Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Euronext Paris  >  Groupe ADP    ADP   FR0010340141

GROUPE ADP

(ADP)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 3 617 4 478 4 700 5 018 5 253 5 491
EBITDA 1 504 1 961 1 772 1 864 2 010 2 130
Operating profit (EBIT) 889 1 157 1 094 1 135 1 254 1 330
Pre-Tax Profit (EBT) 874 1 030 875 994 1 129 1 208
Net income 571 610 588 610 717 760
P/E ratio 27,5x 26,9x 29,6x 27,0x 23,3x 22,2x
EPS ( € ) 5,77 6,16 5,95 6,16 7,16 7,49
Dividend per Share ( € ) 3,46 3,70 3,70 3,74 4,26 4,49
Yield 2,18% 2,24% 2,10% 2,24% 2,56% 2,70%
Reference price ( € ) 158,500 165,500 176,100 166,500 166,500 166,500
Announcement Date 02/22/2018
05:45pm
02/14/2019
04:45pm
02/10/2020
04:45pm
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 3 797 4 872 5 457 5 421 5 657 6 251
Finance - - - - - -
Operating income (EBITDA) 1 504 1 961 1 772 1 864 2 010 2 130
Leverage
(Debt/EBITDA)
2,52x 2,48x 3,08x 2,91x 2,81x 2,94x
Capital Expenditure 879 1 078 1 203 1 093 1 377 1 572
Free Cash Flow (FCF) 391 473 350 474 280 139
Book Value Per Share (BVPS) ( € ) 46,3 49,0 - 56,5 60,0 63,2
Cash Flow per Share ( € ) 12,8 15,7 15,7 14,0 15,4 16,5
Announcement Date 02/22/2018
05:45pm
02/14/2019
04:45pm
02/10/2020
04:45pm
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 16 721 M € -
Entreprise Value (EV) 22 142 M € 22 378 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 27,0x 23,3x
Capitalization / Revenue 3,33x 3,18x
EV / Revenue 4,41x 4,21x
EV / EBITDA 11,9x 11,0x
Yield (DPS / Price) 2,24% 2,56%
Price to book (Price / BVPS) 2,95x 2,78x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 22,6% 23,9%
Operating Leverage (Delta EBIT / Delta Sales) 0,55x 2,23x
Net Margin (Net Profit / Revenue) 12,2% 13,7%
ROA (Net Profit / Asset) 4,23% 4,55%
ROE (Net Profit / Equities) 11,6% 12,9%
Rate of Dividend 60,7% 59,5%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   21,8% 26,2%
Cash Flow / Sales 27,7% 28,9%
Capital Intensity (Assets / Sales) 2,87x 3,00x
Financial Leverage (Net Debt / EBITDA) 2,91x 2,81x
EPS & Dividend