Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1989-02-13 (37 years)Status: ActiveBusiness sector: Edition de logiciels applicatifsLocation: PARIS (75016), Paris
ADOBE SYSTEMS FRANCE SAS : revenue, balance sheet and financial ratios
ADOBE SYSTEMS FRANCE SAS is a French company
founded 37 years ago,
specialized in the sector Edition de logiciels applicatifs.
Based in PARIS (75016),
this company of category ETI
shows in 2024 a revenue of 160.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ADOBE SYSTEMS FRANCE SAS (SIREN 350381968)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
160 930 829 €
147 628 429 €
135 602 418 €
133 298 385 €
120 410 440 €
93 605 137 €
86 572 907 €
77 914 287 €
42 359 231 €
Net income
16 485 920 €
15 386 213 €
16 407 963 €
18 713 567 €
17 877 027 €
16 116 200 €
16 757 730 €
12 447 681 €
1 007 408 €
EBITDA
16 978 221 €
16 481 453 €
14 658 093 €
14 182 982 €
12 469 283 €
4 752 679 €
9 169 111 €
6 051 495 €
3 181 248 €
Net margin
10.2%
10.4%
12.1%
14.0%
14.8%
17.2%
19.4%
16.0%
2.4%
Revenue and income statement
In 2024, ADOBE SYSTEMS FRANCE SAS achieves revenue of 160.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +18.2%. Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 160.9 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 17.0 M€, representing 10.6% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16.5 M€, i.e. 10.2% 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
160 930 829 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
160 930 829 €
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
16 978 221 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
14 067 306 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 485 920 €
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
10.6%
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 81%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 12.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
0.0%
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
80.976%
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
12.05%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution ADOBE SYSTEMS FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.001
0.0
0.0
0.0
Financial autonomy
72.068
78.577
79.566
78.81
78.073
77.773
79.4
82.272
80.976
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
4.684%
18.446%
21.446%
18.907%
17.807%
16.832%
14.805%
12.758%
12.05%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.29
Q3: 44.39
Excellent
In 2024, the debt ratio of ADOBE SYSTEMS FRANCE SAS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
80.98%2024
2022
2023
2024
Q1: 11.65%
Med: 39.77%
Q3: 62.21%
Excellent
In 2024, the financial autonomy of ADOBE SYSTEMS FRANCE SAS (81.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.8 years
Excellent
In 2024, the repayment capacity of ADOBE SYSTEMS FRANCE SAS (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 339.39. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
339.393
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
0.0
Liquidity indicators evolution ADOBE SYSTEMS FRANCE SAS
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
416.584
91.684
161.071
194.037
201.151
236.222
275.05
337.326
339.393
Interest coverage
0.575
0.267
0.0
0.0
0.0
0.095
0.29
0.0
0.0
Sector positioning
Liquidity ratio
339.392024
2022
2023
2024
Q1: 146.39
Med: 243.79
Q3: 459.15
Good+8 pts over 3 years
In 2024, the liquidity ratio of ADOBE SYSTEMS FRANCE SAS (339.39) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.19x
Average-29 pts over 3 years
In 2024, the interest coverage of ADOBE SYSTEMS FRANCE SAS (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 67 days. Excellent situation: suppliers finance 67 days of the operating cycle (retail model). Overall, WCR represents 257 days of revenue, i.e. 115.1 M€ to permanently finance. Over 2016-2024, WCR increased by +83%, 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
115 075 199 €
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
0 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
67 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
257 j
WCR and payment terms evolution ADOBE SYSTEMS FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
62 867 453 €
1 641 654 €
17 831 422 €
33 915 013 €
43 740 296 €
64 557 741 €
81 403 488 €
97 502 672 €
115 075 199 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
35
0
0
0
0
0
0
0
0
Supplier payment term (days)
59
56
43
90
95
109
92
81
67
Positioning of ADOBE SYSTEMS FRANCE SAS in its sector
Comparison with sector Edition de logiciels applicatifs
Valuation estimate
Based on 103 transactions of similar company sales
(all years),
the value of ADOBE SYSTEMS FRANCE SAS is estimated at
24 260 534 €
(range 9 504 672€ - 66 353 547€).
With an EBITDA of 16 978 221€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.25x
(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
103 transactions
9504k€24260k€66353k€
24 260 534 €Range: 9 504 672€ - 66 353 547€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
16 978 221 €×1.0x
Estimation16 478 966 €
5 404 122€ - 53 251 085€
Revenue Multiple30%
160 930 829 €×0.25x
Estimation40 044 740 €
17 690 013€ - 88 131 549€
Net Income Multiple20%
16 485 920 €×1.2x
Estimation20 038 150 €
7 478 035€ - 66 442 704€
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Edition de logiciels applicatifs)
Compare ADOBE SYSTEMS FRANCE SAS with other companies in the same sector:
Frequently asked questions about ADOBE SYSTEMS FRANCE SAS
What is the revenue of ADOBE SYSTEMS FRANCE SAS ?
The revenue of ADOBE SYSTEMS FRANCE SAS in 2024 is 160.9 M€.
Is ADOBE SYSTEMS FRANCE SAS profitable?
Yes, ADOBE SYSTEMS FRANCE SAS generated a net profit of 16.5 M€ in 2024.
Where is the headquarters of ADOBE SYSTEMS FRANCE SAS ?
The headquarters of ADOBE SYSTEMS FRANCE SAS is located in PARIS (75016), in the department Paris.
Where to find the tax return of ADOBE SYSTEMS FRANCE SAS ?
The tax return of ADOBE SYSTEMS FRANCE SAS 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 ADOBE SYSTEMS FRANCE SAS operate?
ADOBE SYSTEMS FRANCE SAS operates in the sector Edition de logiciels applicatifs (NAF code 58.29C). 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