Stock DAVA ENDAVA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Endava plc

Equities

DAVA

US29260V1052

IT Services & Consulting

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-31 pm EDT 		5-day change 1st Jan Change
26.94 USD -0.26% Intraday chart for Endava plc -10.29% -65.39%
May. 30 European Equities Traded in the US as American Depositary Receipts Trend Modestly Higher in Thursday Trading MT
May. 24 Guggenheim Adjusts Endava Price Target to $55 From $60, Maintains Buy Rating MT

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,571 2,048 4,459 4,040 2,319 1,233 - -
Enterprise Value (EV) 1 1,500 2,000 4,389 3,877 2,154 1,010 940.5 881.4
P/E ratio 72 x 103 x 108 x 50.8 x 25.2 x 50.7 x 30 x 18.2 x
Yield - - - - - - - -
Capitalization / Revenue 5.45 x 5.83 x 9.99 x 6.17 x 2.92 x 1.66 x 1.49 x 1.32 x
EV / Revenue 5.21 x 5.7 x 9.83 x 5.92 x 2.71 x 1.36 x 1.14 x 0.94 x
EV / EBITDA 26.6 x 25.7 x 38.8 x 24.3 x 11.1 x 9.32 x 6.94 x 4.85 x
EV / FCF 50.3 x 63.6 x 53.4 x - 19.3 x 17 x 10.9 x 8.24 x
FCF Yield 1.99% 1.57% 1.87% - 5.18% 5.87% 9.14% 12.1%
Price to Book 9.55 x 8.81 x 15.1 x 9.44 x 4.09 x 1.95 x 1.77 x 1.56 x
Nbr of stocks (in thousands) 49,552 52,519 54,376 55,649 56,836 58,252 - -
Reference price 2 31.70 38.99 82.00 72.59 40.80 21.17 21.17 21.17
Announcement Date 9/25/19 9/15/20 9/28/21 9/27/22 9/19/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 287.9 351 446.3 654.8 794.7 742.1 825.7 936.2
EBITDA 1 56.41 77.81 113.1 159.4 194.3 108.4 135.6 181.9
EBIT 1 54.84 63.16 94.69 141.2 173.6 87.51 106.7 155.3
Operating Margin 19.05% 18% 21.22% 21.57% 21.84% 11.79% 12.93% 16.59%
Earnings before Tax (EBT) 1 30.1 25.26 54.36 102.4 114.2 34.91 56.77 92.46
Net income 1 24.01 21.41 43.44 83.09 94.16 27.41 42.22 78
Net margin 8.34% 6.1% 9.73% 12.69% 11.85% 3.69% 5.11% 8.33%
EPS 2 0.4400 0.3800 0.7600 1.430 1.620 0.4173 0.7067 1.165
Free Cash Flow 1 29.81 31.45 82.24 - 111.5 59.35 86 107
FCF margin 10.35% 8.96% 18.43% - 14.03% 8% 10.42% 11.43%
FCF Conversion (EBITDA) 52.84% 40.41% 72.71% - 57.41% 54.74% 63.43% 58.83%
FCF Conversion (Net income) 124.16% 146.88% 189.31% - 118.44% 216.54% 203.71% 137.19%
Dividend per Share 2 - - - - - - - -
Announcement Date 9/25/19 9/15/20 9/28/21 9/27/22 9/19/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 157.7 169.2 180.4 196.2 205.2 203.5 189.8 188.4 183.6 174.4 195.9 199.4 202.3 205 216.2
EBITDA 1 38.4 39.58 41.36 44.48 47.54 46.89 42.26 34.62 26.67 19.9 27.11 28.51 30.31 33.41 35.98
EBIT 1 33.06 34.85 37.19 28.13 42.35 41.55 36.82 28.6 16.74 14.19 19.83 20.66 22.16 24.91 27.01
Operating Margin 20.97% 20.59% 20.62% 14.34% 20.63% 20.41% 19.4% 15.18% 9.12% 8.14% 10.12% 10.36% 10.96% 12.15% 12.49%
Earnings before Tax (EBT) 1 19.08 25.89 32.49 38.57 20.27 30.39 24.94 17.31 10.6 -0.529 5.898 8.614 8.644 11.73 14.15
Net income 1 15.41 20.1 27.04 31.73 15.02 24.36 23.06 12.37 8.347 -1.737 4.637 6.172 6.577 8.537 10.37
Net margin 9.77% 11.88% 14.99% 16.17% 7.32% 11.97% 12.15% 6.56% 4.55% -1% 2.37% 3.1% 3.25% 4.16% 4.8%
EPS 2 0.2700 0.3500 0.4700 0.5500 0.2600 0.4200 0.4000 0.2100 0.1400 -0.0300 0.0777 0.1153 0.1176 0.1584 0.1771
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/16/22 5/12/22 9/27/22 11/15/22 2/14/23 5/23/23 9/19/23 11/15/23 2/29/24 5/23/24 - - - - -
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 70.2 48 69.9 163 165 223 293 352
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 29.8 31.4 82.2 - 112 59.4 86 107
ROE (net income / shareholders' equity) 22.7% 27.8% 16.2% 22.8% 18.8% 11.3% 11.1% 14.8%
ROA (Net income/ Total Assets) 14.4% 7.34% 10.4% 15.2% 13.5% 6.72% 9.04% 10.3%
Assets 1 167.3 291.8 417.1 545.5 696 407.7 467.1 756.9
Book Value Per Share 2 3.320 4.420 5.440 7.690 9.970 10.90 11.90 13.60
Cash Flow per Share 2 0.6400 0.7200 1.550 2.080 2.140 1.520 1.840 2.460
Capex 1 7.38 9.88 6.11 14 13.7 10.1 21.1 26.3
Capex / Sales 2.56% 2.82% 1.37% 2.13% 1.72% 1.37% 2.56% 2.81%
Announcement Date 9/25/19 9/15/20 9/28/21 9/27/22 9/19/23 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Endava plc

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
21.17 GBP
Average target price
34.89 GBP
Spread / Average Target
+64.79%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
ENDAVA PLC Stock Endava plc
-65.39% 1.57B
ACCENTURE PLC Stock Accenture plc
-19.53% 177B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
-3.23% 159B
IBM Stock IBM
+2.05% 153B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+5.13% 100B
RELX PLC Stock RELX PLC
+9.84% 81.1B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+22.85% 75.87B
INFOSYS LIMITED Stock Infosys Limited
-8.81% 69.81B
SNOWFLAKE INC. Stock Snowflake Inc.
-31.57% 45.59B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-9.69% 42.96B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. DAVA Stock
  4. Financials Endava plc