Stock Analysis on Net

Paycom Software Inc. (NYSE:PAYC)

This company has been moved to the archive! The financial data has not been updated since November 2, 2023.

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Paycom Software Inc., adjustment to net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (as reported) 281,389 195,960 143,453 180,576 137,065
Add: Unrealized net gains (losses) on available-for-sale securities, net of tax (3,703)
Net income (adjusted) 277,686 195,960 143,453 180,576 137,065

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Paycom Software Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net Profit Margin
Reported net profit margin 20.46% 18.57% 17.05% 24.48% 24.20%
Adjusted net profit margin 20.19% 18.57% 17.05% 24.48% 24.20%
Return on Equity (ROE)
Reported ROE 23.79% 21.93% 21.88% 34.29% 40.95%
Adjusted ROE 23.48% 21.93% 21.88% 34.29% 40.95%
Return on Assets (ROA)
Reported ROA 7.21% 6.09% 5.50% 7.26% 9.01%
Adjusted ROA 7.12% 6.09% 5.50% 7.26% 9.01%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Paycom Software Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Paycom Software Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Paycom Software Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

Paycom Software Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 281,389 195,960 143,453 180,576 137,065
Revenues 1,375,218 1,055,524 841,434 737,671 566,336
Profitability Ratio
Net profit margin1 20.46% 18.57% 17.05% 24.48% 24.20%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 277,686 195,960 143,453 180,576 137,065
Revenues 1,375,218 1,055,524 841,434 737,671 566,336
Profitability Ratio
Adjusted net profit margin2 20.19% 18.57% 17.05% 24.48% 24.20%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Net profit margin = 100 × Net income ÷ Revenues
= 100 × 281,389 ÷ 1,375,218 = 20.46%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenues
= 100 × 277,686 ÷ 1,375,218 = 20.19%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Paycom Software Inc. adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 281,389 195,960 143,453 180,576 137,065
Stockholders’ equity 1,182,607 893,714 655,643 526,628 334,753
Profitability Ratio
ROE1 23.79% 21.93% 21.88% 34.29% 40.95%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 277,686 195,960 143,453 180,576 137,065
Stockholders’ equity 1,182,607 893,714 655,643 526,628 334,753
Profitability Ratio
Adjusted ROE2 23.48% 21.93% 21.88% 34.29% 40.95%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 281,389 ÷ 1,182,607 = 23.79%

2 Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity
= 100 × 277,686 ÷ 1,182,607 = 23.48%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Paycom Software Inc. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net income 281,389 195,960 143,453 180,576 137,065
Total assets 3,902,513 3,215,145 2,607,912 2,486,917 1,521,926
Profitability Ratio
ROA1 7.21% 6.09% 5.50% 7.26% 9.01%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in thousands)
Adjusted net income 277,686 195,960 143,453 180,576 137,065
Total assets 3,902,513 3,215,145 2,607,912 2,486,917 1,521,926
Profitability Ratio
Adjusted ROA2 7.12% 6.09% 5.50% 7.26% 9.01%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 281,389 ÷ 3,902,513 = 7.21%

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 277,686 ÷ 3,902,513 = 7.12%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Paycom Software Inc. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.