Valuation Automatic Data Processing, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 14:20:36 2026-06-25 EDT			5-day change	1st Jan Change
47.40 ^BRL	-1.88%		-1.88%	-20.92%

06-24	Paychex forecasts slower fiscal 2027 revenue growth, shares dip	RE
06-09	US Treasury Yields Mixed Pre-Bell Ahead of ADP Jobs, Existing Homes Sales, Int'l Trade Data as Trump Claims Iran Deal on Track	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,516	87,744	90,800	97,694	125,187	89,361	-	-
Change	-	3.82%	3.48%	7.59%	28.14%	-28.62%	-	-
Enterprise Value (EV) ¹	84,926	89,294	91,706	97,772	125,813	89,619	87,752	85,947
Change	-	5.14%	2.7%	6.61%	28.68%	-28.77%	-2.08%	-2.06%
P/E	32.7x	30x	26.8x	26.2x	30.9x	20.2x	18.3x	16.8x
PBR	14.8x	27.1x	25.8x	21.4x	20.2x	13.8x	11.9x	10.1x
PEG	-	2x	1.6x	2.4x	3.2x	1.8x	1.85x	1.79x
Capitalization / Revenue	5.63x	5.32x	5.04x	5.09x	6.09x	4.09x	3.87x	3.65x
EV / Revenue	5.66x	5.41x	5.09x	5.09x	6.12x	4.11x	3.8x	3.51x
EV / EBITDA	22.4x	20.9x	18.6x	17.9x	21.3x	14x	12.7x	11.6x
EV / EBIT	25.1x	23.1x	20.5x	20x	23.5x	15.3x	13.8x	12.6x
EV / FCF	29.1x	30.5x	22.9x	24.8x	26.4x	15.5x	11.4x	8.3x
FCF Yield	3.43%	3.28%	4.36%	4.04%	3.79%	6.46%	8.74%	12%
Dividend per Share ²	3.7	4.05	4.79	5.45	6.02	6.606	7.111	7.663
Rate of return	1.86%	1.93%	2.18%	2.28%	1.95%	2.95%	3.18%	3.43%
EPS ²	6.07	7	8.21	9.1	9.98	11.09	12.19	13.33
Distribution rate	61%	57.9%	58.3%	59.9%	60.3%	59.6%	58.4%	57.5%
Net sales ¹	15,005	16,498	18,012	19,203	20,561	21,826	23,104	24,459
EBITDA ¹	3,787	4,282	4,919	5,452	5,898	6,400	6,927	7,411
EBIT ¹	3,384	3,872	4,468	4,890	5,347	5,870	6,343	6,832
Net income ¹	2,598	2,949	3,412	3,752	4,080	4,475	4,853	5,239
Net Debt ¹	409.8	1,551	905.5	77.9	626.9	258.4	-1,608	-3,413
Reference price ²	198.62	210.04	219.79	238.69	308.40	223.55	223.55	223.55
Nbr of stocks (in thousands)	425,518	417,747	413,123	409,291	405,923	399,734	-	-
Announcement Date	7/28/21	7/27/22	7/26/23	7/31/24	7/30/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RANDSTAD N.V.	13.23x	0.25x	6.39x	6.33%	5.21B
PERSOL HOLDINGS CO.,LTD.	13.03x	0.3x	5.37x	4.48%	3.35B
ROBERT HALF INC.	24.9x	0.55x	11.13x	7.23%	3.29B
ADECCO GROUP AG	8.16x	0.21x	5.61x	6.28%	3.19B
FIRST ADVANTAGE CORPORATION	76.03x	2.85x	10.02x	-.--%	3.06B
MANPOWERGROUP INC.	13.41x	0.14x	5.96x	3.72%	1.68B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.15x	-	-	4.24%	1.35B
FESCO GROUP CO., LTD.	7.05x	-	-	7.13%	1.01B
TIMEE, INC.	35.73x	6.98x	22.94x	-.--%	911M
Average	22.63x	1.61x	9.63x	4.38%	2.56B
Weighted average by Cap.	23.06x	0.97x	8.09x	4.82%