Stock Analysis on Net

Automatic Data Processing Inc. (NASDAQ:ADP)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 29, 2022.

Market Value Added (MVA)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

MVA

Automatic Data Processing Inc., MVA calculation

US$ in thousands

Microsoft Excel
Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017 Jun 30, 2016
Fair value of debt1
Operating lease liability
Market value of common equity
Preferred stock, $1.00 par value; issued, none
Less: Marketable securities
Market (fair) value of ADP
Less: Invested capital2
MVA

Based on: 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30).

1 Fair value of debt. See details »

2 Invested capital. See details »


The analysis reveals significant growth in the market (fair) value over the examined periods, with the value increasing from approximately 43.47 billion USD in mid-2016 to 93.19 billion USD by mid-2021. This denotes a strong upward trajectory, reflecting positive investor perception and potential market confidence in the company's prospects.

Invested capital shows a relatively stable trend with minor fluctuations. Starting at around 7.92 billion USD in mid-2016, it slightly decreased over the next two years before increasing again, reaching approximately 10.15 billion USD by mid-2021. This indicates moderate growth in capital investment, suggesting controlled capital expenditures or reinvestment strategies.

The market value added (MVA) metric mirrors the upward trend of the market value, increasing from roughly 35.55 billion USD to 83.04 billion USD across the same period. Although the MVA experienced a decline in 2020, corresponding to a dip in market value, it rebounded strongly in 2021. This pattern underscores an overall enhancement in shareholder value, with temporary setbacks potentially linked to broader market or economic conditions.

Market (fair) value of ADP
Consistent increase with a notable surge in 2021, indicating significant market appreciation.
Invested capital
Relatively stable with slight growth by the end of the period, implying steady capital base with cautious expansion.
Market value added (MVA)
Strong overall growth illustrating increasing market recognition exceeding capital invested, despite a temporary dip in 2020.

MVA Spread Ratio

Automatic Data Processing Inc., MVA spread ratio calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017 Jun 30, 2016
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
Invested capital2
Performance Ratio
MVA spread ratio3
Benchmarks
MVA Spread Ratio, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30).

1 MVA. See details »

2 Invested capital. See details »

3 2021 Calculation
MVA spread ratio = 100 × MVA ÷ Invested capital
= 100 × ÷ =

4 Click competitor name to see calculations.


The financial data reveals significant variations and overall growth patterns in market value added (MVA), invested capital, and MVA spread ratio over the analyzed period.

Market Value Added (MVA)
The market value added consistently increased from 35,546,487 thousand US dollars in mid-2016 to 65,925,332 thousand US dollars by mid-2019, indicating strong value creation during these years. This upward trajectory was interrupted in 2020, with a notable decline to 50,939,138 thousand US dollars, likely reflecting adverse conditions in that year. However, a robust recovery followed in 2021, with MVA reaching a peak of 83,035,278 thousand US dollars, the highest in the period studied.
Invested Capital
Invested capital exhibited a more gradual and less volatile trend. It declined slightly from 7,921,908 thousand US dollars in 2016 to 7,289,794 thousand US dollars in 2018, suggesting possible efficiency improvements or divestments. A substantial increase occurred starting in 2019, with invested capital rising to 9,463,158 thousand US dollars, maintaining growth through 2021 to 10,152,600 thousand US dollars. This upward movement indicates increased asset base or reinvestment activities during the latter years.
MVA Spread Ratio
The MVA spread ratio, which measures value creation relative to invested capital, followed an upward trend from 448.71% in 2016 to a peak of 740.57% in 2018, reflecting heightened efficiency in generating market value from the capital invested. Despite a slight dip to 696.65% in 2019 and a more pronounced decrease to 531.71% in 2020, the ratio rebounded strongly to 817.87% in 2021, marking the highest efficiency level in the observed timeframe.

Overall, the data points to sustained value creation capability, with some volatility coinciding with the external environment around 2020. The increase in invested capital in recent years appears to support enhanced market value generation, as demonstrated by the rising MVA and improved MVA spread ratio. This pattern suggests effective capital allocation and resilience in the face of temporary setbacks.


MVA Margin

Automatic Data Processing Inc., MVA margin calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017 Jun 30, 2016
Selected Financial Data (US$ in thousands)
Market value added (MVA)1
 
Revenues
Add: Increase (decrease) in deferred revenues
Adjusted revenues
Performance Ratio
MVA margin2
Benchmarks
MVA Margin, Competitors3
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
Fair Isaac Corp.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.

Based on: 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30).

1 MVA. See details »

2 2021 Calculation
MVA margin = 100 × MVA ÷ Adjusted revenues
= 100 × ÷ =

3 Click competitor name to see calculations.


The financial data reveals several noteworthy trends over the examined six-year period.

Market Value Added (MVA)
The Market Value Added shows an overall upward trajectory, increasing from approximately 35.5 billion US dollars in 2016 to roughly 83 billion US dollars in 2021. This indicates a strong growth in the company's value creation over time. Despite a decline in 2020, where the MVA decreased to about 50.9 billion US dollars from the previous year’s 65.9 billion, the following year showed a significant rebound, reaching the highest value in the series.
Adjusted Revenues
Adjusted Revenues demonstrated consistent growth across the period, increasing steadily from nearly 11.7 billion US dollars in 2016 to almost 15 billion US dollars in 2021. The growth rate, although steady, appears moderate compared to the fluctuations seen in Market Value Added, indicating revenue growth is stable but market valuation shows more dynamic changes.
MVA Margin
The MVA margin, expressed as a percentage, reflects the relationship between Market Value Added and Adjusted Revenues. Over the six years, the margin generally increased from 304.06% in 2016 to a peak of 553.99% in 2021. There was a noticeable dip in 2020 to 350.03% after a rising trend that peaked at 466.85% in 2019. This suggests that the company’s value creation relative to its revenues improved considerably by 2021 despite the temporary decline in 2020.

Overall, the data suggests solid long-term growth in market valuation and revenues, with enhanced efficiency or market perception reflected in the rising MVA margin, despite short-term volatility around 2020, possibly linked to external macroeconomic factors.