Saudi Manpower Solutions Company SCJSC
SAU:1834
Intrinsic Value
The intrinsic value of one Saudi Manpower Solutions Company SCJSC stock under the Base Case scenario is 5.48 SAR. Compared to the current market price of 9.3 SAR, Saudi Manpower Solutions Company SCJSC is Overvalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Saudi Manpower Solutions Company SCJSC
Fundamental Analysis


Revenue & Expenses Breakdown
Saudi Manpower Solutions Company SCJSC
Balance Sheet Decomposition
Saudi Manpower Solutions Company SCJSC
Current Assets | 826.6m |
Cash & Short-Term Investments | 278.7m |
Receivables | 323.3m |
Other Current Assets | 224.6m |
Non-Current Assets | 268.8m |
Long-Term Investments | 14.1m |
PP&E | 217.9m |
Intangibles | 11m |
Other Non-Current Assets | 25.8m |
Free Cash Flow Analysis
Saudi Manpower Solutions Company SCJSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
Saudi Manpower Solutions Company SCJSC
Revenue
|
1.9B
SAR
|
Cost of Revenue
|
-1.7B
SAR
|
Gross Profit
|
214.1m
SAR
|
Operating Expenses
|
-78.5m
SAR
|
Operating Income
|
135.6m
SAR
|
Other Expenses
|
-9.2m
SAR
|
Net Income
|
126.4m
SAR
|
Profitability Score
Profitability Due Diligence
Saudi Manpower Solutions Company SCJSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Saudi Manpower Solutions Company SCJSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Saudi Manpower Solutions Company SCJSC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Saudi Manpower Solutions Company SCJSC's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Saudi Manpower Solutions Company SCJSC
According to Wall Street analysts, the average 1-year price target for Saudi Manpower Solutions Company SCJSC is 9.87 SAR with a low forecast of 9.78 SAR and a high forecast of 10.16 SAR.
Dividends
Current shareholder yield for Saudi Manpower Solutions Company SCJSC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Saudi Manpower Solutions Company SCJSC stock under the Base Case scenario is 5.48 SAR.
Compared to the current market price of 9.3 SAR, Saudi Manpower Solutions Company SCJSC is Overvalued by 41%.