SEMIIC SAS - SOCIETE D'ETUDES MOBILIERES, IMMOBILIERES, INDUSTRIELLES ET COMMERCIALES : revenue, balance sheet and financial ratios

In 2024, SEMIIC SAS - SOCIETE D'ETUDES MOBILIERES, IMMOBILIERES, INDUSTRIELLES ET COMMERCIALES achieves revenue of 292 k€. Revenue is growing positively over 4 years (CAGR: +3.4%). Significant drop of -11% vs 2023. After deducting consumption (0 €), gross margin stands at 292 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 45 k€, representing 15.5% of revenue. Warning negative scissor effect: despite revenue change (-11%), EBITDA varies by -74%, reducing margin by 37.7 pts. This reflects costs rising faster than revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 774 k€, i.e. 264.8% of revenue. This profit can be retained or distributed to shareholders.

The debt ratio (= Financial debt / Equity x 100) stands at 16%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 86%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 177.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.

The liquidity ratio (= Current assets / Current liabilities) stands at 7202.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 47.5x. Operating income very largely covers interest expenses: high safety margin.

Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 6 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 19 days. Favorable situation: supplier credit is longer than customer credit by 13 days. Overall, WCR represents 1486 days of revenue, i.e. 1.2 M€ to permanently finance. Over 2021-2024, WCR increased by +2011%, requiring additional financing.

Based on 69 transactions of similar company sales in 2024, the value of SEMIIC SAS - SOCIETE D'ETUDES MOBILIERES, IMMOBILIERES, INDUSTRIELLES ET COMMERCIALES is estimated at 1 225 737 € (range 457 389€ - 2 900 727€). With an EBITDA of 45 256€, the sector multiple of 4.3x is applied. The price/revenue ratio is 0.66x (in line with sector norms). This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Medium reliability: estimate to be confirmed with in-depth analysis.