ARTOIS METAUX : revenue, balance sheet and financial ratios
ARTOIS METAUX is a French company
founded 43 years ago,
specialized in the sector Récupération de déchets triés.
Based in SAINT-LAURENT-BLANGY (62223),
this company of category PME
shows in 2024 a revenue of 58.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ARTOIS METAUX (SIREN 326084662)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
58 513 432 €
59 388 519 €
68 448 906 €
58 783 411 €
32 928 851 €
34 830 228 €
39 431 377 €
31 437 806 €
20 475 793 €
Net income
559 471 €
908 697 €
991 023 €
663 476 €
475 399 €
504 406 €
542 108 €
805 967 €
770 687 €
EBITDA
1 763 545 €
1 832 353 €
1 527 326 €
2 530 788 €
1 673 781 €
1 559 278 €
1 161 571 €
1 711 537 €
1 061 614 €
Net margin
1.0%
1.5%
1.4%
1.1%
1.4%
1.4%
1.4%
2.6%
3.8%
Revenue and income statement
In 2024, ARTOIS METAUX achieves revenue of 58.5 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +14.0%. Slight decline of -1% vs 2023. After deducting consumption (44.7 M€), gross margin stands at 13.8 M€, i.e. a rate of 24%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.8 M€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 559 k€, i.e. 1.0% 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
58 513 432 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 809 944 €
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
1 763 545 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
667 916 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
559 471 €
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
3.0%
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 30%. 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 1.4 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
30.152%
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
42.726%
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
2.628%
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
1.436
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
2019
2020
2021
2022
2023
2024
Debt ratio
18.591
51.493
65.196
54.691
62.093
39.295
35.049
38.064
30.152
Financial autonomy
69.405
53.459
52.027
50.29
43.809
45.483
47.843
53.295
42.726
Repayment capacity
1.19
1.794
3.987
2.371
2.504
1.339
2.23
1.883
1.436
Cash flow / Revenue
3.853%
4.215%
2.382%
3.819%
4.384%
3.797%
1.837%
2.635%
2.628%
Sector positioning
Debt ratio
30.152024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average
In 2024, the debt ratio of ARTOIS METAUX (30.15) 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
42.73%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Good
In 2024, the financial autonomy of ARTOIS METAUX (42.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
1.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.38 years
Q3: 2.64 years
Average-13 pts over 3 years
In 2024, the repayment capacity of ARTOIS METAUX (1.44) 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 158.31. 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 3.7x. 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
158.309
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
3.668
Liquidity indicators evolution ARTOIS METAUX
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
510.774
334.212
528.044
300.004
241.599
213.037
0.0
276.944
158.309
Interest coverage
1.957
0.967
1.97
0.988
0.76
0.489
1.852
2.779
3.668
Sector positioning
Liquidity ratio
158.312024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Average+32 pts over 3 years
In 2024, the liquidity ratio of ARTOIS METAUX (158.31) 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
3.67x2024
2022
2023
2024
Q1: 0.0x
Med: 0.95x
Q3: 7.43x
Good
In 2024, the interest coverage of ARTOIS METAUX (3.7x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Inventory turnover is 22 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 49 days of revenue, i.e. 8.0 M€ to permanently finance. Over 2016-2024, WCR increased by +156%, 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
7 963 678 €
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
28 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
46 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
22 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
49 j
WCR and payment terms evolution ARTOIS METAUX
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 108 635 €
5 632 397 €
5 710 452 €
4 996 048 €
6 217 626 €
8 699 357 €
-2 108 226 €
6 688 929 €
7 963 678 €
Inventory turnover (days)
17
16
20
24
28
24
0
20
22
Customer payment term (days)
34
40
24
26
37
33
0
24
28
Supplier payment term (days)
14
16
10
23
39
35
30
22
46
Positioning of ARTOIS METAUX in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of ARTOIS METAUX is estimated at
4 256 073 €
(range 2 728 182€ - 8 755 668€).
With an EBITDA of 1 763 545€, 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 value2024
85 tx
2728k€4256k€8755k€
4 256 073 €Range: 2 728 182€ - 8 755 668€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 763 545 €×1.0x
Estimation1 792 343 €
348 256€ - 3 716 874€
Revenue Multiple30%
58 513 432 €×0.18x
Estimation10 535 186 €
8 393 397€ - 20 009 470€
Net Income Multiple20%
559 471 €×1.8x
Estimation996 728 €
180 177€ - 4 471 952€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare ARTOIS METAUX with other companies in the same sector:
Yes, ARTOIS METAUX generated a net profit of 559 k€ in 2024.
Where is the headquarters of ARTOIS METAUX ?
The headquarters of ARTOIS METAUX is located in SAINT-LAURENT-BLANGY (62223), in the department Pas-de-Calais.
Where to find the tax return of ARTOIS METAUX ?
The tax return of ARTOIS METAUX 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 ARTOIS METAUX operate?
ARTOIS METAUX operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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