Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-04-24 (23 years)Status: ActiveBusiness sector: Commerce de gros d'équipements automobilesLocation: SAINT-BENOIT (97470), La Reunion
AES SAINT BENOIT : revenue, balance sheet and financial ratios
AES SAINT BENOIT is a French company
founded 23 years ago,
specialized in the sector Commerce de gros d'équipements automobiles.
Based in SAINT-BENOIT (97470),
this company of category PME
shows in 2019 a revenue of 432 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AES SAINT BENOIT (SIREN 448433896)
Indicator
2019
2018
2017
2016
Revenue
431 588 €
423 610 €
438 650 €
506 854 €
Net income
118 170 €
115 788 €
148 951 €
118 173 €
EBITDA
137 702 €
139 391 €
170 495 €
153 330 €
Net margin
27.4%
27.3%
34.0%
23.3%
Revenue and income statement
In 2019, AES SAINT BENOIT achieves revenue of 432 k€. Revenue is declining over the period 2016-2019 (CAGR: -5.2%). Vs 2018: +2%. After deducting consumption (156 k€), gross margin stands at 276 k€, i.e. a rate of 64%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 138 k€, representing 31.9% of 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 118 k€, i.e. 27.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
431 588 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
276 005 €
EBITDA (2019)
?
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
137 702 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
132 274 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
118 170 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
31.5%
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 93%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 28.3% 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 (2019)
?
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 (2019)
?
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
92.853%
Cash flow / Revenue (2019)
?
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
28.314%
Repayment capacity (2019)
?
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 (2019)
?
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
Debt ratio
1.48
0.0
0.0
0.0
Financial autonomy
86.181
89.621
90.701
92.853
Repayment capacity
0.024
0.0
0.0
0.0
Cash flow / Revenue
23.55%
34.52%
28.333%
28.314%
Sector positioning
Debt ratio
0.02019
2017
2018
2019
Q1: 0.25
Med: 12.63
Q3: 53.91
Excellent
In 2019, the debt ratio of AES SAINT BENOIT (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
92.85%2019
2017
2018
2019
Q1: 16.27%
Med: 37.97%
Q3: 59.57%
Excellent
In 2019, the financial autonomy of AES SAINT BENOIT (92.8%) 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 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.13 years
Q3: 1.72 years
Excellent
In 2019, the repayment capacity of AES SAINT BENOIT (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 1250.80. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2019)
?
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
1250.801
Interest coverage (2019)
?
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 AES SAINT BENOIT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
Liquidity ratio
734.395
919.507
973.404
1250.801
Interest coverage
0.087
0.019
0.0
0.0
Sector positioning
Liquidity ratio
1250.82019
2017
2018
2019
Q1: 134.38
Med: 193.75
Q3: 292.22
Excellent
In 2019, the liquidity ratio of AES SAINT BENOIT (1250.80) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.0x2019
2017
2018
2019
Q1: 0.0x
Med: 0.48x
Q3: 4.91x
Average
In 2019, the interest coverage of AES SAINT BENOIT (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: 18 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 16 days. The company must finance 2 days of gap between collections and payments. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 42 days of revenue, i.e. 51 k€ to permanently finance. Over 2016-2019, WCR increased by +66%, requiring additional financing.
Operating WCR (2019)
?
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
50 565 €
Customer credit (2019)
?
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
18 j
Supplier credit (2019)
?
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
16 j
Inventory turnover (2019)
?
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
25 j
WCR in days of revenue (2019)
?
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
42 j
WCR and payment terms evolution AES SAINT BENOIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
Operating WCR
30 426 €
33 184 €
70 459 €
50 565 €
Inventory turnover (days)
19
19
33
25
Customer payment term (days)
6
17
17
18
Supplier payment term (days)
16
25
22
16
Positioning of AES SAINT BENOIT in its sector
Comparison with sector Commerce de gros d'équipements automobiles
Valuation estimate
Based on 213 transactions of similar company sales
(all years),
the value of AES SAINT BENOIT is estimated at
172 819 €
(range 66 689€ - 364 728€).
With an EBITDA of 137 702€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.14x
(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 value2019
213 transactions
66k€172k€364k€
172 819 €Range: 66 689€ - 364 728€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
137 702 €×1.3x
Estimation182 971 €
75 226€ - 412 137€
Revenue Multiple30%
431 588 €×0.14x
Estimation61 666 €
38 867€ - 144 195€
Net Income Multiple20%
118 170 €×2.7x
Estimation314 169 €
87 080€ - 577 004€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 213 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 (Commerce de gros d'équipements automobiles)
Compare AES SAINT BENOIT with other companies in the same sector:
The revenue of AES SAINT BENOIT in 2019 is 432 k€.
Is AES SAINT BENOIT profitable?
Yes, AES SAINT BENOIT generated a net profit of 118 k€ in 2019.
Where is the headquarters of AES SAINT BENOIT ?
The headquarters of AES SAINT BENOIT is located in SAINT-BENOIT (97470), in the department La Reunion.
Where to find the tax return of AES SAINT BENOIT ?
The tax return of AES SAINT BENOIT 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 AES SAINT BENOIT operate?
AES SAINT BENOIT operates in the sector Commerce de gros d'équipements automobiles (NAF code 45.31Z). 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