Paycor HCM Inc (PYCR) Financials

$22.49

$0.00 (0.00%)

As on 14-Apr-2025 09:30EDT

Market cap

$4,088 Mln

Revenue (TTM)

$700 Mln

P/E Ratio

--

P/B Ratio

3.1

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Operating Revenue	699.73	654.95	552.69	429.39	352.78	327.91
Cost of Revenue	281.54	223.24	187.14	168.19	154.49	139.68
Gross Profit	418.20	431.71	365.55	261.20	198.29	188.23
Operating Expenses	437.16	487.16	470.21	400.82	287.62	282.94
Operating Profit (EBIT)	-18.96	-55.45	-104.66	-139.62	-90.75	-85.71
Other Income	--	--	4.63	1.57	-1.42	--
Profit before Tax	-19.84	-59.72	-104.66	-138.59	-93.29	-87.49
Provision for Tax	1.59	-0.77	-11.45	-30.57	-20.81	-20.18
Profit after Tax (Net Income)	-21.43	-58.94	-93.22	-108.02	-72.48	-67.30
Minority Interest	--	--	--	-11.62	248.42	233.34
Consolidated Profit	--	--	-93.22	-119.64	-96.92	-90.19

Liabilities ($ Mln)	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Shareholder's Funds	1,309.02	1,286.93	1,273.68	1,284.73	878.64	953.33
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	91.48	98.81	104.16	43.35	141.92	141.52
Current Liabilities	1,429.71	1,223.66	1,163.34	1,803.23	741.97	679.61
Total Liabilities	4,259.91	2,609.39	2,541.18	3,131.32	2,010.95	2,007.78

Assets ($ Mln)	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Non-Current Assets	1,225.89	1,247.55	1,298.49	1,211.79	1,288.93	1,348.04
Current Assets	1,604.31	1,361.84	1,242.69	1,919.53	722.03	659.74
Total Assets	4,259.91	2,609.39	2,541.18	3,131.32	2,010.95	2,007.78
Total Debt*	12.77	20.43	16.06	0.91	49.10	24.44
Net Current Assets	174.60	138.19	79.35	116.30	-19.95	-19.87

Cashflow ($ Mln)	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Cash From Operating Activities	--	90.00	48.12	24.35	10.77	0.09
Cash Flow from Investing Activities	--	--	-192.96	-84.55	-52.58	121.53
Cash from Financing Activities	--	50.47	-659.05	1,183.03	55.32	-20.88
Net Cash Inflow / Outflow	--	--	-803.90	1,122.83	13.55	--

Financials Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Adjusted EPS ($)	-0.12	-0.33	-0.53	-0.62	-0.42	-0.45
Cash EPS ($)	--	0.46	0.24	0.13	0.43	0.45
Adjusted Book Value ($)	--	7.22	7.22	7.35	5.13	6.44
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	0.51	0.27	0.14	0.06	0.00
Free Cash Flow per Share ($)	--	0.44	-0.11	-0.10	-0.14	-0.20

Profitability Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
ROCE (%)	--	-4.54	-7.24	-9.76	-7.61	-6.60
ROE (%)	-1.65	-4.60	-7.29	-9.99	-7.91	-6.76
ROA (%)	-0.51	-2.29	-3.29	-4.20	-3.61	-3.25
EBIT Margin (%)	-4.88	-8.40	-26.50	-32.15	-31.25	-26.14
Net Margin (%)	-3.06	-9.00	-16.73	-25.06	-20.63	-20.52
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Revenue Growth (%)	15.72	0.19	0.29	0.22	0.08	0.13
EBIT Growth (%)	73.04	62.43	-6.10	-25.21	-28.64	18.09
Net Profit Growth (%)	74.35	36.77	13.70	-49.03	-7.70	34.93
EPS Growth (%)	74.58	0.37	0.14	-0.46	0.07	--
Book Value Growth (%)	2.05	--	--	--	--	--

Valuation Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Price / Earnings	--	-38.39	-44.82	-42.10	--	--
Price / Book Value	3.12	1.76	3.28	3.54	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	34.69	25.15	131.71	184.80	--	--
Close Price ($)	18.57	12.70	23.67	26.00	--	--
High Price ($)	21.72	27.51	34.95	39.71	--	--
Low Price ($)	10.92	10.92	20.50	20.14	--	--
Market Cap ($ Cr)	4,088.05	--	--	--	--	--

Solvency Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Debt to Equity	--	0.02	0.01	0.00	0.06	0.03
Short term debt to equity ratio	--	0.00	0.05	0.00	0.05	0.01
Current Ratio	1.12	1.11	1.07	1.06	0.97	0.97
Quick Ratio	1.12	--	0.11	0.09	0.03	0.02
Interest Coverage	-3.35	-11.75	-31.58	-255.18	-43.39	-48.15

Operating Efficiency Ratios	TTM	Jun-24	Jun-23	Jun-22	Jun-21	Jun-20	Jun-19	Jun-18	Jun-17	Jun-16	Jun-15
Debtors to sales (%)	8.32	7.35	5.58	5.01	4.67	3.06
Asset Turnover	0.17	0.25	0.19	0.17	0.18	0.16
Receivable days	--	22.02	17.29	16.15	13.71	10.03
Inventory Days	--	1,822.78	2,807.74	2,676.06	1,591.72	1,748.38
Payable days	--	45.53	41.27	28.15	28.38	31.94
Cash Conversion Cycle	--	1,799.27	2,783.76	2,664.07	1,577.06	1,726.47

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.