Projected Income Statement: Alkem Laboratories Limited

Forecast Balance Sheet: Alkem Laboratories Limited

Forecast Balance Sheet - Alkem Laboratories Limited
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 896 -12,202 -3,654 -5,003 -1,094 -5,666 -14,730 -31,276
Change - -1,461.83% 70.05% -36.92% 78.13% -417.92% -159.97% -112.33%
Announcement Date 5/13/22 A 5/19/23 A 5/29/24 A 5/29/25 A 5/28/26 A - - -
1INR in Million
Estimates

Cash Flow Forecast: Alkem Laboratories Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
CAPEX 1 3,280 2,297 2,593 6,756 4,870 11,713 5,440 5,874
Change - -29.96% 12.88% 160.57% -27.93% 140.54% -53.56% 7.99%
Free Cash Flow (FCF) 1 7,830 14,528 17,613 12,781 14,761 13,268 20,382 24,686
Change - 85.53% 21.23% -27.43% 15.49% -10.11% 53.61% 21.12%
Announcement Date 5/13/22 A 5/19/23 A 5/29/24 A 5/29/25 A 5/28/26 A - - -
1INR in Million
Estimates

Forecast Financial Ratios: Alkem Laboratories Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 19.3% 13.88% 17.73% 19.38% 20.43% 20.42% 21.18% 21.7%
EBIT Margin (%) 16.45% 11.2% 15.36% 16.62% 17.83% 17.29% 18.06% 18.79%
EBT Margin (%) 17.34% 11.25% 15.97% 19.49% 19.51% 19.83% 20.75% 21.5%
Net margin (%) 15.47% 8.48% 14.18% 16.7% 15.65% 13.73% 14.44% 15.06%
FCF margin (%) 7.36% 12.52% 13.9% 9.86% 10.03% 7.93% 10.95% 12.06%
FCF / Net Income (%) 47.58% 147.62% 98.08% 59.02% 64.13% 57.79% 75.86% 80.07%

Profitability

        
ROA 12.97% 10.12% 12.24% 13.02% 11.94% 10.13% 12.11% 12.98%
ROE 20.72% 15.92% 18.55% 19.42% 17.84% 15.39% 15.7% 16.12%

Financial Health

        
Leverage (Debt/EBITDA) 0.04x - - - - - - -
Debt / Free cash flow 0.11x - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 3.08% 1.98% 2.05% 5.21% 3.31% 7% 2.92% 2.87%
CAPEX / EBITDA (%) 15.98% 14.27% 11.55% 26.89% 16.2% 34.29% 13.8% 13.23%
CAPEX / FCF (%) 41.89% 15.81% 14.72% 52.86% 32.99% 88.28% 26.69% 23.8%

Items per share

        
Cash flow per share 1 92.92 140.7 162.9 160 164.2 141.5 165.5 185.5
Change - 51.44% 15.78% -1.81% 2.62% -13.83% 17.01% 12.05%
Dividend per Share 1 34 25 40 45 53 52.11 57.24 67.5
Change - -26.47% 60% 12.5% 17.78% -1.67% 9.84% 17.92%
Book Value Per Share 1 722.5 756.5 862.6 1,002 1,156 1,291 1,459 1,641
Change - 4.7% 14.02% 16.22% 15.31% 11.68% 13.02% 12.47%
EPS 1 137.6 82.31 150.2 181.1 192.5 185.9 220.5 255.3
Change - -40.19% 82.47% 20.59% 6.29% -3.42% 18.57% 15.81%
Nbr of stocks (in thousands) 119,565 119,565 119,565 119,565 119,565 119,565 119,565 119,565
Announcement Date 5/13/22 A 5/19/23 A 5/29/24 A 5/29/25 A 5/28/26 A - - -
1INR
Estimates
2027 *2028 *
P/E 27.5x 23.2x
PBR 3.96x 3.5x
EV / Sales 3.62x 3.21x
Yield 1.02% 1.12%

EPS & Dividend

EPS & Dividend - Alkem Laboratories Limited


Y-o-Y evolution of P/E

Valuation ratios - P/E - Alkem Laboratories Limited
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Alkem Laboratories Limited
Trader
Investor
Global
Quality
ESG MSCI
BB
MarketScreener Ratings - Alkem Laboratories Limited
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
5,114.00INR
Average target price
5,975.25INR
Spread / Average Target
+16.84%
  1. Stock Market
  2. Stocks
  3. ALKEM Stock
  4. Financials Alkem Laboratories Limited