Employees: 31 (2023.0)Legal category: SA (autres)Size: GECreation date: 1981-12-31 (44 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: COURBEVOIE (92400), Hauts-de-Seine
COMPAGNIE DE SAINT-GOBAIN : revenue, balance sheet and financial ratios
COMPAGNIE DE SAINT-GOBAIN is a French company
founded 44 years ago,
specialized in the sector Activités des sièges sociaux.
Based in COURBEVOIE (92400),
this company of category GE
shows in 2021 a revenue of 301.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - COMPAGNIE DE SAINT-GOBAIN (SIREN 542039532)
Indicator
2021
2020
2019
Revenue
301 000 000 €
281 120 000 €
296 897 000 €
Net income
1 458 000 000 €
862 209 000 €
848 966 000 €
EBITDA
-78 000 000 €
-37 738 000 €
-52 140 000 €
Net margin
484.4%
306.7%
285.9%
Revenue and income statement
In 2021, COMPAGNIE DE SAINT-GOBAIN achieves revenue of 301.0 M€. Revenue is growing positively over 3 years (CAGR: +0.7%). Vs 2020: +7%. After deducting consumption (0 €), gross margin stands at 301.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -78.0 M€, representing -25.9% of revenue. Warning negative scissor effect: despite revenue change (+7%), EBITDA varies by -107%, reducing margin by 12.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.5 Bn€, i.e. 484.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2021)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
301 000 000 €
Gross margin (2021)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
301 000 000 €
EBITDA (2021)
?
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
-78 000 000 €
EBIT (2021)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-30 000 000 €
Net income (2021)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 458 000 000 €
EBITDA margin (2021)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-25.9%
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 89%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 52%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.3 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 426.6% 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 (2021)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
88.972%
Financial autonomy (2021)
?
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
52.09%
Cash flow / Revenue (2021)
?
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
426.578%
Repayment capacity (2021)
?
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
12.322
Asset age ratio (2021)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution COMPAGNIE DE SAINT-GOBAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Debt ratio
0.0
96.045
88.972
Financial autonomy
50.056
50.104
52.09
Repayment capacity
0.0
20.087
12.322
Cash flow / Revenue
200.458%
299.508%
426.578%
Sector positioning
Debt ratio
88.972021
2019
2020
2021
Q1: 0.58
Med: 25.92
Q3: 117.92
Average+42 pts over 3 years
In 2021, the debt ratio of COMPAGNIE DE SAINT-GOBAIN (88.97) 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
52.09%2021
2019
2020
2021
Q1: 18.96%
Med: 52.84%
Q3: 83.07%
Average
In 2021, the financial autonomy of COMPAGNIE DE SAINT-GOBAIN (52.1%) 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
12.32 years2021
2019
2020
2021
Q1: 0.0 years
Med: 0.41 years
Q3: 4.52 years
Average+50 pts over 3 years
In 2021, the repayment capacity of COMPAGNIE DE SAINT-GOBAIN (12.32) 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 3416.67. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2021)
?
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
3416.667
Interest coverage (2021)
?
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
-347.436
Liquidity indicators evolution COMPAGNIE DE SAINT-GOBAIN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
Liquidity ratio
None
2756.32
3416.667
Interest coverage
550.593
-770.142
-347.436
Sector positioning
Liquidity ratio
3416.672021
2020
2021
Q1: 100.27
Med: 320.15
Q3: 1357.67
Excellent
In 2021, the liquidity ratio of COMPAGNIE DE SAINT-GOBAIN (3416.67) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
-347.44x2021
2019
2020
2021
Q1: -27.49x
Med: 0.0x
Q3: 3.0x
Average-50 pts over 3 years
In 2021, the interest coverage of COMPAGNIE DE SAINT-GOBAIN (-347.4x) 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. Overall, WCR represents 653 days of revenue, i.e. 546.0 M€ to permanently finance. Notable WCR improvement over the period (-53%), freeing up cash.
Operating WCR (2021)
?
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
545 998 950 €
Customer credit (2021)
?
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 (2021)
?
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
0 j
Inventory turnover (2021)
?
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 (2021)
?
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
653 j
WCR and payment terms evolution COMPAGNIE DE SAINT-GOBAIN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
Operating WCR
1 174 135 597 €
434 872 962 €
545 998 950 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
0
0
0
Supplier payment term (days)
0
0
0
Positioning of COMPAGNIE DE SAINT-GOBAIN in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 65 transactions of similar company sales
in 2021,
the value of COMPAGNIE DE SAINT-GOBAIN is estimated at
3 112 433 632 €
(range 1 451 869 527€ - 6 314 608 778€).
The price/revenue ratio is 0.46x
(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.
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Activités des sièges sociaux)
Compare COMPAGNIE DE SAINT-GOBAIN with other companies in the same sector:
Frequently asked questions about COMPAGNIE DE SAINT-GOBAIN
What is the revenue of COMPAGNIE DE SAINT-GOBAIN ?
The revenue of COMPAGNIE DE SAINT-GOBAIN in 2021 is 301.0 M€.
Is COMPAGNIE DE SAINT-GOBAIN profitable?
Yes, COMPAGNIE DE SAINT-GOBAIN generated a net profit of 1.5 Mds€ in 2021.
Where is the headquarters of COMPAGNIE DE SAINT-GOBAIN ?
The headquarters of COMPAGNIE DE SAINT-GOBAIN is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of COMPAGNIE DE SAINT-GOBAIN ?
The tax return of COMPAGNIE DE SAINT-GOBAIN 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 COMPAGNIE DE SAINT-GOBAIN operate?
COMPAGNIE DE SAINT-GOBAIN operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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