Employees: 53 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1984-01-01 (42 years)Status: ActiveBusiness sector: Construction de routes et autoroutesLocation: PARIS (75015), Paris
COLAS FRANCE : revenue, balance sheet and financial ratios
COLAS FRANCE is a French company
founded 42 years ago,
specialized in the sector Construction de routes et autoroutes.
Based in PARIS (75015),
this company of category GE
shows in 2024 a revenue of 4.3 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COLAS FRANCE (SIREN 329338883)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
4 321 374 781 €
4 228 228 653 €
4 171 868 578 €
3 964 195 476 €
642 293 887 €
715 019 712 €
653 338 703 €
603 112 863 €
533 740 735 €
Net income
157 138 211 €
133 688 001 €
102 738 946 €
82 801 128 €
9 394 257 €
8 807 158 €
13 294 582 €
11 433 667 €
4 584 258 €
EBITDA
-115 508 953 €
-113 974 228 €
-173 047 491 €
-131 283 832 €
-1 763 591 €
16 375 415 €
1 001 412 €
-971 287 €
165 822 436 €
Net margin
3.6%
3.2%
2.5%
2.1%
1.5%
1.2%
2.0%
1.9%
0.9%
Revenue and income statement
In 2024, COLAS FRANCE achieves revenue of 4.3 Bn€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +29.9%. Vs 2023: +2%. After deducting consumption (1.5 Bn€), gross margin stands at 2.8 Bn€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -115.5 M€, representing -2.7% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 157.1 M€, i.e. 3.6% 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
4 321 374 781 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 831 687 945 €
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
-115 508 953 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
142 345 834 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
157 138 211 €
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
-2.7%
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 28%. 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 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
27.975%
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
23.663%
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
1.713%
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
2.346
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
129.71
89.653
86.775
0.193
41.584
41.559
0.0
28.569
27.975
Financial autonomy
14.889
16.538
18.739
19.259
21.648
23.103
23.36
22.892
23.663
Repayment capacity
12.76
4.395
3.27
0.006
-169.899
-4.218
0.0
8.585
2.346
Cash flow / Revenue
1.017%
2.193%
3.173%
3.639%
-0.204%
-1.475%
-1.315%
0.476%
1.713%
Sector positioning
Debt ratio
27.982024
2022
2023
2024
Q1: 1.71
Med: 21.57
Q3: 63.35
Average+29 pts over 3 years
In 2024, the debt ratio of COLAS FRANCE (27.98) 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
23.66%2024
2022
2023
2024
Q1: 14.32%
Med: 33.76%
Q3: 51.7%
Average
In 2024, the financial autonomy of COLAS FRANCE (23.7%) 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
2.35 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.34 years
Q3: 1.88 years
Average+50 pts over 3 years
In 2024, the repayment capacity of COLAS FRANCE (2.35) 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 133.96. 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
133.957
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
-18.98
Liquidity indicators evolution COLAS FRANCE
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
148.526
123.173
138.901
140.888
133.327
138.621
131.332
137.089
133.957
Interest coverage
0.552
-84.904
77.541
28.272
-28.733
-4.691
-3.944
-13.495
-18.98
Sector positioning
Liquidity ratio
133.962024
2022
2023
2024
Q1: 140.21
Med: 183.24
Q3: 251.75
Watch
In 2024, the liquidity ratio of COLAS FRANCE (133.96) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-18.98x2024
2022
2023
2024
Q1: -0.03x
Med: 0.84x
Q3: 6.64x
Average
In 2024, the interest coverage of COLAS FRANCE (-19.0x) 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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 3 days. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 34 days of revenue, i.e. 412.6 M€ to permanently finance. Over 2016-2024, WCR increased by +129%, requiring additional financing.
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
412 648 078 €
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
61 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
64 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
5 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
34 j
WCR and payment terms evolution COLAS FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
180 431 055 €
100 665 568 €
136 110 052 €
119 379 691 €
598 399 523 €
527 356 924 €
577 094 580 €
497 366 536 €
412 648 078 €
Inventory turnover (days)
0
0
5
4
28
5
6
6
5
Customer payment term (days)
7
13
11
5
159
28
28
66
61
Supplier payment term (days)
77
86
76
69
997
69
64
72
64
Positioning of COLAS FRANCE in its sector
Comparison with sector Construction de routes et autoroutes
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of COLAS FRANCE is estimated at
369 201 090 €
(range 242 096 695€ - 775 232 519€).
The price/revenue ratio is 0.13x
(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
67 tx
242096k€369201k€775232k€
369 201 090 €Range: 242 096 695€ - 775 232 519€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
4 321 374 781 €×0.13x
Estimation582 795 971 €
387 341 616€ - 1 111 072 628€
Net Income Multiple20%
157 138 211 €×0.3x
Estimation48 808 771 €
24 229 316€ - 271 472 356€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 routes et autoroutes)
Compare COLAS FRANCE with other companies in the same sector:
Yes, COLAS FRANCE generated a net profit of 157.1 M€ in 2024.
Where is the headquarters of COLAS FRANCE ?
The headquarters of COLAS FRANCE is located in PARIS (75015), in the department Paris.
Where to find the tax return of COLAS FRANCE ?
The tax return of COLAS FRANCE 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 COLAS FRANCE operate?
COLAS FRANCE operates in the sector Construction de routes et autoroutes (NAF code 42.11Z). 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