Previous Close | $13.66 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Endava plc operates as a global provider of digital transformation, agile development, and intelligent automation services, primarily serving the financial services, payments, technology, and consumer industries. The company generates revenue through project-based consulting and managed services, leveraging its expertise in cloud-native architectures, data engineering, and AI-driven solutions. Endava differentiates itself through deep domain knowledge, a client-centric approach, and a distributed delivery model that combines nearshore and offshore capabilities to optimize cost and quality. Positioned as a mid-tier player in the competitive IT services sector, Endava targets high-growth verticals where digital disruption creates demand for specialized expertise. The firm’s hybrid engagement model balances scalability with customization, appealing to both enterprises and disruptive scale-ups. Its geographic footprint across Europe, North America, and Latin America provides resilience against regional economic fluctuations while enabling access to diverse talent pools.
Endava reported FY2024 revenue of $740.8 million, reflecting its scale in the digital services market, though net income of $17.1 million (0.3% margin) indicates significant cost pressures. Operating cash flow of $54.4 million demonstrates reasonable conversion, but capital expenditures of $5.5 million suggest limited heavy investment in infrastructure. The diluted EPS of $0.29 underscores modest bottom-line performance relative to revenue scale.
The company’s earnings power appears constrained by competitive pricing and wage inflation in technical talent markets. With $62.4 million in cash against $202.8 million of total debt, leverage is manageable but limits flexibility. The absence of dividends aligns with reinvestment priorities in talent and client acquisition, though ROIC metrics would benefit from disclosure.
Endava’s balance sheet shows moderate leverage, with cash covering 31% of total debt. The debt structure and covenants are undisclosed, but liquidity appears adequate given positive operating cash flow. Working capital management is critical given the project-based revenue model, though receivables data would clarify efficiency.
Revenue growth trends are unavailable for FY2024, but the IT services sector faces cyclical demand pressures. The absence of dividends reflects a growth-oriented strategy, with capital likely allocated to talent retention and geographic expansion. Client concentration risks and project pipelines would inform forward growth visibility.
Trading at a P/E of approximately 25x based on FY2024 EPS, the market appears to price in recovery expectations despite near-term margin compression. Comparables suggest premium for niche digital transformation providers, though macroeconomic sensitivity could weigh on multiples.
Endava’s vertical specialization and agile delivery model provide differentiation, but wage inflation and project deferrals pose risks. Success hinges on scaling higher-margin offerings like AI integration and managed services. Sector tailwinds in cloud adoption support medium-term demand, though competitive intensity requires sustained investment in differentiation.
Company filings (CIK 0001656081), FY2024 preliminary results
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 |