Employees: 11 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2001-02-05 (25 years)Status: ActiveBusiness sector: Autres travaux de finitionLocation: CHANTEHEUX (54300), Meurthe-et-Moselle
AZIZ SAHIN RAVALEMENT : revenue, balance sheet and financial ratios
AZIZ SAHIN RAVALEMENT is a French company
founded 25 years ago,
specialized in the sector Autres travaux de finition.
Based in CHANTEHEUX (54300),
this company of category PME
shows in 2018 a revenue of 872 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AZIZ SAHIN RAVALEMENT (SIREN 434555801)
Indicator
2018
2017
2016
Revenue
871 986 €
782 914 €
724 599 €
Net income
22 143 €
-71 118 €
38 551 €
EBITDA
7 962 €
-64 691 €
5 825 €
Net margin
2.5%
-9.1%
5.3%
Revenue and income statement
In 2018, AZIZ SAHIN RAVALEMENT achieves revenue of 872 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +9.7%. Vs 2017, growth of +11% (783 k€ -> 872 k€). After deducting consumption (211 k€), gross margin stands at 661 k€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 8 k€, representing 0.9% of revenue. Positive scissor effect: EBITDA margin improves by +9.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 22 k€, i.e. 2.5% 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
871 986 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
661 260 €
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
7 962 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
18 344 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
22 143 €
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
0.9%
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 62%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 31%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 14.7 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
61.882%
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
31.357%
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
0.404%
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
14.661
Asset age ratio (2018)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution AZIZ SAHIN RAVALEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Debt ratio
1.322
5.451
61.882
Financial autonomy
63.601
54.906
31.357
Repayment capacity
3.085
-0.011
14.661
Cash flow / Revenue
0.123%
-8.787%
0.404%
Sector positioning
Debt ratio
61.882018
2016
2017
2018
Q1: 0.38
Med: 12.34
Q3: 54.34
Average+46 pts over 3 years
In 2018, the debt ratio of AZIZ SAHIN RAVALEMENT (61.88) 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
31.36%2018
2016
2017
2018
Q1: 7.48%
Med: 30.19%
Q3: 52.16%
Good-24 pts over 3 years
In 2018, the financial autonomy of AZIZ SAHIN RAVALEMENT (31.4%) 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
14.66 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.02 years
Q3: 0.93 years
Watch
In 2018, the repayment capacity of AZIZ SAHIN RAVALEMENT (14.66) 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 162.90. 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 39.2x. 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
162.897
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
39.224
Liquidity indicators evolution AZIZ SAHIN RAVALEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
251.204
197.184
162.897
Interest coverage
25.047
-3.174
39.224
Sector positioning
Liquidity ratio
162.92018
2016
2017
2018
Q1: 128.06
Med: 178.62
Q3: 279.35
Average-24 pts over 3 years
In 2018, the liquidity ratio of AZIZ SAHIN RAVALEMENT (162.90) 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
39.22x2018
2016
2017
2018
Q1: 0.0x
Med: 0.0x
Q3: 2.22x
Excellent
In 2018, the interest coverage of AZIZ SAHIN RAVALEMENT (39.2x) 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: 68 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 51 days. The company must finance 17 days of gap between collections and payments. Inventory turnover is 15 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 77 days of revenue, i.e. 187 k€ to permanently finance. Over 2016-2018, WCR increased by +190%, 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
186 945 €
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
68 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
51 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
15 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
77 j
WCR and payment terms evolution AZIZ SAHIN RAVALEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
64 533 €
125 987 €
186 945 €
Inventory turnover (days)
28
10
15
Customer payment term (days)
19
32
68
Supplier payment term (days)
38
36
51
Positioning of AZIZ SAHIN RAVALEMENT in its sector
Comparison with sector Autres travaux de finition
Valuation estimate
Based on 60 transactions of similar company sales
in 2018,
the value of AZIZ SAHIN RAVALEMENT is estimated at
55 277 €
(range 30 474€ - 111 168€).
With an EBITDA of 7 962€, the sector multiple of 1.8x is applied.
The price/revenue ratio is 0.15x
(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 value2018
60 tx
30k€55k€111k€
55 277 €Range: 30 474€ - 111 168€
NAF 4 année 2018
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 962 €×1.8x
Estimation14 324 €
8 879€ - 26 456€
Revenue Multiple30%
871 986 €×0.15x
Estimation129 245 €
73 311€ - 239 097€
Net Income Multiple20%
22 143 €×2.1x
Estimation46 710 €
20 209€ - 131 058€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 60 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 (Autres travaux de finition)
Compare AZIZ SAHIN RAVALEMENT with other companies in the same sector:
Frequently asked questions about AZIZ SAHIN RAVALEMENT
What is the revenue of AZIZ SAHIN RAVALEMENT ?
The revenue of AZIZ SAHIN RAVALEMENT in 2018 is 872 k€.
Is AZIZ SAHIN RAVALEMENT profitable?
Yes, AZIZ SAHIN RAVALEMENT generated a net profit of 22 k€ in 2018.
Where is the headquarters of AZIZ SAHIN RAVALEMENT ?
The headquarters of AZIZ SAHIN RAVALEMENT is located in CHANTEHEUX (54300), in the department Meurthe-et-Moselle.
Where to find the tax return of AZIZ SAHIN RAVALEMENT ?
The tax return of AZIZ SAHIN RAVALEMENT 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 AZIZ SAHIN RAVALEMENT operate?
AZIZ SAHIN RAVALEMENT operates in the sector Autres travaux de finition (NAF code 43.39Z). 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