vs
Side-by-side financial comparison of Norwegian Cruise Line Holdings (NCLH) and Paychex (PAYX). Click either name above to swap in a different company.
Norwegian Cruise Line Holdings is the larger business by last-quarter revenue ($2.2B vs $1.5B, roughly 1.5× Paychex). Paychex runs the higher net margin — 26.3% vs 0.6%, a 25.7% gap on every dollar of revenue. On growth, Paychex posted the faster year-over-year revenue change (17.4% vs 6.4%). Paychex produced more free cash flow last quarter ($382.8M vs $21.5M). Over the past eight quarters, Paychex's revenue compounded faster (3.8% CAGR vs 1.2%).
Norwegian Cruise Line (NCL) is an American cruise line founded in Norway in 1966, headquartered in Miami-Dade County, Florida, and incorporated in the Bahamas. It is the fourth-largest cruise line in the world by passengers, controlling about 8.6% of the total worldwide share of the cruise market by passengers as of 2021. It is wholly owned by parent company Norwegian Cruise Line Holdings.
Paychex, Inc. is an American company that provides human resources, payroll, and employee benefits outsourcing services for small- to medium-sized businesses. Founded in 1971 and headquartered in Rochester, New York, the company has more than 100 offices serving approximately 800,000 payroll clients in the U.S. and Europe. Paychex is ranked 681st on the Fortune 500 list of largest corporations by revenue.
NCLH vs PAYX — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $2.2B | $1.5B |
| Net Profit | $14.3M | $395.4M |
| Gross Margin | 41.0% | 72.6% |
| Operating Margin | 8.3% | 38.0% |
| Net Margin | 0.6% | 26.3% |
| Revenue YoY | 6.4% | 17.4% |
| Net Profit YoY | -94.4% | -4.4% |
| EPS (diluted) | $0.08 | $1.10 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.2B | $1.5B | ||
| Q3 25 | $2.9B | $1.5B | ||
| Q2 25 | $2.5B | $1.4B | ||
| Q1 25 | $2.1B | $1.5B | ||
| Q4 24 | $2.1B | $1.3B | ||
| Q3 24 | $2.8B | $1.3B | ||
| Q2 24 | $2.4B | $1.3B | ||
| Q1 24 | $2.2B | $1.4B |
| Q4 25 | $14.3M | $395.4M | ||
| Q3 25 | $419.3M | $383.8M | ||
| Q2 25 | $30.0M | $297.2M | ||
| Q1 25 | $-40.3M | $519.3M | ||
| Q4 24 | $254.5M | $413.4M | ||
| Q3 24 | $474.9M | $427.4M | ||
| Q2 24 | $163.4M | $379.9M | ||
| Q1 24 | $17.4M | $498.6M |
| Q4 25 | 41.0% | 72.6% | ||
| Q3 25 | 47.1% | 72.3% | ||
| Q2 25 | 42.1% | 71.5% | ||
| Q1 25 | 38.7% | 73.6% | ||
| Q4 24 | 38.0% | 70.4% | ||
| Q3 24 | 45.2% | 70.3% | ||
| Q2 24 | 38.7% | 70.1% | ||
| Q1 24 | 36.7% | 72.8% |
| Q4 25 | 8.3% | 38.0% | ||
| Q3 25 | 25.5% | 36.3% | ||
| Q2 25 | 16.8% | 31.2% | ||
| Q1 25 | 9.4% | 47.2% | ||
| Q4 24 | 10.2% | 42.0% | ||
| Q3 24 | 24.6% | 42.7% | ||
| Q2 24 | 14.4% | 38.3% | ||
| Q1 24 | 10.0% | 46.6% |
| Q4 25 | 0.6% | 26.3% | ||
| Q3 25 | 14.3% | 25.7% | ||
| Q2 25 | 1.2% | 21.5% | ||
| Q1 25 | -1.9% | 35.4% | ||
| Q4 24 | 12.1% | 32.3% | ||
| Q3 24 | 16.9% | 33.4% | ||
| Q2 24 | 6.9% | 30.2% | ||
| Q1 24 | 0.8% | 35.7% |
| Q4 25 | $0.08 | $1.10 | ||
| Q3 25 | $0.86 | $1.06 | ||
| Q2 25 | $0.07 | $0.83 | ||
| Q1 25 | $-0.09 | $1.43 | ||
| Q4 24 | $0.55 | $1.14 | ||
| Q3 24 | $0.95 | $1.18 | ||
| Q2 24 | $0.35 | $1.05 | ||
| Q1 24 | $0.04 | $1.38 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $209.9M | $1.5B |
