Innodata Inc (NASDAQ: INOD)

Sector: Technology Industry: Information Technology Services CIK: 0000903651
Market Cap 1.60 Bn
P/B 16.39
P/E 47.41
P/S 6.69
ROIC (Qtr) 26.47
Div Yield % 0.00
Rev 1y % (Qtr) 19.77
Total Debt (Qtr) 12.24 Mn
Debt/Equity (Qtr) 0.13

About

Innodata Inc., a prominent player in the data engineering industry, operates under the ticker symbol INOD. The company is renowned for its data engineering services, which encompass data annotation, data transformation, and data analytics. These services cater to a diverse range of industries, including banking, insurance, financial services, technology, digital retailing, and information/media. Innodata's primary business activities revolve around its Digital Data Solutions (DDS) segment, which is responsible for approximately 70% of the company's...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 51.20M provides robust 4.18x coverage of total debt 12.24M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 73.86M provide 65.83x coverage of short-term debt 1.12M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 136.96M provides 11.19x coverage of total debt 12.24M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 51.20M provides exceptional 7314.57x coverage of minority interest expenses 7000, showing strong core operations.
  • Robust free cash flow of 40.70M exceeds capital expenditure of 10.51M by 3.87x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 51.20M barely covers its investment activities of (10.51M), with a coverage ratio of -4.87, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of 40.70M represents just -111.19x of debt issuance (366000), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 42.33M provide limited buffer against comprehensive income items of (1.79M), which is -23.68x, indicating elevated exposure to market risks.
  • Cash position of 73.86M provides only -110.07x coverage of interest expenses of (671000), indicating potential refinancing risks in a rising rate environment.
  • Tangible assets of 136.96M provide limited backing for working capital of 75.26M, which is 1.82x, suggesting increased operational risk in market downturns.

Peer comparison

Companies in the Information Technology Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 IBM International Business Machines Corp 279.99 Bn 35.41 4.28 66.57 Bn
2 ACN Accenture plc 168.17 Bn 22.09 2.38 8.20 Bn
3 INFY Infosys Ltd 74.96 Bn 23.74 3.89 -
4 CTSH Cognizant Technology Solutions Corp 41.45 Bn 19.48 1.99 1.17 Bn
5 FIS Fidelity National Information Services, Inc. 35.21 Bn 231.62 3.36 13.00 Bn
6 WIT Wipro Ltd 29.93 Bn 19.70 2.97 1.95 Bn
7 BR Broadridge Financial Solutions, Inc. 26.38 Bn 28.51 3.74 3.28 Bn
8 LDOS Leidos Holdings, Inc. 23.72 Bn 16.88 1.37 5.23 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 10.12 1.44
EV to Cash from Ops. EV/CFO 30.22 5.63
EV to Debt EV to Debt 126.43 8.06
EV to EBIT EV/EBIT 37.98 -4.05
EV to EBITDA EV/EBITDA 33.14 -0.52
EV to Free Cash Flow [EV/FCF] EV/FCF 38.01 -1.66
EV to Market Cap EV to Market Cap 0.97 1.35
EV to Revenue EV/Rev 6.49 57.14
Price to Book Value [P/B] P/B 16.39 3.34
Price to Earnings [P/E] P/E 47.41 -5.47
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.83
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 0.66
Dividend per Basic Share Div per Share (Qtr) 0.00 0.47
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.24
Interest Coverage Int. cover (Qtr) -60.71 -319.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -55.26 -253.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 180.15 114.15
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 35.23
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 64.14 -22.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 127.75 -25.03
EBIT Growth (1y) % EBIT 1y % (Qtr) 169.04 -82.44
EBT Growth (1y) % EBT 1y % (Qtr) 175.51 97.07
EPS Growth (1y) % EPS 1y % (Qtr) 55.71 147.29
FCF Growth (1y) % FCF 1y % (Qtr) 268.90 -8,638.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 95.19 -8.24
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.56 0.78
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 1.66 0.66
Current Ratio Curr Ratio (Qtr) 2.69 2.12
Debt to Equity Ratio Debt/Equity (Qtr) 0.13 0.88
Interest Cover Ratio Int Coverage (Qtr) -60.71 -319.17
Times Interest Earned Times Interest Earned (Qtr) -60.71 -319.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 19.80 -550.76
EBIT Margin % EBIT Margin % (Qtr) 17.08 -775.74
EBT Margin % EBT Margin % (Qtr) 17.36 -827.89
Gross Margin % Gross Margin % (Qtr) 41.30 24.07
Net Profit Margin % Net Margin % (Qtr) 14.10 -830.34