Previous Close | $309.20 |
Intrinsic Value | $73.57 |
Upside potential | -76% |
Data is not available at this time.
Automatic Data Processing, Inc. (ADP) is a global leader in human capital management (HCM) solutions, serving businesses of all sizes with payroll processing, HR administration, talent management, and benefits administration services. The company operates primarily through two segments: Employer Services, which generates recurring revenue from payroll and HR outsourcing, and Professional Employer Organization (PEO) Services, offering comprehensive HR solutions under a co-employment model. ADP’s scale, technological infrastructure, and compliance expertise position it as a trusted partner in a highly regulated industry. The company benefits from high switching costs and a sticky customer base, reinforcing its competitive moat. With a strong presence in North America and expanding international operations, ADP leverages its brand reputation and integrated platform to maintain market leadership. The HCM sector remains fragmented, but ADP’s ability to cross-sell value-added services and adapt to evolving workforce trends—such as remote work and AI-driven analytics—supports its long-term growth trajectory.
ADP reported FY 2024 revenue of $19.2 billion, reflecting steady growth driven by its recurring revenue model. Net income stood at $3.75 billion, with diluted EPS of $9.10, underscoring robust profitability. Operating cash flow of $4.16 billion highlights efficient cash generation, while capital expenditures of $563 million indicate disciplined reinvestment in technology and service enhancements. The company’s margins benefit from operational leverage and scale advantages.
ADP’s earnings power is anchored in its high-margin, subscription-based revenue streams, which provide predictable cash flows. The company’s capital efficiency is evident in its strong return on invested capital (ROIC), supported by low customer churn and upselling opportunities. Free cash flow conversion remains healthy, enabling consistent shareholder returns and strategic investments in innovation.
ADP maintains a solid balance sheet, with $2.91 billion in cash and equivalents and $3.71 billion in total debt, reflecting prudent leverage. The company’s liquidity position supports dividend payments and share repurchases, while its investment-grade credit rating ensures access to capital markets at favorable terms. ADP’s financial health is further reinforced by its ability to generate stable cash flows.
ADP has demonstrated consistent revenue growth, driven by organic expansion and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a FY 2024 dividend per share of $5.32, reflecting a commitment to returning capital. Growth initiatives focus on digital transformation, including AI and automation, to enhance service offerings and operational efficiency.
ADP trades at a premium valuation, reflecting its defensive business model and reliable earnings growth. Market expectations are anchored in the company’s ability to sustain mid-single-digit revenue growth and margin stability. Investor sentiment remains positive, given ADP’s resilience during economic cycles and its leadership in the HCM sector.
ADP’s strategic advantages include its extensive client base, technological innovation, and compliance expertise. The outlook remains favorable, with tailwinds from increasing HR outsourcing demand and regulatory complexity. Risks include competitive pressures and economic sensitivity, but ADP’s diversified portfolio and strong execution mitigate these challenges.
10-K, Investor Presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |