Projected Income Statement: Alibaba Health Information Technology Limited

Forecast Balance Sheet: Alibaba Health Information Technology Limited

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 -10,412 -10,839 -9,471 -7,801 -9,865 -11,997 -15,096 -15,839
Change - -4.1% 12.62% 17.63% -26.46% -21.61% -25.83% -4.92%
Announcement Date 25/05/22 23/05/23 27/05/24 19/05/25 14/05/26 - - -
1CNY in Million
Estimates

Cash Flow Forecast: Alibaba Health Information Technology Limited

Fiscal Period: March 2022 2023 2024 2027 2028 2029
CAPEX 1 14.93 5.612 22.77 21.7 25.95 27.37
Change - -62.41% 305.81% - 19.58% 5.48%
Free Cash Flow (FCF) 1 409.4 250.1 1,057 2,664 2,548 2,911
Change - -38.92% 322.69% - -4.39% 14.27%
Announcement Date 25/05/22 23/05/23 27/05/24 - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Alibaba Health Information Technology Limited

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

Profitability

        
EBITDA Margin (%) -5.02% 0.12% 2.57% 5.02% 5.52% 5.67% 6.44% 6.16%
EBIT Margin (%) -5.32% -0.12% 2.37% 4.83% 5.36% 5.58% 6.43% 6.27%
EBT Margin (%) -1.23% 2.06% 3.48% 5.1% 6.64% 6.19% 6.83% 6.53%
Net margin (%) -1.29% 1.99% 3.27% 4.68% 5.65% 5.43% 5.97% 5.91%
FCF margin (%) 1.99% 0.93% 3.91% - - 6.9% 5.96% 6.05%
FCF / Net Income (%) -154.18% 46.88% 119.65% - - 127.19% 99.85% 102.37%

Profitability

        
ROA -1.44% 2.67% 4.37% 7.01% 8.75% 9.15% 9.82% 10.33%
ROE -1.87% 3.64% 5.95% 9.28% 11.33% 11.88% 13.24% 14.01%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.07% 0.02% 0.08% - - 0.06% 0.06% 0.06%
CAPEX / EBITDA (%) -1.44% 17.57% 3.28% - - 0.99% 0.94% 0.92%
CAPEX / FCF (%) 3.65% 2.24% 2.15% - - 0.81% 1.02% 0.94%

Items per share

        
Cash flow per share 1 0.0315 0.0189 0.077 0.0865 0.0763 0.1451 0.1762 0.2068
Change - -39.94% 307.41% 12.34% -11.79% 90.2% 21.38% 17.4%
Dividend per Share 1 - - - - 0.0595 0.0288 0.0358 0.0553
Change - - - - - -51.66% 24.65% 54.23%
Book Value Per Share 1 1.046 1.122 1.036 1.015 1.108 1.144 1.296 1.33
Change - 7.32% -7.68% -2.03% 9.19% 3.24% 13.27% 2.62%
EPS 1 -0.0197 0.0394 0.0627 0.0888 0.1195 0.1267 0.1522 0.181
Change - 300% 59.14% 41.63% 34.57% 6% 20.14% 18.95%
Nbr of stocks (in thousands) 1,35,07,505 1,35,11,061 1,60,81,435 1,60,82,550 1,61,64,999 1,61,64,999 1,61,64,999 1,61,64,999
Announcement Date 25/05/22 23/05/23 27/05/24 19/05/25 14/05/26 - - -
1CNY
Estimates
2027 *2028 *
P/E 23.8x 19.8x
PBR 2.63x 2.33x
EV / Sales 0.95x 0.79x
Yield 0.95% 1.19%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
3.014CNY
Average target price
4.639CNY
Spread / Average Target
+53.95%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 241 Stock
  4. Financials Alibaba Health Information Technology Limited