Projected Income Statement: Alibaba Health Information Technology Limited

Forecast Balance Sheet: Alibaba Health Information Technology Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -11,637 -10,412 -10,839 -9,471 -7,801 -11,312 -14,291 -17,715
Change - 10.53% -4.1% 12.62% 17.63% -45.01% -26.33% -23.96%
Announcement Date 25/05/21 25/05/22 23/05/23 27/05/24 19/05/25 - - -
1CNY in Million
Estimates

Cash Flow Forecast: Alibaba Health Information Technology Limited

Fiscal Period: March 2021 2022 2023 2024 2026 2027 2028
CAPEX 1 17.08 14.93 5.612 22.77 20.95 21.35 22.25
Change - -12.57% -62.41% 305.81% - 1.91% 4.21%
Free Cash Flow (FCF) 1 967.4 409.4 250.1 1,057 2,521 2,919 3,557
Change - -57.68% -38.92% 322.69% - 15.82% 21.84%
Announcement Date 25/05/21 25/05/22 23/05/23 27/05/24 - - -
1CNY in Million
Estimates

Forecast Financial Ratios: Alibaba Health Information Technology Limited

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 2.9% -5.02% 0.12% 2.57% 5.02% 6.79% 7.33% 7.92%
EBIT Margin (%) 2.85% -5.32% -0.12% 2.37% 4.83% 6.66% 7.26% 7.93%
EBT Margin (%) 2.59% -1.23% 2.06% 3.48% 5.1% 7.22% 7.83% 8.57%
Net margin (%) 2.25% -1.29% 1.99% 3.27% 4.68% 6.55% 6.98% 7.45%
FCF margin (%) 6.23% 1.99% 0.93% 3.91% - 7.15% 7.39% 8.19%
FCF / Net Income (%) 277.52% -154.18% 46.88% 119.65% - 109.17% 105.85% 109.88%

Profitability

        
ROA 4.93% -1.44% 2.67% 4.37% 7.01% 10.1% 10.46% 11.02%
ROE 6.44% -1.87% 3.64% 5.95% 9.28% 13.44% 13.76% 14.12%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.11% 0.07% 0.02% 0.08% - 0.06% 0.05% 0.05%
CAPEX / EBITDA (%) 3.79% -1.44% 17.57% 3.28% - 0.87% 0.74% 0.65%
CAPEX / FCF (%) 1.77% 3.65% 2.24% 2.15% - 0.83% 0.73% 0.63%

Items per share

        
Cash flow per share 1 0.0757 0.0315 0.0189 0.077 0.0865 0.1704 0.2046 0.276
Change - -58.43% -39.94% 307.41% 12.34% 96.96% 20.1% 34.89%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 1.075 1.046 1.122 1.036 1.015 1.159 1.33 1.542
Change - -2.76% 7.32% -7.68% -2.03% 14.22% 14.73% 15.94%
EPS 1 0.0262 -0.0197 0.0394 0.0627 0.0888 0.1468 0.1755 0.2044
Change - -175.19% 300% 59.14% 41.63% 65.29% 19.57% 16.5%
Nbr of stocks (in thousands) 13,477,663 13,507,505 13,511,061 16,081,435 16,082,550 16,164,466 16,164,466 16,164,466
Announcement Date 25/05/21 25/05/22 23/05/23 27/05/24 19/05/25 - - -
1CNY
Estimates
2026 *2027 *
P/E ratio 37.8x 31.7x
PBR 4.79x 4.18x
EV / Sales 2.23x 1.91x
Yield - -

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
18
Last Close Price
5.555CNY
Average target price
6.185CNY
Spread / Average Target
+11.33%

Quarterly revenue - Rate of surprise

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