investorscraft@gmail.com

Intrinsic ValueInformation Services Corporation (ISV.TO)

Previous Close$27.25
Intrinsic Value
Upside potential
Previous Close
$27.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Information Services Corporation (ISC) operates as a key provider of registry and information management services in Canada, specializing in public data and records. The company’s operations are divided into three segments: Registry Operations, Services, and Technology Solutions. Its core revenue model is built on land titles and personal property registry services, corporate registry filings, and geomatics services, which are essential for legal and commercial transactions. ISC holds a dominant position in Saskatchewan’s land registry system while expanding its footprint nationally through digital solutions like RegSys, a multi-register platform. The company’s services cater to legal, financial, and real estate sectors, ensuring compliance and transactional efficiency. ISC’s market position is reinforced by regulatory moats, as its registry operations are often government-mandated, creating stable, recurring revenue streams. Its expansion into technology-driven solutions enhances scalability and positions ISC as a modernizer in an otherwise traditional industry. Competitive differentiation lies in its integrated service offerings, combining registry expertise with digital innovation to serve both public and private sector clients.

Revenue Profitability And Efficiency

ISC reported revenue of CAD 214.5 million in FY 2023, with net income of CAD 25.0 million, reflecting a net margin of approximately 11.7%. The company generated CAD 56.8 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures were minimal at CAD 0.4 million, indicating capital-light operations and efficient reinvestment. The stable revenue base, driven by recurring registry fees, supports consistent profitability.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 1.39, with a dividend payout ratio of 66% based on the CAD 0.92 per share dividend. The company’s capital efficiency is evident in its low capex requirements and high operating cash flow yield. Debt levels are manageable, with interest coverage supported by steady earnings. ISC’s asset-light model allows for high returns on invested capital.

Balance Sheet And Financial Health

ISC maintains a solid balance sheet with CAD 24.2 million in cash and equivalents and total debt of CAD 187.2 million. The debt-to-equity ratio appears moderate, with liquidity supported by strong operating cash flows. The company’s financial health is stable, with no immediate refinancing risks and sufficient liquidity to fund growth initiatives and dividends.

Growth Trends And Dividend Policy

ISC’s growth is driven by organic expansion in registry services and technology solutions, with potential for incremental acquisitions. The company has a consistent dividend policy, paying CAD 0.92 per share annually, reflecting a yield of approximately 4.6% at current market cap. Dividend sustainability is underpinned by predictable cash flows and a conservative payout ratio.

Valuation And Market Expectations

At a market cap of CAD 502 million, ISV.TO trades at a P/E of around 20x FY 2023 earnings. The beta of 0.59 suggests lower volatility relative to the market. Investors likely value ISC for its defensive qualities, recurring revenue, and dividend yield, though growth expectations remain modest given its niche market focus.

Strategic Advantages And Outlook

ISC’s strategic advantages include regulatory moats, a diversified service portfolio, and a shift toward digital solutions. The outlook is stable, with steady demand for registry services offsetting cyclical risks. Long-term growth may hinge on technological adoption and geographic expansion. The company’s disciplined capital allocation and dividend reliability make it attractive for income-oriented investors.

Sources

Company filings, TSX disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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