Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1983-01-01 (43 years)Status: ActiveBusiness sector: Activités des agences de travail temporaire Location: VILLEURBANNE (69100), Rhone
ADECCO MEDICAL : revenue, balance sheet and financial ratios
ADECCO MEDICAL is a French company
founded 43 years ago,
specialized in the sector Activités des agences de travail temporaire .
Based in VILLEURBANNE (69100),
this company of category GE
shows in 2024 a revenue of 238.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADECCO MEDICAL (SIREN 682003991)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
238 010 556 €
265 162 258 €
230 163 911 €
180 809 976 €
141 189 499 €
123 140 197 €
110 584 365 €
93 530 911 €
81 359 168 €
Net income
2 782 381 €
8 001 707 €
8 844 398 €
5 380 185 €
2 187 113 €
1 731 651 €
2 493 965 €
265 048 €
-551 459 €
EBITDA
10 918 277 €
16 224 669 €
16 336 254 €
11 269 810 €
6 153 600 €
5 217 687 €
1 437 510 €
1 750 451 €
-1 273 416 €
Net margin
1.2%
3.0%
3.8%
3.0%
1.5%
1.4%
2.3%
0.3%
-0.7%
Revenue and income statement
In 2024, ADECCO MEDICAL achieves revenue of 238.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.4%. Significant drop of -10% vs 2023. After deducting consumption (0 €), gross margin stands at 238.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 10.9 M€, representing 4.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.8 M€, i.e. 1.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
238 010 556 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
238 010 556 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
10 918 277 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 527 655 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 782 381 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
4.6%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 0%. 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 43%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
0.239%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
42.706%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
1.508%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.024
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.358
0.054
4.02
0.048
0.061
1.017
0.01
0.068
0.239
Financial autonomy
11.565
10.751
15.883
21.125
22.204
26.497
31.944
36.147
42.706
Repayment capacity
-0.015
0.008
-3.496
0.001
0.001
0.027
0.0
0.0
0.024
Cash flow / Revenue
-1.077%
0.293%
-0.067%
1.987%
1.95%
3.345%
3.914%
3.499%
1.508%
Sector positioning
Debt ratio
0.242024
2022
2023
2024
Q1: 0.0
Med: 2.73
Q3: 26.78
Good
In 2024, the debt ratio of ADECCO MEDICAL (0.24) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
42.71%2024
2022
2023
2024
Q1: 11.73%
Med: 25.56%
Q3: 44.76%
Good+15 pts over 3 years
In 2024, the financial autonomy of ADECCO MEDICAL (42.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.02 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.27 years
Average+27 pts over 3 years
In 2024, the repayment capacity of ADECCO MEDICAL (0.02) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 178.38. 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 6.2x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
178.381
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
6.157
Liquidity indicators evolution ADECCO MEDICAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
103.696
104.353
117.746
127.433
131.55
140.775
147.578
159.788
178.381
Interest coverage
-1.459
1.139
1.998
0.194
7.631
0.204
1.599
5.859
6.157
Sector positioning
Liquidity ratio
178.382024
2022
2023
2024
Q1: 111.16
Med: 138.5
Q3: 192.32
Good+19 pts over 3 years
In 2024, the liquidity ratio of ADECCO MEDICAL (178.38) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
6.16x2024
2022
2023
2024
Q1: -0.69x
Med: 0.0x
Q3: 1.34x
Excellent
In 2024, the interest coverage of ADECCO MEDICAL (6.2x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 55 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 91 days. Excellent situation: suppliers finance 36 days of the operating cycle (retail model). Overall, WCR represents 62 days of revenue, i.e. 41.2 M€ to permanently finance. Over 2016-2024, WCR increased by +1735%, requiring additional financing.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
41 171 066 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
55 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
91 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
62 j
WCR and payment terms evolution ADECCO MEDICAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 243 072 €
3 433 520 €
8 468 551 €
11 689 699 €
14 769 833 €
19 359 324 €
29 069 702 €
39 291 743 €
41 171 066 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
65
67
70
66
72
67
66
68
55
Supplier payment term (days)
52
81
99
113
107
62
84
95
91
Positioning of ADECCO MEDICAL in its sector
Comparison with sector Activités des agences de travail temporaire
Valuation estimate
Based on 135 transactions of similar company sales
(all years),
the value of ADECCO MEDICAL is estimated at
17 591 941 €
(range 10 133 834€ - 38 578 555€).
With an EBITDA of 10 918 277€, the sector multiple of 2.0x is applied.
The price/revenue ratio is 0.08x
(conservative valuation).
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.
Estimated enterprise value2024
135 transactions
10133k€17591k€38578k€
17 591 941 €Range: 10 133 834€ - 38 578 555€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 918 277 €×2.0x
Estimation22 139 666 €
10 611 633€ - 52 155 831€
Revenue Multiple30%
238 010 556 €×0.08x
Estimation18 310 754 €
14 370 240€ - 32 734 714€
Net Income Multiple20%
2 782 381 €×1.8x
Estimation5 144 412 €
2 584 730€ - 13 401 131€
How is this estimate calculated?
This estimate is based on the analysis of 135 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Activités des agences de travail temporaire )
Compare ADECCO MEDICAL with other companies in the same sector:
The revenue of ADECCO MEDICAL in 2024 is 238.0 M€.
Is ADECCO MEDICAL profitable?
Yes, ADECCO MEDICAL generated a net profit of 2.8 M€ in 2024.
Where is the headquarters of ADECCO MEDICAL ?
The headquarters of ADECCO MEDICAL is located in VILLEURBANNE (69100), in the department Rhone.
Where to find the tax return of ADECCO MEDICAL ?
The tax return of ADECCO MEDICAL is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does ADECCO MEDICAL operate?
ADECCO MEDICAL operates in the sector Activités des agences de travail temporaire (NAF code 78.20Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart