Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1976-01-01 (50 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: BEZIERS (34500), Herault
BRAULT TRAVAUX PUBLICS : revenue, balance sheet and financial ratios
BRAULT TRAVAUX PUBLICS is a French company
founded 50 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in BEZIERS (34500),
this company of category PME
shows in 2024 a revenue of 35.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - BRAULT TRAVAUX PUBLICS (SIREN 308550359)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
35 560 162 €
34 722 058 €
30 500 746 €
27 164 282 €
26 701 804 €
28 379 681 €
27 244 575 €
23 583 373 €
22 094 925 €
Net income
2 117 014 €
1 641 745 €
1 235 990 €
1 465 882 €
1 116 303 €
1 078 912 €
999 538 €
505 713 €
411 266 €
EBITDA
4 219 439 €
3 558 200 €
2 526 399 €
3 162 719 €
2 363 181 €
2 585 221 €
2 449 266 €
1 107 554 €
1 284 817 €
Net margin
6.0%
4.7%
4.1%
5.4%
4.2%
3.8%
3.7%
2.1%
1.9%
Revenue and income statement
In 2024, BRAULT TRAVAUX PUBLICS achieves revenue of 35.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.1%. Vs 2023: +2%. After deducting consumption (11.9 M€), gross margin stands at 23.7 M€, i.e. a rate of 67%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.2 M€, representing 11.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 6.0% 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
35 560 162 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
23 662 916 €
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
4 219 439 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 988 064 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 117 014 €
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
11.9%
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 79%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. 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 8.9% 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
78.854%
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
36.167%
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
8.854%
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
1.424
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 BRAULT TRAVAUX PUBLICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
55.845
41.474
44.628
33.8
20.208
77.087
34.936
47.976
78.854
Financial autonomy
27.427
31.603
37.522
44.937
47.143
41.288
47.721
43.408
36.167
Repayment capacity
1.087
1.16
1.024
0.924
1.055
2.54
1.566
1.242
1.424
Cash flow / Revenue
5.399%
4.284%
7.412%
7.357%
4.676%
8.589%
6.153%
7.863%
8.854%
Sector positioning
Debt ratio
78.852024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Average+21 pts over 3 years
In 2024, the debt ratio of BRAULT TRAVAUX PUBLICS (78.85) 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
36.17%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Good-17 pts over 3 years
In 2024, the financial autonomy of BRAULT TRAVAUX PUBLICS (36.2%) 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
1.42 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Average
In 2024, the repayment capacity of BRAULT TRAVAUX PUBLICS (1.42) 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 196.06. 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 1.0x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
196.055
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
1.048
Liquidity indicators evolution BRAULT TRAVAUX PUBLICS
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
137.453
144.305
175.118
197.507
191.869
329.862
229.483
215.742
196.055
Interest coverage
1.199
0.83
0.319
0.223
0.157
0.12
0.232
0.181
1.048
Sector positioning
Liquidity ratio
196.062024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Good-11 pts over 3 years
In 2024, the liquidity ratio of BRAULT TRAVAUX PUBLICS (196.06) 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
1.05x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Average+16 pts over 3 years
In 2024, the interest coverage of BRAULT TRAVAUX PUBLICS (1.1x) 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: 45 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 42 days. The company must finance 3 days of gap between collections and payments. Overall, WCR represents 35 days of revenue, i.e. 3.5 M€ to permanently finance.
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
3 453 247 €
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
45 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
42 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
35 j
WCR and payment terms evolution BRAULT TRAVAUX PUBLICS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
3 833 249 €
4 390 281 €
5 658 426 €
4 759 840 €
7 041 266 €
5 430 140 €
5 735 055 €
5 603 793 €
3 453 247 €
Inventory turnover (days)
1
1
0
0
0
0
0
0
0
Customer payment term (days)
74
75
86
77
100
79
74
69
45
Supplier payment term (days)
60
55
57
47
62
51
58
40
42
Positioning of BRAULT TRAVAUX PUBLICS in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 1 816 958€ to 12 604 452€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
1816k€2378k€12604k€
2 378 795 €Range: 1 816 958€ - 12 604 452€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 (Construction de réseaux pour fluides)
Compare BRAULT TRAVAUX PUBLICS with other companies in the same sector:
Frequently asked questions about BRAULT TRAVAUX PUBLICS
What is the revenue of BRAULT TRAVAUX PUBLICS ?
The revenue of BRAULT TRAVAUX PUBLICS in 2024 is 35.6 M€.
Is BRAULT TRAVAUX PUBLICS profitable?
Yes, BRAULT TRAVAUX PUBLICS generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of BRAULT TRAVAUX PUBLICS ?
The headquarters of BRAULT TRAVAUX PUBLICS is located in BEZIERS (34500), in the department Herault.
Where to find the tax return of BRAULT TRAVAUX PUBLICS ?
The tax return of BRAULT TRAVAUX PUBLICS 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 BRAULT TRAVAUX PUBLICS operate?
BRAULT TRAVAUX PUBLICS operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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