investorscraft@gmail.com

Intrinsic Value of Innodata Inc. (INOD)

Previous Close$50.13
Intrinsic Value
Upside potential
Previous Close
$50.13

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

Innodata Inc. operates in the technology and data services sector, specializing in AI-driven data solutions that enhance digital transformation for enterprises. The company generates revenue through a mix of subscription-based services, project-based contracts, and licensing fees, catering primarily to industries such as publishing, healthcare, and financial services. Its offerings include data annotation, content enrichment, and AI model training, positioning it as a critical enabler for businesses leveraging machine learning and automation. Innodata differentiates itself through proprietary platforms that combine human expertise with scalable technology, ensuring high-quality data outputs. The company competes in a fragmented but rapidly growing market, where demand for structured, labeled data is accelerating due to advancements in AI and analytics. Its niche focus on high-accuracy solutions allows it to serve blue-chip clients, though it faces competition from larger IT service providers and specialized AI firms. By aligning with emerging trends in AI adoption, Innodata aims to solidify its role as a trusted partner for data-centric digital initiatives.

Revenue Profitability And Efficiency

Innodata reported revenue of $141.1 million for FY 2024, with net income of $21.4 million, reflecting a net margin of approximately 15.2%. Diluted EPS stood at $0.63, indicating improved profitability. Operating cash flow was robust at $35.0 million, supported by efficient working capital management. Capital expenditures of $7.7 million suggest moderate reinvestment in technology and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. Capital efficiency is evident as operating cash flow covers capex by a wide margin, allowing for flexibility in funding growth or strategic initiatives. The absence of dividends suggests a focus on reinvesting profits to scale operations.

Balance Sheet And Financial Health

Innodata maintains a healthy balance sheet, with $46.9 million in cash and equivalents against total debt of $4.7 million, indicating minimal leverage. The net cash position provides liquidity for organic growth or acquisitions. Shareholders' equity is bolstered by retained earnings, reflecting consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company's focus on AI and data services aligns with high-growth sectors. Innodata does not pay dividends, opting to retain earnings for expansion. Future growth may hinge on scaling its AI-driven solutions and capturing larger enterprise contracts in competitive markets.

Valuation And Market Expectations

With a market capitalization derived from 29.0 million shares outstanding, Innodata's valuation likely reflects investor optimism around its AI and data services niche. The P/E ratio, based on diluted EPS of $0.63, suggests expectations of sustained profitability, though comparables in the tech services sector would provide fuller context.

Strategic Advantages And Outlook

Innodata's strategic advantages lie in its specialized AI data solutions and asset-light model, which enable scalability. The outlook depends on its ability to maintain technological differentiation and expand its client base. Risks include competition and reliance on AI adoption trends, but its strong cash position provides a buffer to navigate market shifts.

Sources

Company filings (10-K), investor disclosures

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