| Total DebtLower is stronger | $13.7B | $5.0B |
| Stockholders' EquityBook value | $2.2B | $3.9B |
| Total Assets | $22.5B | $16.5B |
| Debt / EquityLower = less leverage | 6.21× | 1.28× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $209.9M | $1.5B | ||
| Q3 25 | $166.8M | $1.7B | ||
| Q2 25 | $184.0M | $1.7B | ||
| Q1 25 | $184.4M | $1.6B | ||
| Q4 24 | $190.8M | $1.2B | ||
| Q3 24 | $332.5M | $1.5B | ||
| Q2 24 | $594.1M | $1.5B | ||
| Q1 24 | $559.8M | $1.7B |
| Q4 25 | $13.7B | $5.0B | ||
| Q3 25 | $13.6B | $5.0B | ||
| Q2 25 | $12.6B | $4.9B | ||
| Q1 25 | $12.9B | — | ||
| Q4 24 | $11.8B | — | ||
| Q3 24 | $11.8B | — | ||
| Q2 24 | $11.9B | $798.6M | ||
| Q1 24 | $12.0B | — |
| Q4 25 | $2.2B | $3.9B | ||
| Q3 25 | $2.2B | $4.0B | ||
| Q2 25 | $1.6B | $4.1B | ||
| Q1 25 | $1.4B | $4.1B | ||
| Q4 24 | $1.4B | $3.9B | ||
| Q3 24 | $1.1B | $3.9B | ||
| Q2 24 | $693.1M | $3.8B | ||
| Q1 24 | $362.1M | $3.7B |
| Q4 25 | $22.5B | $16.5B | ||
| Q3 25 | $22.2B | $16.7B | ||
| Q2 25 | $21.6B | $16.6B | ||
| Q1 25 | $21.4B | $11.2B | ||
| Q4 24 | $20.0B | $10.6B | ||
| Q3 24 | $19.8B | $10.5B | ||
| Q2 24 | $20.1B | $10.4B | ||
| Q1 24 | $19.8B | $13.0B |
| Q4 25 | 6.21× | 1.28× | ||
| Q3 25 | 6.22× | 1.25× | ||
| Q2 25 | 8.05× | 1.20× | ||
| Q1 25 | 9.09× | — | ||
| Q4 24 | 8.26× | — | ||
| Q3 24 | 10.35× | — | ||
| Q2 24 | 17.19× | 0.21× | ||
| Q1 24 | 33.16× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $459.1M | $444.9M |
| Free Cash FlowOCF − Capex | $21.5M | $382.8M |
| FCF MarginFCF / Revenue | 1.0% | 25.5% |
| Capex IntensityCapex / Revenue | 19.5% | 4.1% |
| Cash ConversionOCF / Net Profit | 32.21× | 1.13× |
| TTM Free Cash FlowTrailing 4 quarters | $-1.2B | $2.0B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $459.1M | $444.9M | ||
| Q3 25 | $236.6M | $718.4M | ||
| Q2 25 | $714.9M | $343.8M | ||
| Q1 25 | $679.2M | $716.0M | ||
| Q4 24 | $399.3M | $295.0M | ||
| Q3 24 | $172.5M | $546.1M | ||
| Q2 24 | $670.9M | $221.7M | ||
| Q1 24 | $807.2M | $671.7M |
| Q4 25 | $21.5M | $382.8M | ||
| Q3 25 | $-726.5M | $662.5M | ||
| Q2 25 | $381.2M | $283.3M | ||
| Q1 25 | $-846.0M | $667.3M | ||
| Q4 24 | $155.8M | $248.0M | ||
| Q3 24 | $-195.5M | $510.5M | ||
| Q2 24 | $330.2M | $180.4M | ||
| Q1 24 | $548.3M | $631.0M |
| Q4 25 | 1.0% | 25.5% | ||
| Q3 25 | -24.7% | 44.4% | ||
| Q2 25 | 15.1% | 20.5% | ||
| Q1 25 | -39.8% | 45.5% | ||
| Q4 24 | 7.4% | 19.4% | ||
| Q3 24 | -7.0% | 39.9% | ||
| Q2 24 | 13.9% | 14.4% | ||
| Q1 24 | 25.0% | 45.2% |
| Q4 25 | 19.5% | 4.1% | ||
| Q3 25 | 32.8% | 3.7% | ||
| Q2 25 | 13.3% | 4.4% | ||
| Q1 25 | 71.7% | 3.3% | ||
| Q4 24 | 11.5% | 3.7% | ||
| Q3 24 | 13.1% | 2.8% | ||
| Q2 24 | 14.4% | 3.3% | ||
| Q1 24 | 11.8% | 2.9% |
| Q4 25 | 32.21× | 1.13× | ||
| Q3 25 | 0.56× | 1.87× | ||
| Q2 25 | 23.83× | 1.16× | ||
| Q1 25 | — | 1.38× | ||
| Q4 24 | 1.57× | 0.71× | ||
| Q3 24 | 0.36× | 1.28× | ||
| Q2 24 | 4.10× | 0.58× | ||
| Q1 24 | 46.51× | 1.35× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NCLH
| Passenger | $1.5B | 67% |
| Onboard And Other | $734.4M | 33% |
PAYX
| Management Solutions | $1.2B | 78% |
| Peo And Insurance Solutions | $336.9M | 22% |
