Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-11-29 (12 years)Status: ActiveBusiness sector: Construction de réseaux pour fluidesLocation: SAINT-PRIEST (69800), Rhone
DEAL HYDRAULIQUE : revenue, balance sheet and financial ratios
DEAL HYDRAULIQUE is a French company
founded 12 years ago,
specialized in the sector Construction de réseaux pour fluides.
Based in SAINT-PRIEST (69800),
this company of category PME
shows in 2024 a revenue of 3.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEAL HYDRAULIQUE (SIREN 799068440)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 166 533 €
2 562 871 €
2 086 841 €
2 660 474 €
2 170 956 €
3 234 902 €
2 663 002 €
2 715 725 €
2 155 528 €
Net income
302 568 €
104 029 €
3 044 €
19 510 €
-34 396 €
179 761 €
91 052 €
9 211 €
35 381 €
EBITDA
413 342 €
119 571 €
3 750 €
-35 096 €
-49 206 €
318 267 €
93 775 €
72 016 €
49 359 €
Net margin
9.6%
4.1%
0.1%
0.7%
-1.6%
5.6%
3.4%
0.3%
1.6%
Revenue and income statement
In 2024, DEAL HYDRAULIQUE achieves revenue of 3.2 M€. Revenue is growing positively over 9 years (CAGR: +4.9%). Vs 2023, growth of +24% (2.6 M€ -> 3.2 M€). After deducting consumption (722 k€), gross margin stands at 2.4 M€, i.e. a rate of 77%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 413 k€, representing 13.1% of revenue. Positive scissor effect: EBITDA margin improves by +8.4 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 303 k€, i.e. 9.6% 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
3 166 533 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 444 535 €
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
413 342 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
392 306 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
302 568 €
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
13.0%
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 12%. 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 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.2% 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
12.255%
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
28.343%
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
10.201%
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
0.226
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
294.367
152.731
58.724
17.625
81.283
38.195
38.639
12.233
12.255
Financial autonomy
10.469
11.809
21.496
26.142
21.811
23.38
25.428
33.166
28.343
Repayment capacity
9.738
35.682
1.487
0.312
-5.204
-2.848
-12.695
0.483
0.226
Cash flow / Revenue
1.633%
0.201%
3.231%
6.904%
-1.935%
-1.451%
-0.424%
3.894%
10.201%
Sector positioning
Debt ratio
12.262024
2022
2023
2024
Q1: 1.15
Med: 24.5
Q3: 76.99
Good-19 pts over 3 years
In 2024, the debt ratio of DEAL HYDRAULIQUE (12.26) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
28.34%2024
2022
2023
2024
Q1: 16.46%
Med: 32.68%
Q3: 51.92%
Average+5 pts over 3 years
In 2024, the financial autonomy of DEAL HYDRAULIQUE (28.3%) 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
0.23 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.65 years
Q3: 2.23 years
Good+11 pts over 3 years
In 2024, the repayment capacity of DEAL HYDRAULIQUE (0.23) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 135.97. 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 0.5x. 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
135.973
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
0.501
Liquidity indicators evolution DEAL HYDRAULIQUE
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
107.305
96.132
97.895
121.696
128.143
107.041
115.831
113.791
135.973
Interest coverage
28.641
16.428
7.234
1.96
-4.632
-10.189
136.24
8.165
0.501
Sector positioning
Liquidity ratio
135.972024
2022
2023
2024
Q1: 137.66
Med: 183.25
Q3: 263.2
Watch
In 2024, the liquidity ratio of DEAL HYDRAULIQUE (135.97) 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
0.5x2024
2022
2023
2024
Q1: 0.0x
Med: 1.07x
Q3: 7.11x
Average-44 pts over 3 years
In 2024, the interest coverage of DEAL HYDRAULIQUE (0.5x) 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: 69 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 122 days. Excellent situation: suppliers finance 53 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 7 days of revenue, i.e. 62 k€ to permanently finance. Notable WCR improvement over the period (-86%), 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
62 001 €
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
69 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
122 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
1 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
7 j
WCR and payment terms evolution DEAL HYDRAULIQUE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
428 390 €
181 736 €
165 346 €
154 887 €
334 349 €
92 638 €
-106 742 €
233 759 €
62 001 €
Inventory turnover (days)
12
1
0
0
1
1
1
1
1
Customer payment term (days)
74
53
50
65
71
44
57
48
69
Supplier payment term (days)
104
79
69
65
86
83
53
103
122
Positioning of DEAL HYDRAULIQUE in its sector
Comparison with sector Construction de réseaux pour fluides
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 176 831€ to 1 371 305€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
176k€238k€1371k€
238 786 €Range: 176 831€ - 1 371 305€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 33 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 réseaux pour fluides)
Compare DEAL HYDRAULIQUE with other companies in the same sector:
The revenue of DEAL HYDRAULIQUE in 2024 is 3.2 M€.
Is DEAL HYDRAULIQUE profitable?
Yes, DEAL HYDRAULIQUE generated a net profit of 303 k€ in 2024.
Where is the headquarters of DEAL HYDRAULIQUE ?
The headquarters of DEAL HYDRAULIQUE is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of DEAL HYDRAULIQUE ?
The tax return of DEAL HYDRAULIQUE 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 DEAL HYDRAULIQUE operate?
DEAL HYDRAULIQUE operates in the sector Construction de réseaux pour fluides (NAF code 42.21Z). 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