Highveld Detailing Business Plan — Key Performance Indicators and Management Dashboard
The throughput, revenue per vehicle, repeat-rate and labour indicators reported weekly, with targets.
Section 33 of 38
Key Performance Indicators and Management Dashboard
Jump to section
- 0. Basis of Preparation and Important Notice
- 1. Executive Summary
- 2. Investment Thesis
- 3. What Must Be True, and What Would Break the Thesis
- 4. Company, Structure and Governance
- 5. The Customer Problem and the Value Proposition
- 6. Service Portfolio, Pricing and Contribution
- 7. Industry Structure and Profitability
- 8. Market Sizing and the Addressable Opportunity
- 9. Customer Segments and Buying Behaviour
- 10. Competitive Landscape
- 11. Business Model and Revenue Architecture
- 12. Channel Economics: Where the Capital Should Go
- 13. Go-to-Market Strategy
- 14. Operating Model
- 15. People and Organisation
- 16. Strategic Plan
- 17. SWOT and Strategic Implications
- 18. Risk Analysis
- 19. ESG, Transformation and Development Impact
- 20. Implementation Roadmap
- 21. Financial Assumptions
- 22. Cost Structure and Operating Leverage
- 23. Projected Income Statement
- 24. Projected Balance Sheet
- 25. Projected Cash Flow
- 26. Capital Expenditure
- 27. Funding Requirement and Structure
- 28. Debt Serviceability
- 29. Break-even Analysis
- 30. Valuation and Investor Returns
- 31. Sensitivity and Scenario Analysis
- 32. Key Performance Indicators and Management Dashboard
- 33. Exit Strategy
- 34. Conclusion and Recommendation
- A. Appendix A: Detailed Assumptions Register
- B. Appendix B: Roll-out Schedule
- C. Appendix C: Model Integrity Verification
Every operating metric improves across the plan except revenue per vehicle, which falls by 41%. Understanding why that decline is intended rather than alarming is the test of whether a reader has understood the strategy.
Table 64. Key performance indicators
|
FY2028 |
FY2029 |
FY2030 |
FY2031 |
FY2032 |
|
|---|---|---|---|---|---|
|
Revenue growth |
n/a |
207% |
103% |
45% |
27% |
|
Vehicles processed |
8 871 |
39 594 |
83 849 |
131 614 |
172 876 |
|
Revenue per vehicle |
R872 |
R599 |
R574 |
R530 |
R515 |
|
Gross margin |
58.3% |
54.4% |
52.8% |
49.7% |
46.9% |
|
EBITDA margin |
-57.0% |
-5.4% |
5.3% |
10.0% |
11.4% |
|
Net margin |
-77.1% |
-15.8% |
-4.3% |
1.9% |
4.5% |
|
Direct labour as a percentage of revenue |
26.1% |
30.0% |
31.5% |
34.5% |
37.2% |
|
Revenue per employee |
R235k |
R270k |
R346k |
R381k |
R400k |
|
Retail share of revenue |
61.3% |
43.2% |
38.4% |
30.5% |
25.4% |
|
Debtor days |
41.9 |
42.4 |
38.6 |
39.2 |
40.4 |
|
Cash conversion cycle, days |
99.2 |
77.4 |
67.1 |
64.0 |
64.6 |
|
Return on invested capital |
-48.6% |
-15.4% |
-4.7% |
8.8% |
18.9% |
|
Return on equity |
-66.0% |
-26.2% |
-16.8% |
10.0% |
22.8% |
Return on invested capital only exceeds the 16.4% cost of capital in FY2032, reaching 18.9%. For four of the five plan years the business earns less on its capital than that capital costs — which is the arithmetic behind the negative present value of the explicit forecast period noted in Section 30.
Management dashboard
Table 65. Executive dashboard: the metrics the board should govern by
|
Metric |
Target |
Frequency |
Owner |
Why it matters |
|---|---|---|---|---|
|
Protection bay utilisation |
78% |
Weekly |
Studio Manager |
Determines studio profitability almost entirely; the highest-contribution capacity in the group |
|
Contribution per labour hour by line |
Above R300 blended |
Monthly |
Finance Manager |
The only measure that correctly ranks work; prevents chasing low-value volume |
|
Unit-level EBITDA margin |
26.1% |
Monthly |
Area Manager |
A consolidated profit can conceal several loss-making sites |
|
Embedded unit utilisation |
86% |
Weekly |
Operations Director |
A 10% shortfall removes 73.2% of FY2032 EBITDA |
|
Dealer contract pipeline |
One qualified conversation per week |
Weekly |
Commercial Manager |
The binding constraint on the scale-up phase |
|
Contract renewal rate |
Above 85% |
Per renewal |
Managing Director |
Contract tenure is the closest thing to a moat this business has |
|
Dealer revenue concentration |
No group above 30% |
Quarterly |
Managing Director |
The largest single structural risk in the register |
|
Damage claims per vehicles processed |
Below 0.5% |
Monthly |
Quality Controller |
Liability transfer is a core part of the proposition; failure destroys it |
|
Academy throughput and attrition |
Net positive to plan |
Monthly |
HR & Training Manager |
Labour supply is the constraint on growth, not demand |
|
Debtor days |
52 days on dealer accounts |
Monthly |
Finance Manager |
Working capital is the principal cash drag through the growth years |
|
Debt service cover |
Above 1.15x from FY2031 |
Quarterly |
Finance Manager |
FY2030 cover of 1.03x leaves no cushion |
|
Liquidity: cash plus undrawn facility |
Above R1.5m |
Weekly |
Finance Manager |
The binding constraint in FY2031 |
|
Revenue mix: CPO share of dealer work |
Rising year on year |
Quarterly |
Commercial Manager |
The most accessible margin improvement available to management |