investorscraft@gmail.com

Intrinsic Value of Coda Octopus Group, Inc. (CODA)

Previous Close$8.10
Intrinsic Value
Upside potential
Previous Close
$8.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coda Octopus Group, Inc. operates in the marine technology sector, specializing in real-time 3D sonar imaging, subsea survey tools, and underwater defense solutions. The company generates revenue through the sale of advanced sonar systems, software, and related services, primarily serving defense, offshore energy, and maritime security markets. Its flagship Echoscope® technology is widely adopted for port security, underwater construction, and naval operations, positioning Coda Octopus as a niche leader in high-precision subsea imaging. The firm’s dual focus on commercial and defense applications provides diversification, while its proprietary intellectual property creates barriers to entry. With a global client base, the company maintains a stronghold in specialized underwater technology, though it faces competition from larger defense contractors and marine equipment providers. Coda Octopus’s market position is reinforced by its R&D-driven innovation and long-standing relationships with government agencies and industrial partners.

Revenue Profitability And Efficiency

For FY 2024, Coda Octopus reported revenue of $20.3 million, with net income of $3.6 million, reflecting a net margin of approximately 18%. Operating cash flow stood at $2.5 million, while capital expenditures were modest at $0.6 million, indicating efficient capital deployment. The diluted EPS of $0.32 underscores profitability, though revenue concentration in defense and energy sectors may introduce cyclicality.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income growth supported by high-margin technology sales. Capital efficiency is evident in its low debt levels and strong cash position, enabling reinvestment in R&D. The absence of significant leverage amplifies returns on equity, though scalability remains a consideration given the niche market size.

Balance Sheet And Financial Health

Coda Octopus maintains a robust balance sheet, with $22.5 million in cash and equivalents against minimal total debt of $0.4 million. This liquidity position provides flexibility for strategic initiatives or acquisitions. The debt-free profile and positive operating cash flow underscore financial stability, reducing near-term solvency risks.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for underwater imaging solutions, though the lack of a dividend policy suggests a focus on reinvestment. The company’s growth trajectory hinges on expanding defense contracts and commercial adoption, with R&D spend likely to remain a priority. Shareholder returns may rely on capital appreciation rather than yield.

Valuation And Market Expectations

Trading at a P/E multiple derived from $0.32 EPS, the market appears to price CODA as a profitable but small-cap niche player. Valuation may reflect optimism around defense spending tailwinds, though limited revenue diversification could temper premium pricing. Investor expectations likely center on sustained profitability and potential contract wins.

Strategic Advantages And Outlook

Coda Octopus’s proprietary sonar technology and defense-sector relationships provide competitive moats. The outlook is cautiously positive, with growth tied to maritime security budgets and offshore energy investments. Risks include reliance on government funding cycles, while opportunities lie in expanding commercial applications. The company’s strong cash position supports resilience in volatile markets.

Sources

10-K filing, CIK 0001334325

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount