XNASHQY
Market cap8.64bUSD
Jan 08, Last price
99.74USD
1D
1.06%
1Q
17.69%
Jan 2017
146.15%
IPO
488.44%
Name
Healthequity Inc
Chart & Performance
Profile
HealthEquity, Inc. provides technology-enabled services platforms to consumers and employers in the United States. The company offers cloud-based platforms for individuals to make health saving and spending decisions, pay healthcare bills, compare treatment options and prices, receive personalized benefit and clinical information, earn wellness incentives, grow their savings, and make investment choices; and health savings accounts. It also provides mutual fund investment platform; and online-only automated investment advisory services through Advisor, a Web-based tool. In addition, the company offers flexible spending accounts; health reimbursement arrangements; and Consolidated Omnibus Budget Reconciliation Act continuation services, as well as administers pre-tax commuter benefit programs. It serves clients through a direct sales force; benefits brokers and advisors; and a network of health plans, benefits administrators, benefits brokers and consultants, and retirement plan record-keepers. The company was incorporated in 2002 and is headquartered in Draper, Utah.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2017‑01 | 2016‑01 | 2015‑01 | |
Income | ||||||||||
Revenues | 999,587 16.00% | 861,748 13.90% | 756,556 3.13% | |||||||
Cost of revenue | 778,690 | 729,509 | 633,198 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 220,897 | 132,239 | 123,358 | |||||||
NOPBT Margin | 22.10% | 15.35% | 16.31% | |||||||
Operating Taxes | 19,328 | (11,953) | (22,452) | |||||||
Tax Rate | 8.75% | |||||||||
NOPAT | 201,569 | 144,192 | 145,810 | |||||||
Net income | 55,712 -313.10% | (26,143) -40.97% | (44,289) -601.35% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 466,394 | |||||||||
BB yield | -10.50% | |||||||||
Debt | ||||||||||
Debt current | 18,808 | 37,818 | 20,921 | |||||||
Long-term debt | 981,908 | 1,094,961 | 1,064,712 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 19,270 | (46,280) | 14,185 | |||||||
Net debt | 596,737 | 878,513 | 860,219 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 242,826 | 150,650 | 140,995 | |||||||
CAPEX | (1,694) | (119,127) | (137,081) | |||||||
Cash from investing activities | (46,074) | (119,127) | (639,247) | |||||||
Cash from financing activities | (47,039) | (2,671) | 394,863 | |||||||
FCF | 196,709 | 126,470 | 181,049 | |||||||
Balance | ||||||||||
Cash | 403,979 | 254,266 | 225,414 | |||||||
Long term investments | ||||||||||
Excess cash | 354,000 | 211,179 | 187,586 | |||||||
Stockholders' equity | 205,637 | 149,924 | 176,067 | |||||||
Invested Capital | 2,791,200 | 2,763,068 | 2,698,923 | |||||||
ROIC | 7.26% | 5.28% | 5.90% | |||||||
ROCE | 7.21% | 4.41% | 4.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 86,957 | 84,442 | 83,133 | |||||||
Price | 75.58 24.21% | 60.85 13.87% | 53.44 -36.04% | |||||||
Market cap | 6,572,210 27.91% | 5,138,296 15.66% | 4,442,628 -29.74% | |||||||
EV | 7,168,947 | 6,016,809 | 5,302,847 | |||||||
EBITDA | 373,975 | 293,440 | 260,546 | |||||||
EV/EBITDA | 19.17 | 20.50 | 20.35 | |||||||
Interest | 55,455 | 48,424 | 36,572 | |||||||
Interest/NOPBT | 25.10% | 36.62% | 29.65% |