Projected Income Statement: Alithya Group Inc.

Forecast Balance Sheet: Alithya Group Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 110 123 120 103 114 107 96.5
Change - 11.82% -2.44% -14.17% 10.68% -6.04% -9.81%
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 19.78 26.9
Change - 910.81% -45.03% 216.5% -48.32% -18.97% 36.02%
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 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - 5.16% 6.91% 7.22% 10.07% 9.86% 7.34% 8.59%
EBIT Margin (%) - 0.66% 0.4% 1.32% 2.74% -5.88% -0.5% 1.18%
EBT Margin (%) - - -6.96% -3.38% 0.86% -7.87% -1.83% -0.36%
Net margin (%) - -3.55% -5.76% -3.39% 0.27% -8.12% -0.63% 1.15%
FCF margin (%) - -0.76% 5.19% 3.04% 9.98% 5.11% 4.7% 6.25%
FCF / Net Income (%) - 21.53% -90.2% -89.57% 3,647.18% -62.95% -741.73% 541.71%

Profitability

        
ROA -3.55% -0.44% -1.2% -0.18% 2.75% 2.75% - -
ROE -14.73% -10.1% -15.56% -9.14% 0.72% -23.7% - -

Financial Health

        
Leverage (Debt/EBITDA) - 4.88x 3.41x 3.38x 2.16x 2.42x 3.47x 2.61x
Debt / Free cash flow - -32.94x 4.54x 8.04x 2.18x 4.67x 5.41x 3.59x

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 1.52 1.59
Change - - - - 1.21% -20.74% 3.19% 4.61%
EPS 1 - -0.18 -0.32 -0.17 0.01 -0.4 -0.0267 0.0267
Change - - -77.78% 46.88% 105.88% -4,100% 93.33% 200%
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 -39.7x 39.7x
PBR 0.7x 0.67x
EV / Sales 0.5x 0.46x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
1.060CAD
Average target price
1.270CAD
Spread / Average Target
+19.81%

Quarterly revenue - Rate of surprise

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