COMP <GO>
INOD vs MGRT // EV/EBITDA & P/E VALUATION
Innodata Inc. (NASDAQ) VS. Mega Fortune Company Limited (NASDAQ) • 15-METRIC TALLY: INOD 2
— MGRT 6
■ METRIC PARITY
LAST: $46.17 (-3.11%) • MKT CAP: $1.59B
valuation
30.5x
LAST: $119.91 (+0.34%) • MKT CAP: $1.65B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (INOD VS. MGRT)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | INOD | MGRT | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 39.50% | 50.70% | -11.20 | MGRT | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 39.70% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 30.5x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 2.25% | -0.73% | +2.98 | INOD | /fcf-yield <GO> |
| Operating Margin | 15.80% | 20.30% | -4.50 | MGRT | /operating-margins <GO> |
| Net Profit Margin | 12.80% | 16.10% | -3.30 | MGRT | /net-margins <GO> |
| Revenue Growth (YoY) | 47.60% | 180.00% | -132.40 | MGRT | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 18.78 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 4/9 | +4.00 | INOD | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 33.1 | 62.2 | -29.10 | MGRT | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 41.4x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.59B | $1.65B | -$61.3M | MGRT | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | INOD REV | MGRT REV | INOD GROSS % | MGRT GROSS % | INOD FCF | MGRT FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $251.7M | $11.1M | 39.5% | 50.7% | $35.6M | -$12.0M |
| FY 2024 | $170.5M | $3.3M | 39.3% | 53.9% | $27.1M | -$107.2K |
| FY 2023 | $86.8M | $3.2M | — | — | $5.9M | -$32.7K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
INOD // BETA —
MGRT // BETA —