XNYSALIT
Market cap3.68bUSD
Dec 27, Last price
6.91USD
1D
-0.14%
1Q
-4.82%
IPO
-33.62%
Name
Alight Inc
Chart & Performance
P/E
—
P/S
1.08
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
1.84%
Rev. gr., 5y
7.48%
Revenues
3.41b
+8.88%
Net income
-345m
L+379.17%
CFO
386m
+34.97%
Earnings
Feb 19, 2025
Profile
Alight, Inc. operates as a cloud-based provider of integrated digital human capital and business solutions worldwide. It operates through three segments: Employer Solutions, Professional Services, and Hosted Business. The company's solutions enable employees to enrich their health, wealth, and wellbeing, which helps organizations achieve a high-performance culture. It offers employer solutions comprising integrated benefits administration, healthcare navigation, financial health, employee wellbeing, and payroll; and professional services, including cloud deployment and consulting offerings that provides human capital and financial platforms, as well as cloud advisory and deployment, and optimization services for cloud platforms, such as Workday, SAP SuccessFactors, Oracle, and Cornerstone OnDemand. Alight, Inc. was founded in 2017 and is headquartered in Lincolnshire, Illinois.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 3,410,000 8.88% | 3,132,000 7.44% | 2,915,000 6.85% | |||||
Cost of revenue | 2,270,000 | 2,136,000 | 2,222,000 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,140,000 | 996,000 | 693,000 | |||||
NOPBT Margin | 33.43% | 31.80% | 23.77% | |||||
Operating Taxes | (4,000) | 31,000 | 20,000 | |||||
Tax Rate | 3.11% | 2.89% | ||||||
NOPAT | 1,144,000 | 965,000 | 673,000 | |||||
Net income | (345,000) 379.17% | (72,000) 20.00% | (60,000) -41.75% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (40,000) | (20,000) | 1,669,000 | |||||
BB yield | 0.96% | 0.52% | -33.27% | |||||
| Debt | ||||||||
Debt current | 71,000 | 31,000 | 38,000 | |||||
Long-term debt | 2,971,000 | 2,972,000 | 3,074,000 | |||||
Deferred revenue | 82,000 | 93,000 | 55,000 | |||||
Other long-term liabilities | 892,000 | 853,000 | 1,014,000 | |||||
Net debt | 2,645,000 | 2,663,000 | 2,690,000 | |||||
| Cash flow | ||||||||
Cash from operating activities | 386,000 | 286,000 | 115,000 | |||||
CAPEX | (160,000) | (148,000) | (114,000) | |||||
Cash from investing activities | (159,000) | (235,000) | (1,907,000) | |||||
Cash from financing activities | (231,000) | 54,000 | 2,336,000 | |||||
FCF | 1,022,000 | 642,000 | 936,000 | |||||
| Balance | ||||||||
Cash | 358,000 | 250,000 | 372,000 | |||||
Long term investments | 39,000 | 90,000 | 50,000 | |||||
Excess cash | 226,500 | 183,400 | 276,250 | |||||
Stockholders' equity | (152,000) | 587,000 | 700,000 | |||||
Invested Capital | 8,786,000 | 8,674,600 | 8,588,750 | |||||
ROIC | 13.10% | 11.18% | 10.20% | |||||
ROCE | 13.15% | 11.17% | 7.79% | |||||
| EV | ||||||||
Common stock shares outstanding | 489,461 | 458,558 | 464,104 | |||||
Price | 8.53 2.03% | 8.36 -22.66% | 10.81 -3.31% | |||||
Market cap | 4,175,105 8.91% | 3,833,546 -23.59% | 5,016,964 246.86% | |||||
EV | 7,100,105 | 7,146,546 | 8,494,964 | |||||
EBITDA | 1,561,000 | 1,391,000 | 1,047,000 | |||||
EV/EBITDA | 4.55 | 5.14 | 8.11 | |||||
Interest | 131,000 | 122,000 | 180,000 | |||||
Interest/NOPBT | 11.49% | 12.25% | 25.97% | |||||