Insperity, Inc. (NYSE: NSP)

Sector: Industrials Industry: Staffing & Employment Services CIK: 0001000753
Market Cap 918.11 Mn
P/B 19.96
P/E -131.16
P/S 0.13
ROIC (Qtr) -1.43
Div Yield % 9.63
Rev 1y % (Qtr) 3.41
Total Debt (Qtr) 435.00 Mn
Debt/Equity (Qtr) 9.46
Add ratio to table...

About

Inspirity, Inc. (NSP) operates in the human resources (HR) and business solutions industry, providing services that help improve business performance. The company was established in 1986 and has since grown from being a professional employer organization (PEO) to a comprehensive business performance solutions provider. Inspirity's main business activities involve providing HR services to small and medium-sized businesses in the United States. Inspirity's PEO HR Outsourcing Solutions offer a range of services designed to attract and retain high-quality...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 2.19B provides 5.03x coverage of total debt 435M, indicating robust asset backing and low credit risk.
  • Robust tangible asset base of 2.19B provides 21.47x coverage of working capital 102M, indicating strong operational backing.
  • Free cash flow of (309M) provides excellent 3.43x coverage of dividends (90M), indicating sustainable shareholder returns.
  • Retained earnings of 638M provide full 1.47x coverage of long-term debt 435M, indicating strong internal capital position.
  • Cash reserves of 724M provide solid 7.10x coverage of other non-current liabilities 102M, indicating strong liquidity.

Bear case

  • The company's operating cash flow of (278M) shows concerning coverage of stock compensation expenses of 61M, with a -4.56 ratio indicating potential earnings quality issues.
  • Free cash flow of (309M) provides weak coverage of capital expenditures of 31M, with a -9.97 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (278M) provides minimal -92.67x coverage of tax expenses of 3M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 20M show weak coverage of depreciation charges of 45M, with a 0.44 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of (278M) barely covers operating expenses of 151M with a -1.84 ratio, suggesting thin operational efficiency margins and limited flexibility.

Peer comparison

Companies in the Staffing & Employment Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TNET Trinet Group, Inc. 2.92 Bn 13.22 0.86 0.94 Bn
2 KFY Korn Ferry 2.76 Bn 66.66 3.91 0.55 Bn
3 RHI Robert Half Inc. 2.48 Bn 18.65 0.46 0.25 Bn
4 MAN ManpowerGroup Inc. 1.76 Bn 3.55 0.08 1.64 Bn
5 KFRC Kforce Inc 1.11 Bn -12.63 1.14 0.07 Bn
6 BBSI Barrett Business Services Inc 0.94 Bn 17.65 1.01 0.03 Bn
7 NSP Insperity, Inc. 0.92 Bn -131.16 0.13 0.44 Bn
8 KELYA Kelly Services Inc 0.33 Bn -1.29 0.08 0.16 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.39 0.72
EV to Cash from Ops. EV/CFO -3.07 13.34
EV to Debt EV to Debt 1.96 16.96
EV to EBIT EV/EBIT 42.66 6.77
EV to EBITDA EV/EBITDA 24.37 5.70
EV to Free Cash Flow [EV/FCF] EV/FCF -2.76 27.09
EV to Market Cap EV to Market Cap 0.93 0.88
EV to Revenue EV/Rev 0.13 0.75
Price to Book Value [P/B] P/B 19.96 2.96
Price to Earnings [P/E] P/E -131.16 -37.77
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.08 -0.44
Dividend Payout Ratio % Div Payout % (Qtr) -1,263.20 -81.87
Dividend per Basic Share Div per Share (Qtr) 2.40 0.84
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -29.29 115.87
Interest Coverage Int. cover (Qtr) 0.83 -11.60
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 18.42 24.71
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -34.66 155.53
Dividend Growth (1y) % Div 1y % (Qtr) 1.27 35.43
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -68.53 -2,529.64
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -78.26 -29.98
EBIT Growth (1y) % EBIT 1y % (Qtr) -87.01 -51.52
EBT Growth (1y) % EBT 1y % (Qtr) -103.17 -79.33
EPS Growth (1y) % EPS 1y % (Qtr) -107.79 -2,182.39
FCF Growth (1y) % FCF 1y % (Qtr) -164.11 229.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -14.45 12.54
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 3.09 1.87
Cash Payout Ratio Cash Payout (Qtr) -0.36 0.36
Cash Ratio Cash Ratio (Qtr) 0.45 0.80
Current Ratio Curr Ratio (Qtr) 1.06 1.85
Debt to Equity Ratio Debt/Equity (Qtr) 9.46 1.53
Interest Cover Ratio Int Coverage (Qtr) 0.83 -11.60
Times Interest Earned Times Interest Earned (Qtr) 0.83 -11.60
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.00 -8.99
EBIT Margin % EBIT Margin % (Qtr) 0.29 -51.06
EBT Margin % EBT Margin % (Qtr) -0.06 -11.99
Gross Margin % Gross Margin % (Qtr) 13.20 33.35
Net Profit Margin % Net Margin % (Qtr) -0.10 -13.87