Projected Income Statement: Alithya Group Inc.

Forecast Balance Sheet: Alithya Group Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 110 123 120 103 114 98.7 75.4
Change - 11.82% -2.44% -14.17% 10.68% -13.33% -23.61%
Announcement Date 6/17/22 6/8/23 6/13/24 6/12/25 6/11/26 - -
1CAD in Million
Estimates

Cash Flow Forecast: Alithya Group Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 - 1.736 0.746 - - - -
Change - - -57.03% - - - -
Free Cash Flow (FCF) 1 -3.348 27.15 14.92 47.23 24.41 28.92 33.47
Change - 910.81% -45.03% 216.5% -48.32% 18.48% 15.73%
Announcement Date 6/17/22 6/8/23 6/13/24 6/12/25 6/11/26 - -
1CAD in Million
Estimates

Forecast Financial Ratios: Alithya Group Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 5.16% 6.91% 7.22% 10.07% 9.86% 9.41% 10.13%
EBIT Margin (%) 0.66% 0.4% 1.32% 2.74% -5.88% 2.69% 4.3%
EBT Margin (%) - -6.96% -3.38% 0.86% -7.87% 0.78% 2.35%
Net margin (%) -3.55% -5.76% -3.39% 0.27% -8.12% 1.45% 2.67%
FCF margin (%) -0.76% 5.19% 3.04% 9.98% 5.11% 6.27% 7.05%
FCF / Net Income (%) 21.53% -90.2% -89.57% 3,647.18% -62.95% 433.29% 264.07%

Profitability

       
ROA - -2.79% 3.09% - -9.6% 3.1% 5%
ROE - -6.57% 7.47% 0.72% -23.7% 7.8% 11.4%

Financial Health

       
Leverage (Debt/EBITDA) 4.88x 3.41x 3.38x 2.16x 2.42x 2.27x 1.57x
Debt / Free cash flow -32.94x 4.54x 8.04x 2.18x 4.67x 3.41x 2.25x

Capital Intensity

       
CAPEX / Current Assets (%) - 0.33% 0.15% - - - -
CAPEX / EBITDA (%) - 4.81% 2.1% - - - -
CAPEX / FCF (%) - 6.4% 5% - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 - - 1.836 1.858 1.473 1.39 -
Change - - - 1.21% -20.74% -5.64% -
EPS 1 -0.18 -0.32 -0.17 0.01 -0.4 0.05 0.1067
Change - -77.78% 46.88% 105.88% -4,100% 112.5% 113.34%
Nbr of stocks (in thousands) 92,534 95,213 95,462 99,305 97,072 96,766 96,766
Announcement Date 6/17/22 6/8/23 6/13/24 6/12/25 6/11/26 - -
1CAD
Estimates
2027 *2028 *
P/E 20.8x 9.75x
PBR 0.75x -
EV / Sales 0.43x 0.37x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
1.040CAD
Average target price
1.700CAD
Spread / Average Target
+63.46%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ALYA Stock
  4. Financials Alithya Group Inc.