Employees: 51 (2023.0)Legal category: SA (autres)Size: GECreation date: 1978-01-01 (48 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: PARIS (75007), Paris
AIR LIQUIDE FRANCE INDUSTRIE : revenue, balance sheet and financial ratios
AIR LIQUIDE FRANCE INDUSTRIE is a French company
founded 48 years ago,
specialized in the sector Fabrication de gaz industriels.
Based in PARIS (75007),
this company of category GE
shows in 2024 a revenue of 1.3 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AIR LIQUIDE FRANCE INDUSTRIE (SIREN 314119504)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 348 373 000 €
1 471 991 000 €
1 589 544 000 €
1 223 050 000 €
987 723 000 €
1 045 691 000 €
1 102 864 000 €
1 039 495 000 €
975 106 000 €
Net income
123 605 000 €
91 744 000 €
137 339 000 €
123 426 000 €
94 077 000 €
117 786 000 €
106 386 000 €
107 215 000 €
121 772 000 €
EBITDA
380 107 000 €
346 609 000 €
302 616 000 €
4 427 718 000 €
259 130 000 €
1 912 387 000 €
285 329 136 €
600 309 000 €
418 867 000 €
Net margin
9.2%
6.2%
8.6%
10.1%
9.5%
11.3%
9.6%
10.3%
12.5%
Revenue and income statement
In 2024, AIR LIQUIDE FRANCE INDUSTRIE achieves revenue of 1.3 Bn€. Revenue is growing positively over 9 years (CAGR: +4.1%). Slight decline of -8% vs 2023. After deducting consumption (228.7 M€), gross margin stands at 1.1 Bn€, i.e. a rate of 83%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 380.1 M€, representing 28.2% of revenue. Positive scissor effect: EBITDA margin improves by +4.6 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 123.6 M€, i.e. 9.2% 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
1 348 373 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 119 658 000 €
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
380 107 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
225 044 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
123 605 000 €
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
28.2%
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 70%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 19.8% 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
69.529%
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
42.868%
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
19.818%
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
2.279
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 AIR LIQUIDE FRANCE INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
3.628
0.149
0.331
0.373
16.129
34.487
41.93
67.305
69.529
Financial autonomy
69.806
66.277
64.782
63.782
60.745
49.378
42.963
40.458
42.868
Repayment capacity
0.143
0.011
0.008
0.019
0.667
1.94
1.462
0.001
2.279
Cash flow / Revenue
18.793%
9.253%
25.238%
12.873%
17.097%
8.994%
11.716%
23.68%
19.818%
Sector positioning
Debt ratio
69.532024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 61.73
Average+18 pts over 3 years
In 2024, the debt ratio of AIR LIQUIDE FRANCE INDUSTRIE (69.53) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
42.87%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Average-15 pts over 3 years
In 2024, the financial autonomy of AIR LIQUIDE FRANCE INDUSTRIE (42.9%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.28 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.02 years
Watch
In 2024, the repayment capacity of AIR LIQUIDE FRANCE INDUSTRIE (2.28) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 156.66. 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 2.1x. Financial charges are adequately covered by operations.
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
156.663
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
2.145
Liquidity indicators evolution AIR LIQUIDE FRANCE INDUSTRIE
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
148.971
108.969
102.784
94.072
119.517
105.348
107.923
118.107
156.663
Interest coverage
2.734
0.0
0.0
-0.029
0.347
0.0
0.866
0.0
2.145
Sector positioning
Liquidity ratio
156.662024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Average+8 pts over 3 years
In 2024, the liquidity ratio of AIR LIQUIDE FRANCE INDUSTRIE (156.66) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
2.15x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Good-6 pts over 3 years
In 2024, the interest coverage of AIR LIQUIDE FRANCE INDUSTRIE (2.1x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. Excellent situation: suppliers finance 59 days of the operating cycle (retail model). Inventory turnover is 33 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 266.0 M€ to permanently finance. Over 2016-2024, WCR increased by +945%, 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
265 953 091 €
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
52 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
111 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
33 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
71 j
WCR and payment terms evolution AIR LIQUIDE FRANCE INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 450 267 €
-61 049 541 €
-76 560 819 €
-107 246 069 €
-44 012 937 €
-19 874 562 €
85 469 781 €
117 759 €
265 953 091 €
Inventory turnover (days)
20
26
27
31
33
27
26
0
33
Customer payment term (days)
40
43
48
51
53
50
46
0
52
Supplier payment term (days)
120
111
80
-83
85
-84
82
0
111
Positioning of AIR LIQUIDE FRANCE INDUSTRIE in its sector
Comparison with sector Fabrication de gaz industriels
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of AIR LIQUIDE FRANCE INDUSTRIE is estimated at
176 519 839 €
(range 70 968 919€ - 479 755 279€).
With an EBITDA of 380 107 000€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.11x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
74 tx
70968k€176519k€479755k€
176 519 839 €Range: 70 968 919€ - 479 755 279€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
380 107 000 €×0.6x
Estimation237 576 665 €
71 974 837€ - 547 859 198€
Revenue Multiple30%
1 348 373 000 €×0.11x
Estimation148 111 013 €
96 655 036€ - 336 974 756€
Net Income Multiple20%
123 605 000 €×0.5x
Estimation66 491 018 €
29 924 949€ - 523 666 267€
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de gaz industriels)
Compare AIR LIQUIDE FRANCE INDUSTRIE with other companies in the same sector:
Frequently asked questions about AIR LIQUIDE FRANCE INDUSTRIE
What is the revenue of AIR LIQUIDE FRANCE INDUSTRIE ?
The revenue of AIR LIQUIDE FRANCE INDUSTRIE in 2024 is 1.3 Mds€.
Is AIR LIQUIDE FRANCE INDUSTRIE profitable?
Yes, AIR LIQUIDE FRANCE INDUSTRIE generated a net profit of 123.6 M€ in 2024.
Where is the headquarters of AIR LIQUIDE FRANCE INDUSTRIE ?
The headquarters of AIR LIQUIDE FRANCE INDUSTRIE is located in PARIS (75007), in the department Paris.
Where to find the tax return of AIR LIQUIDE FRANCE INDUSTRIE ?
The tax return of AIR LIQUIDE FRANCE INDUSTRIE 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 AIR LIQUIDE FRANCE INDUSTRIE operate?
AIR LIQUIDE FRANCE INDUSTRIE operates in the sector Fabrication de gaz industriels (NAF code 20.11Z). 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