DAIMAY FRANCE SAS : revenue, balance sheet and financial ratios
DAIMAY FRANCE SAS is a French company
founded 51 years ago,
specialized in the sector Fabrication d'autres équipements automobiles.
Based in CREUTZWALD (57150),
this company of category ETI
shows in 2024 a revenue of 88.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DAIMAY FRANCE SAS (SIREN 304613912)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
88 248 399 €
91 883 292 €
83 629 545 €
75 579 467 €
73 585 629 €
87 779 017 €
N/C
104 617 912 €
89 053 604 €
87 841 381 €
Net income
2 042 441 €
4 160 543 €
4 090 424 €
3 531 127 €
3 028 221 €
4 443 273 €
5 261 614 €
8 237 524 €
7 989 942 €
-4 577 663 €
EBITDA
4 687 002 €
8 591 161 €
7 292 125 €
6 959 612 €
5 650 008 €
6 153 361 €
-75 115 304 €
10 321 042 €
6 373 474 €
1 233 778 €
Net margin
2.3%
4.5%
4.9%
4.7%
4.1%
5.1%
N/C
7.9%
9.0%
-5.2%
Revenue and income statement
In 2024, DAIMAY FRANCE SAS achieves revenue of 88.2 M€. Revenue is growing positively over 10 years (CAGR: +0.1%). Slight decline of -4% vs 2023. After deducting consumption (47.7 M€), gross margin stands at 40.6 M€, i.e. a rate of 46%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.7 M€, representing 5.3% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -45%, reducing margin by 4.0 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.0 M€, i.e. 2.3% 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
88 248 399 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
40 574 810 €
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
4 687 002 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 437 250 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 042 441 €
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
5.3%
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 46%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 3.7% 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
0.004%
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
46.449%
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
3.714%
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
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.003
0.012
0.006
0.0
0.02
0.063
0.0
0.009
0.004
Financial autonomy
24.032
32.888
24.056
32.942
34.38
46.185
41.699
40.058
46.107
46.449
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.001
0.002
0.0
0.0
0.0
Cash flow / Revenue
-0.152%
4.847%
8.459%
756116400.0%
6.733%
7.323%
6.98%
6.376%
7.502%
3.714%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 2.63
Q3: 40.07
Excellent
In 2024, the debt ratio of DAIMAY FRANCE SAS (0.00) 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
46.45%2024
2022
2023
2024
Q1: 13.9%
Med: 38.23%
Q3: 59.85%
Good+7 pts over 3 years
In 2024, the financial autonomy of DAIMAY FRANCE SAS (46.5%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.26 years
Excellent
In 2024, the repayment capacity of DAIMAY FRANCE 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 146.56. 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
146.557
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
0.0
Liquidity indicators evolution DAIMAY FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
166.369
185.426
132.457
216.018
219.368
206.333
187.16
184.246
199.567
146.557
Interest coverage
9.92
0.49
0.117
-0.027
0.194
0.012
0.001
0.0
0.001
0.0
Sector positioning
Liquidity ratio
146.562024
2022
2023
2024
Q1: 113.29
Med: 179.41
Q3: 299.06
Average-9 pts over 3 years
In 2024, the liquidity ratio of DAIMAY FRANCE SAS (146.56) 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
0.0x2024
2022
2023
2024
Q1: -6.16x
Med: 0.26x
Q3: 7.41x
Average
In 2024, the interest coverage of DAIMAY FRANCE SAS (0.0x) 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: 29 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 57 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Inventory turnover is 40 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 35 days of revenue, i.e. 8.7 M€ to permanently finance. Over 2015-2024, WCR increased by +25%, 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
8 656 285 €
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
29 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
57 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
40 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
35 j
WCR and payment terms evolution DAIMAY FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 932 442 €
6 525 848 €
13 444 448 €
0 €
7 247 913 €
5 706 566 €
6 396 290 €
8 903 201 €
11 191 385 €
8 656 285 €
Inventory turnover (days)
39
50
41
0
61
44
53
50
48
40
Customer payment term (days)
37
43
40
0
30
29
28
38
29
29
Supplier payment term (days)
77
77
98
62
56
67
50
58
60
57
Positioning of DAIMAY FRANCE SAS in its sector
Comparison with sector Fabrication d'autres équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 23 069 336€ to 54 144 574€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
23069k€41293k€54144k€
41 293 743 €Range: 23 069 336€ - 54 144 574€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 22 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'autres équipements automobiles)
Compare DAIMAY FRANCE SAS with other companies in the same sector:
Frequently asked questions about DAIMAY FRANCE SAS
What is the revenue of DAIMAY FRANCE SAS ?
The revenue of DAIMAY FRANCE SAS in 2024 is 88.2 M€.
Is DAIMAY FRANCE SAS profitable?
Yes, DAIMAY FRANCE SAS generated a net profit of 2.0 M€ in 2024.
Where is the headquarters of DAIMAY FRANCE SAS ?
The headquarters of DAIMAY FRANCE SAS is located in CREUTZWALD (57150), in the department Moselle.
Where to find the tax return of DAIMAY FRANCE SAS ?
The tax return of DAIMAY FRANCE 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 DAIMAY FRANCE SAS operate?
DAIMAY FRANCE SAS operates in the sector Fabrication d'autres équipements automobiles (NAF code 29.32Z). 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