Employees: 42 (2023.0)Legal category: SA (autres)Size: GECreation date: 1982-06-28 (43 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: ISSY-LES-MOULINEAUX (92130), Hauts-de-Seine
BOUYGUES IMMOBILIER : revenue, balance sheet and financial ratios
BOUYGUES IMMOBILIER is a French company
founded 43 years ago,
specialized in the sector Promotion immobilière de logements.
Based in ISSY-LES-MOULINEAUX (92130),
this company of category GE
shows in 2024 a revenue of 1.1 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BOUYGUES IMMOBILIER (SIREN 562091546)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 136 132 625 €
1 457 152 844 €
1 609 485 718 €
1 635 021 318 €
1 600 764 180 €
2 301 949 549 €
2 657 404 975 €
2 322 307 402 €
2 138 701 420 €
Net income
-80 462 682 €
-19 816 227 €
21 466 429 €
-8 391 605 €
-27 642 678 €
-37 078 892 €
209 830 365 €
92 953 994 €
106 713 652 €
EBITDA
-79 775 868 €
-56 861 105 €
-129 744 €
-11 936 434 €
-550 882 €
103 198 562 €
273 449 254 €
210 785 703 €
1 229 363 306 €
Net margin
-7.1%
-1.4%
1.3%
-0.5%
-1.7%
-1.6%
7.9%
4.0%
5.0%
Revenue and income statement
In 2024, BOUYGUES IMMOBILIER achieves revenue of 1.1 Bn€. Revenue is declining over the period 2016-2024 (CAGR: -7.6%). Significant drop of -22% vs 2023. After deducting consumption (162.7 M€), gross margin stands at 973.5 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -79.8 M€, representing -7.0% of revenue. Warning negative scissor effect: despite revenue change (-22%), EBITDA varies by -40%, reducing margin by 3.1 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -80.5 M€ (-7.1% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 136 132 625 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
973 466 585 €
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
-79 775 868 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-98 770 698 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-80 462 682 €
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
-7.0%
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 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 14%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
0.279%
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
14.393%
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
-3.733%
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
-0.024
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
0.11
0.051
0.124
0.063
0.131
0.576
0.331
0.227
0.279
Financial autonomy
12.449
13.513
16.208
13.742
14.116
15.097
15.596
16.865
14.393
Repayment capacity
0.002
0.002
0.003
0.007
0.079
-0.202
0.236
-0.022
-0.024
Cash flow / Revenue
12.069%
5.114%
8.31%
2.04%
0.479%
-0.796%
0.416%
-3.112%
-3.733%
Sector positioning
Debt ratio
0.282024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Good
In 2024, the debt ratio of BOUYGUES IMMOBILIER (0.28) 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
14.39%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Good
In 2024, the financial autonomy of BOUYGUES IMMOBILIER (14.4%) 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
-0.02 years2024
2022
2023
2024
Q1: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of BOUYGUES IMMOBILIER (-0.02) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 194.53. 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
194.529
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
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
271.562
270.181
217.792
214.569
231.0
228.266
219.601
213.503
194.529
Interest coverage
1.647
8.107
7.522
19.722
-5728.587
-218.495
-41529.945
-106.565
-56.738
Sector positioning
Liquidity ratio
194.532024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average
In 2024, the liquidity ratio of BOUYGUES IMMOBILIER (194.53) 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
-56.74x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Average
In 2024, the interest coverage of BOUYGUES IMMOBILIER (-56.7x) 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: 264 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 111 days. The gap of 153 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 259 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 216 days of revenue, i.e. 681.5 M€ to permanently finance. Notable WCR improvement over the period (-28%), freeing up cash.
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
681 452 348 €
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
264 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
111 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
259 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
216 j
WCR and payment terms evolution BOUYGUES IMMOBILIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
949 519 269 €
1 076 064 358 €
1 319 082 681 €
1 189 900 741 €
1 033 165 217 €
1 048 768 074 €
1 050 768 846 €
848 470 958 €
681 452 348 €
Inventory turnover (days)
182
187
135
159
196
200
218
203
259
Customer payment term (days)
226
228
194
219
303
253
268
228
264
Supplier payment term (days)
221
99
124
136
127
121
127
127
111
Positioning of BOUYGUES IMMOBILIER in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of BOUYGUES IMMOBILIER is estimated at
317 845 906 €
(range 114 293 874€ - 781 723 320€).
The price/revenue ratio is 0.28x
(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
80 tx
114293k€317845k€781723k€
317 845 906 €Range: 114 293 874€ - 781 723 320€
NAF 5 all-time
Valuation method used
Revenue Multiple
1 136 132 625 €
×
0.28x
=317 845 906 €
Range: 114 293 875€ - 781 723 321€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare BOUYGUES IMMOBILIER with other companies in the same sector:
Frequently asked questions about BOUYGUES IMMOBILIER
What is the revenue of BOUYGUES IMMOBILIER ?
The revenue of BOUYGUES IMMOBILIER in 2024 is 1.1 Mds€.
Is BOUYGUES IMMOBILIER profitable?
BOUYGUES IMMOBILIER recorded a net loss in 2024.
Where is the headquarters of BOUYGUES IMMOBILIER ?
The headquarters of BOUYGUES IMMOBILIER is located in ISSY-LES-MOULINEAUX (92130), in the department Hauts-de-Seine.
Where to find the tax return of BOUYGUES IMMOBILIER ?
The tax return of BOUYGUES IMMOBILIER 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 BOUYGUES IMMOBILIER operate?
BOUYGUES IMMOBILIER operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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