Employees: 42 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1981-06-30 (44 years)Status: ActiveBusiness sector: Fabrication de préparations pharmaceutiquesLocation: LIBOURNE (33500), Gironde
CEVA SANTE ANIMALE : revenue, balance sheet and financial ratios
CEVA SANTE ANIMALE is a French company
founded 44 years ago,
specialized in the sector Fabrication de préparations pharmaceutiques.
Based in LIBOURNE (33500),
this company of category ETI
shows in 2023 a revenue of 812.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CEVA SANTE ANIMALE (SIREN 301763405)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
812 289 000 €
759 639 000 €
756 515 000 €
663 173 000 €
622 404 000 €
576 005 000 €
533 085 000 €
439 474 000 €
373 066 000 €
309 255 000 €
Net income
70 158 000 €
71 327 000 €
94 496 000 €
33 054 000 €
23 982 000 €
72 430 000 €
63 259 000 €
36 091 000 €
19 215 000 €
31 860 000 €
EBITDA
178 283 000 €
151 857 000 €
186 262 000 €
132 395 000 €
88 284 000 €
126 608 000 €
986 926 000 €
60 096 000 €
712 671 000 €
36 147 000 €
Net margin
8.6%
9.4%
12.5%
5.0%
3.9%
12.6%
11.9%
8.2%
5.2%
10.3%
Revenue and income statement
In 2023, CEVA SANTE ANIMALE achieves revenue of 812.3 M€. Over the period 2014-2023, the company shows strong growth with a CAGR (compound annual growth rate) of +11.3%. Vs 2022: +7%. After deducting consumption (285.4 M€), gross margin stands at 526.9 M€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 178.3 M€, representing 21.9% 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 70.2 M€, i.e. 8.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
812 289 000 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
526 882 000 €
EBITDA (2023)
?
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
178 283 000 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
131 534 000 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
70 158 000 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
21.9%
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 172%. 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 27%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 7.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 19.6% 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 (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
171.538%
Financial autonomy (2023)
?
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
27.484%
Cash flow / Revenue (2023)
?
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
19.574%
Repayment capacity (2023)
?
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
7.454
Asset age ratio (2023)
?
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
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
137.718
0.0
0.0
0.0
220.946
245.521
248.299
206.91
187.868
171.538
Financial autonomy
32.116
28.811
23.851
24439.244
25.587
21.054
21.06
23.893
25.061
27.484
Repayment capacity
9.217
0.0
0.0
0.0
9.261
15.564
9.296
8.026
8.687
7.454
Cash flow / Revenue
12.057%
0.814%
13.949%
6.455%
17.447%
11.203%
18.957%
19.152%
17.887%
19.574%
Sector positioning
Debt ratio
171.542023
2021
2022
2023
Q1: 0.0
Med: 2.28
Q3: 51.98
Watch
In 2023, the debt ratio of CEVA SANTE ANIMALE (171.54) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
27.48%2023
2021
2022
2023
Q1: 25.54%
Med: 52.2%
Q3: 68.87%
Average
In 2023, the financial autonomy of CEVA SANTE ANIMALE (27.5%) 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
7.45 years2023
2021
2022
2023
Q1: 0.0 years
Med: 0.0 years
Q3: 1.13 years
Watch
In 2023, the repayment capacity of CEVA SANTE ANIMALE (7.45) 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 116.57. 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 75.8x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
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
116.569
Interest coverage (2023)
?
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
75.843
Liquidity indicators evolution CEVA SANTE ANIMALE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
109.395
0.0
188.978
0.0
184.924
99.701
121.237
123.762
112.126
116.569
Interest coverage
88.799
-6.587
105.926
-5.951
46.059
73.64
72.329
41.1
48.897
75.843
Sector positioning
Liquidity ratio
116.572023
2021
2022
2023
Q1: 112.83
Med: 200.61
Q3: 363.19
Average
In 2023, the liquidity ratio of CEVA SANTE ANIMALE (116.57) 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
75.84x2023
2021
2022
2023
Q1: 0.0x
Med: 1.61x
Q3: 10.55x
Excellent
In 2023, the interest coverage of CEVA SANTE ANIMALE (75.8x) 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: 88 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 85 days. The company must finance 3 days of gap between collections and payments. Inventory turnover is 84 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 26 days of revenue, i.e. 58.1 M€ to permanently finance. Notable WCR improvement over the period (-20%), freeing up cash.
Operating WCR (2023)
?
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
58 103 032 €
Customer credit (2023)
?
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
88 j
Supplier credit (2023)
?
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
85 j
Inventory turnover (2023)
?
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
84 j
WCR in days of revenue (2023)
?
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
26 j
WCR and payment terms evolution CEVA SANTE ANIMALE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
72 681 110 €
-102 615 534 €
86 989 484 €
-154 595 €
181 332 134 €
-31 313 145 €
-67 239 110 €
-33 528 745 €
-4 770 533 €
58 103 032 €
Inventory turnover (days)
0
0
0
0
72
76
77
78
81
84
Customer payment term (days)
85
0
69
0
82
96
87
90
91
88
Supplier payment term (days)
97
-95
83
0
71
76
83
74
93
85
Positioning of CEVA SANTE ANIMALE in its sector
Comparison with sector Fabrication de préparations pharmaceutiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 13 997 872€ to 43 023 987€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2023
Indicative
13997k€31603k€43023k€
31 603 128 €Range: 13 997 872€ - 43 023 987€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 27 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 (Fabrication de préparations pharmaceutiques)
Compare CEVA SANTE ANIMALE with other companies in the same sector:
Frequently asked questions about CEVA SANTE ANIMALE
What is the revenue of CEVA SANTE ANIMALE ?
The revenue of CEVA SANTE ANIMALE in 2023 is 812.3 M€.
Is CEVA SANTE ANIMALE profitable?
Yes, CEVA SANTE ANIMALE generated a net profit of 70.2 M€ in 2023.
Where is the headquarters of CEVA SANTE ANIMALE ?
The headquarters of CEVA SANTE ANIMALE is located in LIBOURNE (33500), in the department Gironde.
Where to find the tax return of CEVA SANTE ANIMALE ?
The tax return of CEVA SANTE ANIMALE 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 CEVA SANTE ANIMALE operate?
CEVA SANTE ANIMALE operates in the sector Fabrication de préparations pharmaceutiques (NAF code 21.20Z). 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