AUTOCARS DU SUD-OUEST : revenue, balance sheet and financial ratios
AUTOCARS DU SUD-OUEST is a French company
founded 15 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in BAYONNE (64100),
this company of category PME
shows in 2024 a revenue of 792 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUTOCARS DU SUD-OUEST (SIREN 532701109)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
792 365 €
825 009 €
718 312 €
1 231 661 €
1 722 487 €
1 722 961 €
1 736 110 €
2 086 111 €
Net income
25 837 €
42 352 €
5 380 €
118 356 €
158 870 €
109 094 €
158 272 €
144 638 €
EBITDA
51 501 €
142 889 €
78 435 €
252 341 €
365 917 €
288 148 €
403 794 €
265 314 €
Net margin
3.3%
5.1%
0.7%
9.6%
9.2%
6.3%
9.1%
6.9%
Revenue and income statement
In 2024, AUTOCARS DU SUD-OUEST achieves revenue of 792 k€. Revenue is declining over the period 2016-2024 (CAGR: -11.4%). Slight decline of -4% vs 2023. After deducting consumption (0 €), gross margin stands at 792 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 52 k€, representing 6.5% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -64%, reducing margin by 10.8 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 26 k€, i.e. 3.3% 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
792 365 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
792 365 €
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
51 501 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
33 147 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
25 837 €
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
6.5%
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 73%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.11%
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
72.943%
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
5.319%
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
0.0
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 AUTOCARS DU SUD-OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
29.99
20.02
11.83
3.968
0.059
0.061
0.054
0.11
Financial autonomy
56.659
68.358
72.598
78.242
85.248
85.755
74.376
72.943
Repayment capacity
1.02
0.586
0.406
0.118
0.0
0.0
0.0
0.0
Cash flow / Revenue
15.273%
18.53%
15.249%
17.58%
16.61%
12.343%
15.318%
5.319%
Sector positioning
Debt ratio
0.112024
2021
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Good
In 2024, the debt ratio of AUTOCARS DU SUD-OUEST (0.11) 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
72.94%2024
2021
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of AUTOCARS DU SUD-OUEST (72.9%) 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 years2024
2021
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Excellent
In 2024, the repayment capacity of AUTOCARS DU SUD-OUEST (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 349.07. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
349.068
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
0.0
Liquidity indicators evolution AUTOCARS DU SUD-OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
211.867
353.333
398.151
475.903
596.803
421.563
361.945
349.068
Interest coverage
1.267
0.571
0.466
0.177
0.033
0.0
0.0
0.0
Sector positioning
Liquidity ratio
349.072024
2021
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Excellent
In 2024, the liquidity ratio of AUTOCARS DU SUD-OUEST (349.07) 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
0.0x2024
2021
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Average-24 pts over 3 years
In 2024, the interest coverage of AUTOCARS DU SUD-OUEST (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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 40 days. The company must finance 8 days of gap between collections and payments. Overall, WCR represents 43 days of revenue, i.e. 95 k€ to permanently finance. Over 2016-2024, WCR increased by +291%, 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
94 664 €
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
48 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
40 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
0 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
43 j
WCR and payment terms evolution AUTOCARS DU SUD-OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
-49 691 €
43 698 €
212 837 €
177 502 €
180 857 €
189 232 €
89 505 €
94 664 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
19
31
51
48
33
48
42
48
Supplier payment term (days)
22
30
33
22
46
44
77
40
Positioning of AUTOCARS DU SUD-OUEST in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of AUTOCARS DU SUD-OUEST is estimated at
82 727 €
(range 39 201€ - 206 027€).
With an EBITDA of 51 501€, the sector multiple of 1.4x 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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
85 tx
39k€82k€206k€
82 727 €Range: 39 201€ - 206 027€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
51 501 €×1.4x
Estimation72 091 €
20 230€ - 204 583€
Revenue Multiple30%
792 365 €×0.14x
Estimation111 952 €
84 243€ - 251 149€
Net Income Multiple20%
25 837 €×2.5x
Estimation65 478 €
19 066€ - 141 958€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
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 (Transports routiers réguliers de voyageurs)
Compare AUTOCARS DU SUD-OUEST with other companies in the same sector:
Frequently asked questions about AUTOCARS DU SUD-OUEST
What is the revenue of AUTOCARS DU SUD-OUEST ?
The revenue of AUTOCARS DU SUD-OUEST in 2024 is 792 k€.
Is AUTOCARS DU SUD-OUEST profitable?
Yes, AUTOCARS DU SUD-OUEST generated a net profit of 26 k€ in 2024.
Where is the headquarters of AUTOCARS DU SUD-OUEST ?
The headquarters of AUTOCARS DU SUD-OUEST is located in BAYONNE (64100), in the department Pyrenees-Atlantiques.
Where to find the tax return of AUTOCARS DU SUD-OUEST ?
The tax return of AUTOCARS DU SUD-OUEST 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 AUTOCARS DU SUD-OUEST operate?
AUTOCARS DU SUD-OUEST operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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