A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES : revenue, balance sheet and financial ratios

A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES is a French company founded 27 years ago, specialized in the sector Installation de structures métalliques, chaudronnées et de tuyauterie. Based in FEURS (42110), this company of category PME shows in 2018 a revenue of 256 k€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES (SIREN 421264300)
Indicator 2018 2017 2016
Revenue 255 787 € 231 946 € 207 934 €
Net income 10 098 € 9 755 € 6 536 €
EBITDA 20 005 € 16 377 € 12 575 €
Net margin 3.9% 4.2% 3.1%

Revenue and income statement

In 2018, A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES achieves revenue of 256 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +10.9%. Vs 2017, growth of +10% (232 k€ -> 256 k€). After deducting consumption (70 k€), gross margin stands at 186 k€, i.e. a rate of 73%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 20 k€, representing 7.8% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 10 k€, i.e. 3.9% of revenue. This profit can be retained or distributed to shareholders.

Revenue (2018) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

255 787 €

Gross margin (2018) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

186 007 €

EBITDA (2018) ?
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

20 005 €

EBIT (2018) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

11 623 €

Net income (2018) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

10 098 €

EBITDA margin (2018) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

7.8%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

The debt ratio (= Financial debt / Equity x 100) stands at 16%. 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 11%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.

Debt ratio (2018) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

16.371%

Financial autonomy (2018) ?
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

11.115%

Cash flow / Revenue (2018) ?
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

7.215%

Repayment capacity (2018) ?
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

0.963

Asset age ratio (2018) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

12.4%

Solvency indicators evolution
A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES

Sector positioning

Debt ratio
16.37 2018
2016
2017
2018
Q1: 1.55
Med: 17.26
Q3: 49.74
Good +16 pts over 3 years

In 2018, the debt ratio of A.R.I.S. AUTOMATISATION R... (16.37) 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
11.12% 2018
2016
2017
2018
Q1: 16.94%
Med: 35.75%
Q3: 54.65%
Average

In 2018, the financial autonomy of A.R.I.S. AUTOMATISATION R... (11.1%) 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
0.96 years 2018
2016
2017
2018
Q1: 0.0 years
Med: 0.28 years
Q3: 1.44 years
Average +15 pts over 3 years

In 2018, the repayment capacity of A.R.I.S. AUTOMATISATION R... (0.96) 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 364.38. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.

Liquidity ratio (2018) ?
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

364.385

Interest coverage (2018) ?
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

1.3

Liquidity indicators evolution
A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES

Sector positioning

Liquidity ratio
364.38 2018
2016
2017
2018
Q1: 136.63
Med: 188.22
Q3: 275.21
Excellent

In 2018, the liquidity ratio of A.R.I.S. AUTOMATISATION R... (364.38) 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
1.3x 2018
2016
2017
2018
Q1: 0.0x
Med: 0.38x
Q3: 3.27x
Good +6 pts over 3 years

In 2018, the interest coverage of A.R.I.S. AUTOMATISATION R... (1.3x) 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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 37 days. The company must finance 28 days of gap between collections and payments. Inventory turnover is 37 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 73 days of revenue, i.e. 52 k€ to permanently finance. Over 2016-2018, WCR increased by +71%, requiring additional financing.

Operating WCR (2018) ?
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

52 022 €

Customer credit (2018) ?
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

65 j

Supplier credit (2018) ?
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

37 j

Inventory turnover (2018) ?
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

37 j

WCR in days of revenue (2018) ?
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

73 j

WCR and payment terms evolution
A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES

Positioning of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES in its sector

Comparison with sector Installation de structures métalliques, chaudronnées et de tuyauterie

Valuation estimate

Based on 98 transactions of similar company sales (all years), the value of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES is estimated at 29 164 € (range 13 481€ - 62 707€). With an EBITDA of 20 005€, the sector multiple of 1.0x is applied. The price/revenue ratio is 0.18x (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 value 2018
98 tx
13k€ 29k€ 62k€
29 164 € Range: 13 481€ - 62 707€
NAF 5 all-time

Valuation detail by method

Ajustez les pondérations selon votre analyse

EBITDA Multiple 50%
20 005 € × 1.0x
Estimation 19 445 €
11 055€ - 61 368€
Revenue Multiple 30%
255 787 € × 0.18x
Estimation 46 153 €
20 055€ - 71 026€
Net Income Multiple 20%
10 098 € × 2.8x
Estimation 27 981 €
9 687€ - 53 577€
How is this estimate calculated?

This estimate is based on the analysis of 98 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 (Installation de structures métalliques, chaudronnées et de tuyauterie)

Compare A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES with other companies in the same sector:

Voir toutes les statistiques du secteur Installation de structures métalliques, chaudronnées et de tuyauterie

Frequently asked questions about A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES

What is the revenue of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES ?

The revenue of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES in 2018 is 256 k€.

Is A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES profitable?

Yes, A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES generated a net profit of 10 k€ in 2018.

Where is the headquarters of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES ?

The headquarters of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES is located in FEURS (42110), in the department Loire.

Where to find the tax return of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES ?

The tax return of A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES 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 A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES operate?

A.R.I.S. AUTOMATISATION RENOVATION INSTALLATION DE STRUCTURES METALLIQUES operates in the sector Installation de structures métalliques, chaudronnées et de tuyauterie (NAF code 33.20A). See the 'Sector positioning' section above to compare the company with its competitors.