CONTROLE TECHNIQUE FAYET : revenue, balance sheet and financial ratios
CONTROLE TECHNIQUE FAYET is a French company
founded 22 years ago,
specialized in the sector Contrôle technique automobile.
Based in SAINT-QUENTIN (02100),
this company of category PME
shows in 2018 a revenue of 385 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CONTROLE TECHNIQUE FAYET (SIREN 452086903)
Indicator
2018
2017
2016
Revenue
385 074 €
299 938 €
237 026 €
Net income
53 374 €
27 473 €
9 707 €
EBITDA
99 043 €
64 389 €
41 500 €
Net margin
13.9%
9.2%
4.1%
Revenue and income statement
In 2018, CONTROLE TECHNIQUE FAYET achieves revenue of 385 k€. Over the period 2016-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +27.5%. Vs 2017, growth of +28% (300 k€ -> 385 k€). After deducting consumption (0 €), gross margin stands at 385 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 99 k€, representing 25.7% of revenue. Positive scissor effect: EBITDA margin improves by +4.3 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 53 k€, i.e. 13.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
385 074 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
385 074 €
EBITDA (2018)
?
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
99 043 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
69 259 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
53 374 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
25.7%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. 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 1.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.3% 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
51.227%
Financial autonomy (2018)
?
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
52.009%
Cash flow / Revenue (2018)
?
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
16.335%
Repayment capacity (2018)
?
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
1.32
Asset age ratio (2018)
?
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
Debt ratio
223.838
120.016
51.227
Financial autonomy
27.655
37.734
52.009
Repayment capacity
7.771
3.632
1.32
Cash flow / Revenue
9.878%
11.982%
16.335%
Sector positioning
Debt ratio
51.232018
2016
2017
2018
Q1: 1.41
Med: 17.01
Q3: 62.17
Average-6 pts over 3 years
In 2018, the debt ratio of CONTROLE TECHNIQUE FAYET (51.23) 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
52.01%2018
2016
2017
2018
Q1: 14.44%
Med: 44.46%
Q3: 67.54%
Good+22 pts over 3 years
In 2018, the financial autonomy of CONTROLE TECHNIQUE FAYET (52.0%) 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
1.32 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.38 years
Q3: 1.47 years
Average
In 2018, the repayment capacity of CONTROLE TECHNIQUE FAYET (1.32) 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 96.70. 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 1.3x. Coverage is limited: any activity downturn would jeopardize interest payments.
Liquidity ratio (2018)
?
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
96.696
Interest coverage (2018)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
138.953
84.941
96.696
Interest coverage
7.186
3.563
1.304
Sector positioning
Liquidity ratio
96.72018
2016
2017
2018
Q1: 95.1
Med: 174.09
Q3: 293.93
Average-21 pts over 3 years
In 2018, the liquidity ratio of CONTROLE TECHNIQUE FAYET (96.70) 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
1.3x2018
2016
2017
2018
Q1: 0.0x
Med: 0.93x
Q3: 3.44x
Good-21 pts over 3 years
In 2018, the interest coverage of CONTROLE TECHNIQUE FAYET (1.3x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Overall, WCR represents 18 days of revenue, i.e. 20 k€ to permanently finance.
Operating WCR (2018)
?
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
19 650 €
Customer credit (2018)
?
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
25 j
Supplier credit (2018)
?
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
60 j
Inventory turnover (2018)
?
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 (2018)
?
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
18 j
WCR and payment terms evolution CONTROLE TECHNIQUE FAYET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
17 253 €
4 073 €
19 650 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
22
18
25
Supplier payment term (days)
28
53
60
Positioning of CONTROLE TECHNIQUE FAYET in its sector
Comparison with sector Contrôle technique automobile
Valuation estimate
Based on 60 transactions of similar company sales
in 2018,
the value of CONTROLE TECHNIQUE FAYET is estimated at
255 766 €
(range 158 518€ - 464 480€).
With an EBITDA of 99 043€, the sector multiple of 3.0x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2018
60 tx
158k€255k€464k€
255 766 €Range: 158 518€ - 464 480€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
99 043 €×3.0x
Estimation293 412 €
218 100€ - 547 002€
Revenue Multiple30%
385 074 €×0.51x
Estimation195 122 €
82 690€ - 271 671€
Net Income Multiple20%
53 374 €×4.7x
Estimation252 619 €
123 309€ - 547 390€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 60 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 (Contrôle technique automobile)
Compare CONTROLE TECHNIQUE FAYET with other companies in the same sector:
Frequently asked questions about CONTROLE TECHNIQUE FAYET
What is the revenue of CONTROLE TECHNIQUE FAYET ?
The revenue of CONTROLE TECHNIQUE FAYET in 2018 is 385 k€.
Is CONTROLE TECHNIQUE FAYET profitable?
Yes, CONTROLE TECHNIQUE FAYET generated a net profit of 53 k€ in 2018.
Where is the headquarters of CONTROLE TECHNIQUE FAYET ?
The headquarters of CONTROLE TECHNIQUE FAYET is located in SAINT-QUENTIN (02100), in the department Aisne.
Where to find the tax return of CONTROLE TECHNIQUE FAYET ?
The tax return of CONTROLE TECHNIQUE FAYET 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 CONTROLE TECHNIQUE FAYET operate?
CONTROLE TECHNIQUE FAYET operates in the sector Contrôle technique automobile (NAF code 71.20A). 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