Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1994-10-18 (31 years)Status: ActiveBusiness sector: Fabrication d'armes et de munitionsLocation: VERSAILLES (78000), Yvelines
CTA INTERNATIONAL SAS : revenue, balance sheet and financial ratios
CTA INTERNATIONAL SAS is a French company
founded 31 years ago,
specialized in the sector Fabrication d'armes et de munitions.
Based in VERSAILLES (78000),
this company of category PME
shows in 2024 a revenue of 49.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - CTA INTERNATIONAL SAS (SIREN 398664599)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
49 157 527 €
40 333 758 €
38 809 328 €
47 578 690 €
49 452 641 €
53 184 865 €
59 970 886 €
71 492 208 €
45 854 739 €
Net income
9 808 035 €
7 464 828 €
5 739 769 €
6 674 211 €
5 719 825 €
6 716 224 €
5 870 514 €
8 907 490 €
2 648 951 €
EBITDA
5 631 113 €
3 922 094 €
4 870 558 €
9 751 465 €
10 811 636 €
11 156 462 €
12 058 176 €
11 446 090 €
3 827 632 €
Net margin
20.0%
18.5%
14.8%
14.0%
11.6%
12.6%
9.8%
12.5%
5.8%
Revenue and income statement
In 2024, CTA INTERNATIONAL SAS achieves revenue of 49.2 M€. Revenue is growing positively over 9 years (CAGR: +0.9%). Vs 2023, growth of +22% (40.3 M€ -> 49.2 M€). After deducting consumption (19.0 M€), gross margin stands at 30.2 M€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.6 M€, representing 11.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 9.8 M€, i.e. 20.0% 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
49 157 527 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 194 792 €
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
5 631 113 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
9 321 763 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
9 808 035 €
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
11.5%
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 0%. 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 25%. The balance between equity and debt is satisfactory. Cash flow represents 20.9% 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 (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
0.01%
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
24.876%
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
20.872%
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
0.0
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution CTA INTERNATIONAL SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.297
0.23
0.093
0.017
0.016
0.013
0.0
0.009
0.01
Financial autonomy
12.103
16.887
22.266
25.883
26.202
19.874
23.378
28.41
24.876
Repayment capacity
0.008
0.003
0.001
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
6.473%
13.733%
17.666%
18.111%
19.66%
19.608%
12.983%
14.702%
20.872%
Sector positioning
Debt ratio
0.012024
2022
2023
2024
Q1: 0.02
Med: 7.17
Q3: 19.51
Excellent+12 pts over 3 years
In 2024, the debt ratio of CTA INTERNATIONAL SAS (0.01) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
24.88%2024
2022
2023
2024
Q1: 12.72%
Med: 27.49%
Q3: 63.47%
Average+16 pts over 3 years
In 2024, the financial autonomy of CTA INTERNATIONAL SAS (24.9%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.92 years
Excellent
In 2024, the repayment capacity of CTA INTERNATIONAL SAS (0.00) 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 93.36. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
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
93.362
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
0.302
Liquidity indicators evolution CTA INTERNATIONAL SAS
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
107.866
121.967
56.663
67.954
78.969
114.849
87.74
85.883
93.362
Interest coverage
24.622
13.456
4.292
0.318
0.843
0.386
2.378
0.821
0.302
Sector positioning
Liquidity ratio
93.362024
2022
2023
2024
Q1: 136.46
Med: 219.76
Q3: 366.99
Watch
In 2024, the liquidity ratio of CTA INTERNATIONAL SAS (93.36) 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
0.3x2024
2022
2023
2024
Q1: 0.16x
Med: 0.44x
Q3: 1.37x
Average-41 pts over 3 years
In 2024, the interest coverage of CTA INTERNATIONAL SAS (0.3x) 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: 132 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The gap of 49 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 92 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 42 days of revenue, i.e. 5.7 M€ to permanently finance.
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
5 725 377 €
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
132 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
83 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
92 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
42 j
WCR and payment terms evolution CTA INTERNATIONAL SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
5 664 436 €
-12 941 519 €
-4 591 371 €
1 105 181 €
6 193 943 €
14 275 986 €
4 227 500 €
3 477 577 €
5 725 377 €
Inventory turnover (days)
84
74
-2
-34
5
134
106
51
92
Customer payment term (days)
182
29
30
97
99
43
86
100
132
Supplier payment term (days)
101
99
92
95
93
84
91
78
83
Positioning of CTA INTERNATIONAL SAS in its sector
Comparison with sector Fabrication d'armes et de munitions
Valuation estimate
Based on 276 transactions of similar company sales
(all years),
the value of CTA INTERNATIONAL SAS is estimated at
13 270 581 €
(range 4 506 643€ - 32 466 824€).
With an EBITDA of 5 631 113€, the sector multiple of 1.7x is applied.
The price/revenue ratio is 0.18x
(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.
Estimated enterprise value2024
276 transactions
4506k€13270k€32466k€
13 270 581 €Range: 4 506 643€ - 32 466 824€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 631 113 €×1.7x
Estimation9 744 875 €
2 664 668€ - 26 784 557€
Revenue Multiple30%
49 157 527 €×0.18x
Estimation9 080 885 €
5 237 053€ - 17 078 102€
Net Income Multiple20%
9 808 035 €×2.9x
Estimation28 369 393 €
8 015 969€ - 69 755 576€
How is this estimate calculated?
This estimate is based on the analysis of 276 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 d'armes et de munitions)
Compare CTA INTERNATIONAL SAS with other companies in the same sector:
Frequently asked questions about CTA INTERNATIONAL SAS
What is the revenue of CTA INTERNATIONAL SAS ?
The revenue of CTA INTERNATIONAL SAS in 2024 is 49.2 M€.
Is CTA INTERNATIONAL SAS profitable?
Yes, CTA INTERNATIONAL SAS generated a net profit of 9.8 M€ in 2024.
Where is the headquarters of CTA INTERNATIONAL SAS ?
The headquarters of CTA INTERNATIONAL SAS is located in VERSAILLES (78000), in the department Yvelines.
Where to find the tax return of CTA INTERNATIONAL SAS ?
The tax return of CTA INTERNATIONAL SAS 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 CTA INTERNATIONAL SAS operate?
CTA INTERNATIONAL SAS operates in the sector Fabrication d'armes et de munitions (NAF code 25.40Z). 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