Projected Income Statement: 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 -13,079 -28,058 -36,861
Change - -1,461.83% 70.05% -36.92% 78.13% -1,095.52% -114.53% -31.37%
Announcement Date 13/05/22 19/05/23 29/05/24 29/05/25 28/05/26 - - -
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 9,781 4,923 5,037
Change - -29.96% 12.88% 160.57% -27.93% 100.86% -49.66% 2.3%
Free Cash Flow (FCF) 1 7,830 14,528 17,613 12,781 14,761 10,288 20,441 25,526
Change - 85.53% 21.23% -27.43% 15.49% -30.3% 98.69% 24.88%
Announcement Date 13/05/22 19/05/23 29/05/24 29/05/25 28/05/26 - - -
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% 20.49% 21.15% 21.67%
EBIT Margin (%) 16.45% 11.2% 15.36% 16.62% 17.83% 17.8% 18.43% 19.09%
EBT Margin (%) 17.34% 11.25% 15.97% 19.49% 19.51% 20.19% 21.06% 21.71%
Net margin (%) 15.47% 8.48% 14.18% 16.7% 15.65% 13.86% 14.62% 15.16%
FCF margin (%) 7.36% 12.52% 13.9% 9.86% 10.03% 6.16% 11.01% 12.47%
FCF / Net Income (%) 47.58% 147.62% 98.08% 59.02% 64.13% 44.45% 75.28% 82.26%

Profitability

        
ROA 12.97% 10.12% 12.24% 13.02% 11.94% 12.18% 12.74% 13.5%
ROE 20.72% 15.92% 18.55% 19.42% 17.84% 15.75% 16.04% 16.3%

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% 5.86% 2.65% 2.46%
CAPEX / EBITDA (%) 15.98% 14.27% 11.55% 26.89% 16.2% 28.59% 12.53% 11.35%
CAPEX / FCF (%) 41.89% 15.81% 14.72% 52.86% 32.99% 95.07% 24.09% 19.73%

Items per share

        
Cash flow per share 1 92.92 140.7 162.9 160 164.2 152.9 187.9 196.3
Change - 51.44% 15.78% -1.81% 2.62% -6.89% 22.9% 4.5%
Dividend per Share 1 34 25 40 45 53 49.33 55.28 63.37
Change - -26.47% 60% 12.5% 17.78% -6.92% 12.06% 14.63%
Book Value Per Share 1 722.5 756.5 862.6 1,002 1,156 1,292 1,462 1,659
Change - 4.7% 14.02% 16.22% 15.31% 11.8% 13.14% 13.43%
EPS 1 137.6 82.31 150.2 181.1 192.5 191.9 220.7 256
Change - -40.19% 82.47% 20.59% 6.29% -0.29% 15% 15.97%
Nbr of stocks (in thousands) 119,565 119,565 119,565 119,565 119,565 119,565 119,565 119,565
Announcement Date 13/05/22 19/05/23 29/05/24 29/05/25 28/05/26 - - -
1INR
Estimates
2027 *2028 *
P/E 28x 24.3x
PBR 4.15x 3.67x
EV / Sales 3.77x 3.3x
Yield 0.92% 1.03%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
5,368.00INR
Average target price
5,948.55INR
Spread / Average Target
+10.82%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALKEM Stock
  4. Financials Alkem Laboratories Limited