Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1961-01-01 (65 years)Status: ActiveBusiness sector: Fabrication de portes et fenêtres en métalLocation: GANNAT (03800), Allier
ALUK INDUSTRIES : revenue, balance sheet and financial ratios
ALUK INDUSTRIES is a French company
founded 65 years ago,
specialized in the sector Fabrication de portes et fenêtres en métal.
Based in GANNAT (03800),
this company of category ETI
shows in 2024 a revenue of 28.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ALUK INDUSTRIES (SIREN 976120030)
Indicator
2024
2023
2022
2021
2020
2018
2017
2016
Revenue
28 059 525 €
37 194 435 €
33 227 660 €
22 812 061 €
17 686 615 €
20 973 768 €
18 984 447 €
19 471 374 €
Net income
780 666 €
968 534 €
-2 317 773 €
60 770 €
33 944 €
443 508 €
175 196 €
56 689 €
EBITDA
861 301 €
1 061 135 €
771 346 €
671 731 €
111 860 €
797 166 €
418 551 €
287 576 €
Net margin
2.8%
2.6%
-7.0%
0.3%
0.2%
2.1%
0.9%
0.3%
Revenue and income statement
In 2024, ALUK INDUSTRIES achieves revenue of 28.1 M€. Revenue is growing positively over 8 years (CAGR: +4.7%). Significant drop of -25% vs 2023. After deducting consumption (17.1 M€), gross margin stands at 10.9 M€, i.e. a rate of 39%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 861 k€, representing 3.1% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 781 k€, i.e. 2.8% 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
28 059 525 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 948 641 €
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
861 301 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
362 868 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
780 666 €
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
3.1%
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 35%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.5 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.6% 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
35.298%
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
36.402%
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
2.599%
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
2.48
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
2020
2021
2022
2023
2024
Debt ratio
49.227
47.468
42.215
28.09
27.143
24.925
45.955
35.298
Financial autonomy
36.853
38.849
40.391
40.274
35.884
24.739
33.982
36.402
Repayment capacity
24.419
5.317
2.823
9.092
1.673
1.58
3.293
2.48
Cash flow / Revenue
0.383%
1.723%
2.802%
0.616%
2.717%
2.062%
1.836%
2.599%
Sector positioning
Debt ratio
35.32024
2022
2023
2024
Q1: 5.87
Med: 21.13
Q3: 53.41
Average+20 pts over 3 years
In 2024, the debt ratio of ALUK INDUSTRIES (35.30) 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
36.4%2024
2022
2023
2024
Q1: 28.78%
Med: 45.85%
Q3: 61.93%
Average+8 pts over 3 years
In 2024, the financial autonomy of ALUK INDUSTRIES (36.4%) 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
2.48 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.53 years
Q3: 2.28 years
Watch+16 pts over 3 years
In 2024, the repayment capacity of ALUK INDUSTRIES (2.48) 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 145.39. 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 9.9x. 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
145.394
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
9.894
Liquidity indicators evolution ALUK INDUSTRIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Liquidity ratio
197.725
202.936
205.716
180.662
163.282
122.216
146.592
145.394
Interest coverage
13.889
9.363
3.722
0.48
0.0
0.0
4.716
9.894
Sector positioning
Liquidity ratio
145.392024
2022
2023
2024
Q1: 170.3
Med: 231.72
Q3: 334.54
Watch
In 2024, the liquidity ratio of ALUK INDUSTRIES (145.39) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
9.89x2024
2022
2023
2024
Q1: 0.0x
Med: 1.05x
Q3: 6.2x
Excellent+50 pts over 3 years
In 2024, the interest coverage of ALUK INDUSTRIES (9.9x) 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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 95 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 92 days of revenue, i.e. 7.2 M€ to permanently finance.
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
7 156 582 €
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
95 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
53 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
92 j
WCR and payment terms evolution ALUK INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2020
2021
2022
2023
2024
Operating WCR
7 753 112 €
6 926 475 €
7 685 628 €
6 459 682 €
7 986 046 €
10 307 220 €
7 237 293 €
7 156 582 €
Inventory turnover (days)
93
86
78
73
79
97
51
53
Customer payment term (days)
34
38
49
50
38
42
34
52
Supplier payment term (days)
69
75
60
79
75
116
67
95
Positioning of ALUK INDUSTRIES in its sector
Comparison with sector Fabrication de portes et fenêtres en métal
Valuation estimate
Based on 75 transactions of similar company sales
(all years),
the value of ALUK INDUSTRIES is estimated at
2 263 643 €
(range 1 105 874€ - 4 008 265€).
With an EBITDA of 861 301€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.16x
(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
75 tx
1105k€2263k€4008k€
2 263 643 €Range: 1 105 874€ - 4 008 265€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
861 301 €×1.2x
Estimation1 075 792 €
583 547€ - 2 240 796€
Revenue Multiple30%
28 059 525 €×0.16x
Estimation4 368 475 €
1 989 017€ - 6 353 439€
Net Income Multiple20%
780 666 €×2.7x
Estimation2 076 024 €
1 086 978€ - 4 909 181€
How is this estimate calculated?
This estimate is based on the analysis of 75 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 portes et fenêtres en métal)
Compare ALUK INDUSTRIES with other companies in the same sector:
The revenue of ALUK INDUSTRIES in 2024 is 28.1 M€.
Is ALUK INDUSTRIES profitable?
Yes, ALUK INDUSTRIES generated a net profit of 781 k€ in 2024.
Where is the headquarters of ALUK INDUSTRIES ?
The headquarters of ALUK INDUSTRIES is located in GANNAT (03800), in the department Allier.
Where to find the tax return of ALUK INDUSTRIES ?
The tax return of ALUK INDUSTRIES 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 ALUK INDUSTRIES operate?
ALUK INDUSTRIES operates in the sector Fabrication de portes et fenêtres en métal (NAF code 25.12Z). 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