B

Super Group (SGHC) Limited — Earnings Quality Grade B

SGHC · Consumer Cyclical

Generally healthy

Revenue
$2.2B
2025
Net Income
$217M
2025
Gross Margin
52.8%
Free Cash Flow
$241M
01

Screening Summary

16
Passed
2
Watch
0
Failed
-3.66
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 2 days, change -25 days YoY

A2AR vs Revenue Growth

AR growth -89.9% vs revenue growth 21.6%

A3Revenue vs CFFO

Revenue 21.6%, CFFO 17.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth 8.2% vs revenue 21.6%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 54.1%. Normal

B4Gross Margin

Gross margin 52.8%, change +3.3pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.66. Profits backed by cash

C2Free Cash Flow

FCF $0.2B, FCF/NI = 1.11

C3Accruals Ratio

Accruals ratio = -11.3%. Low accruals

C4Cash vs Debt

Cash $0.5B covers debt $0.1B

04

Balance Sheet Health

!
D1Goodwill + Intangibles

Goodwill+Intangibles $0.4B = 45% of equity

D2Leverage

Debt/EBITDA = 0.2x. Healthy

D3Soft Asset Growth

Other assets 21.4% vs revenue 21.6%. Normal

!
D4Asset Impairment

Write-offs up 70% YoY

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -7% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.66 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-3.66
-4.0 Clean-2.22 Grey-1.78 Danger0
0.083
DSRI
AR growing faster than revenue?
0.938
GMI
Gross margin declining?
0.793
AQI
Asset quality deteriorating?
1.216
SGI
Revenue growth rate
1.247
DEPI
Depreciation slowing?
0.918
SGAI
SG&A ratio changing?
-0.1129
TATA
Accruals level
0.772
LVGI
Leverage increasing?
05

Altman Z-Score

6.75
Safe Zone
0 Distress1.102.605.0+ Safe
0.2841
Liquidity
0.3457
Cumulative profit
0.2897
Operating efficiency
1.7232
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25