F

Paychex, Inc. — Earnings Quality Grade F

PAYX · Technology

Major red flags

Revenue
$5.6B
2025
Net Income
$1.7B
2025
Gross Margin
72.4%
Free Cash Flow
$1.7B
01

Screening Summary

11
Passed
3
Watch
3
Failed
-2.13
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

!
A1DSO Change

DSO increased by 14 days

A2AR vs Revenue Growth

AR outpaced revenue for 2 consecutive years

A3Revenue vs CFFO

Revenue 5.6%, CFFO 0.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 18.8% vs revenue 5.6%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 45.2%. Normal

B4Gross Margin

Gross margin 72.4%, change +0.4pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.15. Profits backed by cash

C2Free Cash Flow

FCF $1.7B, FCF/NI = 1.03

C3Accruals Ratio

Accruals ratio = -1.5%. Low accruals

C4Cash vs Debt

Cash $1.7B covers only 33% of debt $5.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $6.5B = 157% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.0x. Healthy

D3Soft Asset Growth

Other assets 11.7% vs revenue 5.6%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 211% YoY

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.13 (grey zone)

04

Beneish M-Score

Manipulation Probability-2.13
-4.0 Clean-2.22 Grey-1.78 Danger0
1.19
DSRI
AR growing faster than revenue?
0.995
GMI
Gross margin declining?
1.659
AQI
Asset quality deteriorating?
1.056
SGI
Revenue growth rate
1.041
DEPI
Depreciation slowing?
1.063
SGAI
SG&A ratio changing?
-0.0147
TATA
Accruals level
1.181
LVGI
Leverage increasing?
05

Altman Z-Score

2.5
Grey Zone
0 Distress1.102.605.0+ Safe
0.1183
Liquidity
0.1375
Cumulative profit
0.1377
Operating efficiency
0.3319
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Paychex, Inc. (PAYX) 财报排雷评级 F — EarningsGrade