SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

ADP Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Software | Small Cap | ADP Private Limited Share Price

BSE Share Price
Not Listed

ADP Pvt Ltd. - (Amalgamated)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: IT - Software | Small Cap | ADP Private Limited Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0
TTM Sales
₹945 Cr.
Book Value per Share
-
P/E Ratio
0.00
Industry PE
20.6
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
31.48%
Return on Capital Employed (ROCE)
46.47%
Return on Assets (ROA)
22.92%
Operating Profit Margin
21.1%
Net Profit Margin
10.95%
Gross Profit Margin
22.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
19.94%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
20.96%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
22.43%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹368 Cr.
Equity
₹0 Cr.
Face Value
₹10
All Time Low / High
- / -

ADP Pvt . - (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14TTM
ROCE % 39.4%36.4%45.5%64.2%76.6%61.9%52%46.5%-

Growth Parameters

Sales 165241287346488638788945945
Sales YoY Gr.-46%19%20.6%41%30.7%23.5%19.9%-
Adj EPS 14.735.433.538.252.257.368.6840
YoY Gr.-140.8%-5.2%13.8%36.8%9.9%19.7%22.4%-
BVPS (₹) 6398.57846.798.8156.1224.7308.60
Adj Net
Profit
18.143.641.34764.370.784.51030
Cash Flow from Ops. 24.354.90079.910193.6137-
Debt/CF from Ops. 1.20000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA26.9%24.6%19.9%
Adj EPS NA20.2%17.2%22.4%
BVPSNA31.7%46.2%37.4%
Share Price - - - -

Key Financial Parameters

Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14TTM
Return on
Equity %
2140.435.255.165.542.734.830.70
Op. Profit
Mgn %
18.124.320.221.514.914.220.921.1NAN
Net Profit
Mgn %
1118.114.413.613.211.110.7110
Debt to
Equity
0.40000000-
Working Cap
Days
0656546333652610
Cash Conv.
Cycle
0-15-293-35300-123-2020

Profit And Loss

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14
Sales165.26241.22287.02346.25488.17638.09788.10945.22
Operating Expenses > + 137.14182.63229.17271.71415.29547.83623.49746.10
Manufacturing Costs5.8911.74000000
Material Costs00000000
Employee Cost 102.37122.44000000
Other Costs > 28.8848.45229.17271.71415.29547.83623.49746.10
Operating Profit > 28.1258.5957.8574.5472.8890.26164.62199.12
Operating Profit Margin (%) 17.0%24.3%20.2%21.5%14.9%14.1%20.9%21.1%
Other Income > + 3.547.3018.343.122.3112.259.1913.40
Exceptional Items > 28.660000000
Interest > 1.140.55000000
Depreciation > 14.4421.1222.7722.870047.4055.80
Profit Before Tax > 44.7344.2253.4354.7975.19102.51126.40156.72
Tax > 7.75-0.287.597.7510.8831.8641.8853.24
Profit After Tax 36.9844.5045.8347.0364.3170.6584.53103.49
PAT Margin (%) 22.4%18.5%16.0%13.6%13.2%11.1%10.7%11.0%
Adjusted EPS (₹)30.036.137.237.952.257.368.684.0
Dividend Payout Ratio (%)0%0%131.80%156.70%0%0%0%0%

Valuation of ADP Private Limited - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14

Equity and Liabilities

Shareholders Fund + 86.17129.93104.6966.01130.32200.97285.50388.98
Share Capital 20.8320.8320.8320.8320.8320.8320.8320.83
Reserves 65.34109.1083.8645.18109.49180.14264.67368.15
Debt +30.160000000
Long Term Debt30.160000000
Short Term Debt00000000
Minority Interest00000000
Trade Payables14.6319.0227.0323.936.5512.7524.0345.67
Others Liabilities 18.8826.7236.46106.3535.5060.9685.7772.89
Total Liabilities 149.85175.67168.18196.29172.38274.68395.30507.55

Fixed Assets

Net Fixed Assets +50.9148.1240.9445.3859.6894.9082.6386.45
Gross Block82.11100.19116.55133.72188.06267.82299.60356.31
Accumulated Depreciation31.2052.0875.6088.34128.38172.92216.98269.86
CWIP 0.060.07009.104.3200.79
Investments 00000000
Inventories00000000
Trade Receivables10.5920.420.570.807.338.6571.6864.79
Cash Equivalents flag 65.6275.0678.20113.0154.3198.90164.12251.50
Others Assets 22.6732.0148.4737.1141.9567.9176.87104.02
Total Assets 149.85175.67168.18196.29172.38274.68395.30507.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSJun'07Jun'08Jun'11Jun'12Jun'13Jun'14
Cash Flow From Operating Activity + 24.2954.9379.89101.1893.55136.81
PBT 44.7344.2275.19102.51126.40156.72
Adjustment -14.1915.6129.3140.3939.4241.91
Changes in Working Capital 4.98-0.476.65.5-27.694.82
Tax Paid -11.25-4.43-31.21-47.2100
Cash Flow From Investing Activity + 10.96-14.67-52.79-56.70-28.53-49.44
Capex -16.97-18.34-55.04-61.52-34.01-62.43
Net Investments 000000
Others 27.933.682.244.825.4712.99
Cash Flow From Financing Activity + -1.05-31.20-85.7200.200.01
Net Proceeds from Shares 000000
Net Proceeds from Borrowing 000000
Interest Paid -1.05-1.040000
Dividend Paid 00-73.51000
Others 0-30.16-12.2100.200.01
Net Cash Flow 34.219.06-58.6244.4865.2287.38

Financial Ratio

PARTICULARSJun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14
Ratios
ROE (%)47.6144.742.1261.2171.7344.9636.0131.48
ROCE (%)39.4336.3645.5464.276.661.8951.9746.47
Asset Turnover Ratio1.11.481.671.92.652.852.352.09
PAT to CFO Conversion(x)0.661.231.742.151.451.9400
Working Capital Days
Receivable Days23.4023.5013.300.7034.6018.6026.40
Inventory Days00000000
Payable Days00000000

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

ADP Pvt Ltd. - (Amalgamated) FAQs

The current trading price of ADP Private Limited on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of ADP Private Limited stood at ₹0.00 Cr

The latest P/E ratio of ADP Private Limited as of 31-Dec-1969 is 0.00.

The latest P/B ratio of ADP Private Limited as of 31-Dec-1969 is 0.00.

The 52-week high of ADP Private Limited is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ADP Private Limited is ₹945 ( Cr.) .

Data is not available for this company.

No data found

No data found

About ADP Pvt Ltd. - (Amalgamated)

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: