Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1986-10-10 (39 years)Status: ActiveBusiness sector: Fabrication de matériel médico-chirurgical et dentaireLocation: MAUGUIO (34130), Herault
DEDIENNE SANTE : revenue, balance sheet and financial ratios
DEDIENNE SANTE is a French company
founded 39 years ago,
specialized in the sector Fabrication de matériel médico-chirurgical et dentaire.
Based in MAUGUIO (34130),
this company of category ETI
shows in 2024 a revenue of 18.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DEDIENNE SANTE (SIREN 339138638)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
18 519 595 €
19 245 275 €
16 861 122 €
16 066 004 €
14 094 205 €
17 181 988 €
18 181 045 €
17 948 296 €
Net income
3 097 942 €
-610 453 €
-1 705 151 €
-2 232 426 €
-7 408 018 €
-7 974 811 €
-2 060 088 €
-1 556 217 €
EBITDA
-70 252 €
1 324 388 €
-357 397 €
-2 846 355 €
-3 365 797 €
-2 889 321 €
-708 110 €
215 800 €
Net margin
16.7%
-3.2%
-10.1%
-13.9%
-52.6%
-46.4%
-11.3%
-8.7%
Revenue and income statement
In 2024, DEDIENNE SANTE achieves revenue of 18.5 M€. Revenue is growing positively over 8 years (CAGR: +0.4%). Slight decline of -4% vs 2023. After deducting consumption (3.6 M€), gross margin stands at 14.9 M€, i.e. a rate of 80%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -70 k€, representing -0.4% of revenue. Warning negative scissor effect: despite revenue change (-4%), EBITDA varies by -105%, reducing margin by 7.3 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 3.1 M€, i.e. 16.7% 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
18 519 595 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
14 899 521 €
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
-70 252 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-386 195 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
3 097 942 €
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
-0.4%
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 20%. 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 56%. 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 22.8 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 0.4% 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
20.104%
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
55.876%
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
0.417%
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
22.767
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
368.656
1098.443
100.453
-784.641
-441.236
-285.089
82.716
20.104
Financial autonomy
15.624
6.256
33.095
-8.214
-21.235
-35.103
35.292
55.876
Repayment capacity
13.471
-16.547
-3.204
-1.516
-2.614
-9.508
-38.361
22.767
Cash flow / Revenue
5.334%
-5.229%
-10.596%
-58.263%
-40.706%
-9.926%
-0.641%
0.417%
Sector positioning
Debt ratio
20.12024
2022
2023
2024
Q1: 1.92
Med: 18.86
Q3: 55.42
Average+26 pts over 3 years
In 2024, the debt ratio of DEDIENNE SANTE (20.10) 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
55.88%2024
2022
2023
2024
Q1: 24.8%
Med: 50.27%
Q3: 69.09%
Good+32 pts over 3 years
In 2024, the financial autonomy of DEDIENNE SANTE (55.9%) 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
22.77 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.74 years
Watch+53 pts over 3 years
In 2024, the repayment capacity of DEDIENNE SANTE (22.77) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 274.27. 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
274.27
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
-287.533
Liquidity indicators evolution DEDIENNE SANTE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
310.905
340.135
241.454
201.278
300.111
231.235
230.714
274.27
Interest coverage
96.057
-27.211
-7.205
-2.772
-5.048
-108.024
40.813
-287.533
Sector positioning
Liquidity ratio
274.272024
2022
2023
2024
Q1: 159.64
Med: 253.69
Q3: 429.69
Good+6 pts over 3 years
In 2024, the liquidity ratio of DEDIENNE SANTE (274.27) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-287.53x2024
2022
2023
2024
Q1: 0.0x
Med: 0.67x
Q3: 4.96x
Watch
In 2024, the interest coverage of DEDIENNE SANTE (-287.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 78 days. Excellent situation: suppliers finance 49 days of the operating cycle (retail model). Inventory turnover is 181 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 210 days of revenue, i.e. 10.8 M€ to permanently finance. Notable WCR improvement over the period (-32%), 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
10 781 553 €
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
78 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
181 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
210 j
WCR and payment terms evolution DEDIENNE SANTE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
15 745 143 €
16 947 279 €
12 019 660 €
12 783 585 €
12 660 011 €
9 357 080 €
11 220 958 €
10 781 553 €
Inventory turnover (days)
252
237
230
311
205
173
180
181
Customer payment term (days)
77
99
94
106
89
11
22
29
Supplier payment term (days)
94
101
103
132
98
116
96
78
Positioning of DEDIENNE SANTE in its sector
Comparison with sector Fabrication de matériel médico-chirurgical et dentaire
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of DEDIENNE SANTE is estimated at
6 294 287 €
(range 2 048 303€ - 12 715 416€).
The price/revenue ratio is 0.23x
(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.
Estimated enterprise value2024
57 tx
2048k€6294k€12715k€
6 294 287 €Range: 2 048 303€ - 12 715 416€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
18 519 595 €×0.23x
Estimation4 200 251 €
1 952 070€ - 8 788 314€
Net Income Multiple20%
3 097 942 €×3.0x
Estimation9 435 341 €
2 192 654€ - 18 606 070€
How is this estimate calculated?
This estimate is based on the analysis of 57 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 de matériel médico-chirurgical et dentaire)
Compare DEDIENNE SANTE with other companies in the same sector:
Yes, DEDIENNE SANTE generated a net profit of 3.1 M€ in 2024.
Where is the headquarters of DEDIENNE SANTE ?
The headquarters of DEDIENNE SANTE is located in MAUGUIO (34130), in the department Herault.
Where to find the tax return of DEDIENNE SANTE ?
The tax return of DEDIENNE SANTE 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 DEDIENNE SANTE operate?
DEDIENNE SANTE operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). 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