Employees: 32 (2023.0)Legal category: SA (autres)Size: GECreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Location de logementsLocation: CLERMONT-FERRAND (63000), Puy-de-Dome
AUVERGNE HABITAT : revenue, balance sheet and financial ratios
AUVERGNE HABITAT is a French company
founded 70 years ago,
specialized in the sector Location de logements.
Based in CLERMONT-FERRAND (63000),
this company of category GE
shows in 2018 a revenue of 87.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUVERGNE HABITAT (SIREN 856200746)
Indicator
2018
2017
2016
Revenue
87 012 316 €
N/C
72 149 890 €
Net income
4 375 969 €
7 114 395 €
7 946 729 €
EBITDA
30 424 759 €
5 555 471 €
28 009 827 €
Net margin
5.0%
N/C
11.0%
Revenue and income statement
In 2018, AUVERGNE HABITAT achieves revenue of 87.0 M€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +9.8%. After deducting consumption (1.1 M€), gross margin stands at 85.9 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 30.4 M€, representing 35.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.4 M€, i.e. 5.0% 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
87 012 316 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 907 391 €
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
30 424 759 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
5 213 171 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 375 969 €
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
34.9%
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 341%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 29.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 26.8% 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 (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
340.975%
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
21.954%
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
26.78%
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
29.385
Asset age ratio (2018)
?
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
Debt ratio
316.88
0.0
340.975
Financial autonomy
23.291
23.62
21.954
Repayment capacity
21.824
0.0
29.385
Cash flow / Revenue
30.977%
-410.566%
26.78%
Sector positioning
Debt ratio
340.982018
2016
2017
2018
Q1: -256.33
Med: 0.0
Q3: 122.22
Average
In 2018, the debt ratio of AUVERGNE HABITAT (340.98) 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
21.95%2018
2016
2017
2018
Q1: 0.4%
Med: 44.26%
Q3: 98.8%
Average
In 2018, the financial autonomy of AUVERGNE HABITAT (21.9%) 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
29.39 years2018
2016
2017
2018
Q1: 0.0 years
Med: 1.12 years
Q3: 19.18 years
Average
In 2018, the repayment capacity of AUVERGNE HABITAT (29.39) 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 387.99. 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 26.1x. Operating income very largely covers interest expenses: high safety margin.
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
387.994
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
26.08
Liquidity indicators evolution AUVERGNE HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
641.166
987.826
387.994
Interest coverage
25.43
127.465
26.08
Sector positioning
Liquidity ratio
387.992018
2016
2017
2018
Q1: 12.04
Med: 150.08
Q3: 816.34
Good-11 pts over 3 years
In 2018, the liquidity ratio of AUVERGNE HABITAT (387.99) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
26.08x2018
2016
2017
2018
Q1: 0.0x
Med: 0.83x
Q3: 29.03x
Good+8 pts over 3 years
In 2018, the interest coverage of AUVERGNE HABITAT (26.1x) 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: 32 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 44 days. Favorable situation: supplier credit is longer than customer credit by 12 days. Inventory turnover is 51 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 94 days of revenue, i.e. 22.8 M€ to permanently finance.
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
22 771 993 €
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
32 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
44 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
51 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
94 j
WCR and payment terms evolution AUVERGNE HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
19 093 747 €
0 €
22 771 993 €
Inventory turnover (days)
26
0
51
Customer payment term (days)
30
0
32
Supplier payment term (days)
40
0
44
Positioning of AUVERGNE HABITAT in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 184 transactions of similar company sales
in 2018,
the value of AUVERGNE HABITAT is estimated at
85 427 977 €
(range 30 892 412€ - 173 769 608€).
With an EBITDA of 30 424 759€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.55x
(in line with sector norms).
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.
Estimated enterprise value2018
184 transactions
30892k€85427k€173769k€
85 427 977 €Range: 30 892 412€ - 173 769 608€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
30 424 759 €×4.3x
Estimation132 267 568 €
44 863 377€ - 235 819 502€
Revenue Multiple30%
87 012 316 €×0.55x
Estimation48 189 417 €
22 710 598€ - 155 432 087€
Net Income Multiple20%
4 375 969 €×5.5x
Estimation24 186 843 €
8 237 721€ - 46 151 159€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 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 (Location de logements)
Compare AUVERGNE HABITAT with other companies in the same sector:
The revenue of AUVERGNE HABITAT in 2018 is 87.0 M€.
Is AUVERGNE HABITAT profitable?
Yes, AUVERGNE HABITAT generated a net profit of 4.4 M€ in 2018.
Where is the headquarters of AUVERGNE HABITAT ?
The headquarters of AUVERGNE HABITAT is located in CLERMONT-FERRAND (63000), in the department Puy-de-Dome.
Where to find the tax return of AUVERGNE HABITAT ?
The tax return of AUVERGNE HABITAT 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 AUVERGNE HABITAT operate?
AUVERGNE HABITAT operates in the sector Location de logements (NAF code 68.20A). 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