Employees: 42 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1963-01-01 (63 years)Status: ActiveBusiness sector: Construction de voies ferrées de surface et souterrainesLocation: PUTEAUX (92800), Hauts-de-Seine
COLAS RAIL : revenue, balance sheet and financial ratios
COLAS RAIL is a French company
founded 63 years ago,
specialized in the sector Construction de voies ferrées de surface et souterraines.
Based in PUTEAUX (92800),
this company of category GE
shows in 2024 a revenue of 506.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
In 2024, COLAS RAIL achieves revenue of 506.3 M€. Activity remains stable over the period (CAGR: -2.5%). Vs 2023, growth of +18% (429.5 M€ -> 506.3 M€). After deducting consumption (176.0 M€), gross margin stands at 330.2 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 -17.8 M€, representing -3.5% of revenue. Positive scissor effect: EBITDA margin improves by +4.2 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 8.6 M€, i.e. 1.7% 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
506 268 331 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
330 228 005 €
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
-17 798 967 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-134 542 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
8 551 046 €
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
-3.5%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. 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
41.713%
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
14.143%
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
-0.458%
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
-28.441
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
54.709
163.981
54.06
77.289
101.886
54.81
47.095
151.895
41.713
Financial autonomy
23.341
18.479
28.492
25.166
24.699
20.344
19.602
16.883
14.143
Repayment capacity
-1.682
63.868
7.031
-5.144
-4.483
-1.18
-2.879
-5.04
-28.441
Cash flow / Revenue
-9.225%
0.668%
3.278%
-4.921%
-8.493%
-13.403%
-6.064%
-10.505%
-0.458%
Sector positioning
Debt ratio
41.712024
2022
2023
2024
Q1: 4.15
Med: 33.92
Q3: 157.93
Average+6 pts over 3 years
In 2024, the debt ratio of COLAS RAIL (41.71) 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
14.14%2024
2022
2023
2024
Q1: 5.69%
Med: 21.85%
Q3: 37.51%
Average-10 pts over 3 years
In 2024, the financial autonomy of COLAS RAIL (14.1%) 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
-28.44 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.63 years
Q3: 3.44 years
Excellent
In 2024, the repayment capacity of COLAS RAIL (-28.44) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 120.48. 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
120.482
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
-487.012
Liquidity indicators evolution COLAS RAIL
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
146.236
150.919
125.308
140.042
156.656
189.412
132.537
131.324
120.482
Interest coverage
-3.173
10.169
-69.945
-68.647
-75.283
-184.044
-94.698
-149.876
-487.012
Sector positioning
Liquidity ratio
120.482024
2022
2023
2024
Q1: 129.97
Med: 169.88
Q3: 227.23
Watch
In 2024, the liquidity ratio of COLAS RAIL (120.48) 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
-487.01x2024
2022
2023
2024
Q1: -0.14x
Med: 0.75x
Q3: 12.09x
Watch
In 2024, the interest coverage of COLAS RAIL (-487.0x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 105 days. Excellent situation: suppliers finance 105 days of the operating cycle (retail model). Inventory turnover is 22 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-235 days): operations structurally generate cash. Notable WCR improvement over the period (-226%), 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
-329 914 821 €
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
0 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
105 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
22 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
-235 j
WCR and payment terms evolution COLAS RAIL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
261 798 952 €
232 396 021 €
172 196 077 €
274 004 249 €
204 566 840 €
177 755 993 €
-13 904 434 €
28 821 353 €
-329 914 821 €
Inventory turnover (days)
0
23
33
35
36
32
30
29
22
Customer payment term (days)
134
149
147
150
178
164
210
206
0
Supplier payment term (days)
0
164
126
107
99
90
223
121
105
Positioning of COLAS RAIL in its sector
Comparison with sector Construction de voies ferrées de surface et souterraines
Valuation estimate
Based on 76 transactions of similar company sales
(all years),
the value of COLAS RAIL is estimated at
42 864 460 €
(range 29 738 565€ - 83 117 476€).
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
76 tx
29738k€42864k€83117k€
42 864 460 €Range: 29 738 565€ - 83 117 476€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
506 268 331 €×0.13x
Estimation68 277 148 €
48 646 971€ - 125 578 762€
Net Income Multiple20%
8 551 046 €×0.6x
Estimation4 745 430 €
1 375 958€ - 19 425 549€
How is this estimate calculated?
This estimate is based on the analysis of 76 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 voies ferrées de surface et souterraines)
Compare COLAS RAIL with other companies in the same sector:
Yes, COLAS RAIL generated a net profit of 8.6 M€ in 2024.
Where is the headquarters of COLAS RAIL ?
The headquarters of COLAS RAIL is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of COLAS RAIL ?
The tax return of COLAS RAIL 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 RAIL operate?
COLAS RAIL operates in the sector Construction de voies ferrées de surface et souterraines (NAF code 42.12Z). 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