481 | 740,519 | 0.02% |
2023-02-21 | NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO | reduced | -69.09 | -19,395 | 6,605 | -% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 14, 2023 | price t rowe associates inc /md/ | 10.4% | 5,780,587 | SC 13G/A | |
Feb 09, 2023 | vanguard group inc | 7.34% | 4,087,495 | SC 13G/A | |
Feb 03, 2023 | sarowitz steven i | 19.7% | 10,971,951 | SC 13G/A | |
Feb 03, 2023 | blackrock inc. | 8.0% | 4,475,267 | SC 13G/A | |
Feb 14, 2022 | price t rowe associates inc /md/ | 14.3% | 7,900,271 | SC 13G/A | |
Feb 09, 2022 | paylocity holding corp | 21.5% | 11,871,008 | SC 13G/A | |
Feb 03, 2022 | blackrock inc. | 7.4% | 4,053,700 | SC 13G/A | |
Feb 16, 2021 | price t rowe associates inc /md/ | 13.2% | 7,180,653 | SC 13G/A | |
Feb 11, 2021 | sarowitz steven i | 23.5% | 12,769,935 | SC 13G/A | |
Feb 10, 2021 | vanguard group inc | 6.45% | 3,498,328 | SC 13G/A |
Fair Value | Very Pessimistic | Pessimistic | Base Case | Optimistic | Very Optimistic |
---|---|---|---|---|---|
Very Low Inflation | 47.07 -73.62% | 67.19 -62.35% | 102.33 -42.66% | 140.05 -21.52% | 162.54 -8.92% |
Current Inflation | 43.02 -75.89% | 60.36 -66.18% | 90.09 -49.52% | 121.67 -31.82% | 140.61 -21.20% |
Very High Inflation | 38.02 -78.69% | 52.12 -70.79% | 75.65 -57.61% | 100.34 -43.77% | 115.26 -35.41% |
Date Filed | Form Type | Document | |
---|---|---|---|
Mar 15, 2023 | 4 | Insider Trading | |
Mar 15, 2023 | 4 | Insider Trading | |
Mar 09, 2023 | 4 | Insider Trading | |
Mar 08, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Mar 03, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 27, 2023 | 4 | Insider Trading | |
Feb 17, 2023 | 4 | Insider Trading | |
Feb 17, 2023 | 4 | Insider Trading |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-03-13 | Glenn Ryan | sold (taxes) | -67,547 | 174 | -387 | cfo and treasurer |
2023-03-13 | Williams Toby J. | sold (taxes) | -165,464 | 174 | -948 | president and co-ceo |
2023-03-07 | Sarowitz Steven I | sold | -6,132,510 | 187 | -32,689 | - |
2023-03-06 | Sarowitz Steven I | sold | -12,926,700 | 192 | -67,311 | - |
2023-03-01 | Ross Katherine | sold (taxes) | -46,611 | 192 | -242 | sr vice president operations |
2023-03-01 | Sarowitz Steven I | gifted | - | - | 13,000 | - |
2023-03-01 | Sarowitz Steven I | gifted | - | - | -13,000 | - |
2023-02-24 | Sarowitz Steven I | sold | -3,159,760 | 198 | -15,947 | - |
2023-02-23 | Sarowitz Steven I | sold | -12,037,000 | 203 | -59,053 | - |
2023-02-15 | Lohani Rachit | sold (taxes) | -58,606 | 217 | -270 | chief technology officer |
Unaudited Consolidated Statements of Operations and Comprehensive Income - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | |
---|---|---|
Sep. 30, 2022 | Sep. 30, 2021 | |
Revenues: | ||
Recurring and other revenue | $ 245,406 | $ 180,824 |
Interest income on funds held for clients | 7,874 | 873 |
Total revenues | 253,280 | 181,697 |
Cost of revenues | 84,543 | 63,249 |
Gross profit | 168,737 | 118,448 |
Operating expenses: | ||
Sales and marketing | 71,063 | 49,885 |
Research and development | 40,093 | 23,076 |
General and administrative | 50,492 | 35,235 |
Total operating expenses | 161,648 | 108,196 |
Operating income | 7,089 | 10,252 |
Other expense | (163) | (117) |
Income before income taxes | 6,926 | 10,135 |
Income tax benefit | (23,426) | (20,797) |
Net income | 30,352 | 30,932 |
Other comprehensive loss, net of tax | (2,372) | (75) |
Comprehensive income | $ 27,980 | $ 30,857 |
Net income per share: | ||
Basic (in dollars per share) | $ 0.55 | $ 0.56 |
Diluted (in dollars per share) | $ 0.54 | $ 0.55 |
Weighted-average shares used in computing net income per share: | ||
Basic (in shares) | 55,453 | 54,810 |
Diluted (in shares) | 56,664 | 56,506 |
Unaudited Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2022 | Jun. 30, 2022 |
---|---|---|
Current assets: | ||
Cash and cash equivalents | $ 65,484 | $ 139,756 |
Accounts receivable, net | 21,519 | 15,754 |
Deferred contract costs | 64,058 | 59,501 |
Prepaid expenses and other | 29,122 | 28,896 |
Total current assets before funds held for clients | 180,183 | 243,907 |
Funds held for clients | 2,299,437 | 3,987,776 |
Total current assets | 2,479,620 | 4,231,683 |
Capitalized internal-use software, net | 66,693 | 61,985 |
Property and equipment, net | 60,943 | 62,839 |
Operating lease right-of-use assets | 47,614 | 49,210 |
Intangible assets, net | 42,704 | 45,475 |
Goodwill | 102,054 | 101,949 |
Long-term deferred contract costs | 244,554 | 229,067 |
Long‑term prepaid expenses and other | 7,624 | 7,746 |
Deferred income tax assets | 43,303 | 19,060 |
Total assets | 3,095,109 | 4,809,014 |
Current liabilities: | ||
Accounts payable | 6,235 | 8,374 |
Accrued expenses | 105,907 | 124,384 |
Total current liabilities before client fund obligations | 112,142 | 132,758 |
Client fund obligations | 2,299,437 | 3,987,776 |
Total current liabilities | 2,411,579 | 4,120,534 |
Long-term operating lease liabilities | 67,040 | 69,119 |
Other long-term liabilities | 3,427 | 3,681 |
Deferred income tax liabilities | 2,217 | 2,217 |
Total liabilities | 2,484,263 | 4,195,551 |
Stockholders’ equity: | ||
Preferred stock, $0.001 par value, 5,000 authorized, no shares issued and outstanding at June 30, 2022 and September 30, 2022 | 0 | 0 |
Common stock, $0.001 par value, 155,000 shares authorized at June 30, 2022 and September 30, 2022; 55,190 shares issued and outstanding at June 30, 2022 and 55,664 shares issued and outstanding at September 30, 2022 | 56 | 55 |
Additional paid-in capital | 259,245 | 289,843 |
Retained earnings | 356,220 | 325,868 |
Accumulated other comprehensive loss | (4,675) | (2,303) |
Total stockholders' equity | 610,846 | 613,463 |
Total liabilities and stockholders’ equity | $ 3,095,109 | $ 4,809,014 |