Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1981-11-19 (44 years)Status: ActiveBusiness sector: Activités des agents et courtiers d'assurancesLocation: PARIS (75017), Paris
DIOT SIACI CREDIT : revenue, balance sheet and financial ratios
DIOT SIACI CREDIT is a French company
founded 44 years ago,
specialized in the sector Activités des agents et courtiers d'assurances.
Based in PARIS (75017),
this company of category ETI
shows in 2024 a revenue of 44.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DIOT SIACI CREDIT (SIREN 323127217)
Indicator
2024
2023
2022
2021
2019
2018
2017
Revenue
44 186 854 €
44 206 701 €
37 966 007 €
14 730 835 €
12 382 984 €
8 165 929 €
8 639 389 €
Net income
16 606 349 €
17 597 699 €
11 271 351 €
4 352 362 €
2 583 025 €
3 099 957 €
2 681 259 €
EBITDA
21 622 804 €
20 957 020 €
15 652 072 €
6 263 887 €
4 252 317 €
1 292 683 €
3 339 095 €
Net margin
37.6%
39.8%
29.7%
29.5%
20.9%
38.0%
31.0%
Revenue and income statement
In 2024, DIOT SIACI CREDIT achieves revenue of 44.2 M€. Over the period 2017-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +26.3%. Slight decline of -0% vs 2023. After deducting consumption (0 €), gross margin stands at 44.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 21.6 M€, representing 48.9% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 16.6 M€, i.e. 37.6% 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
44 186 854 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
44 186 854 €
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
21 622 804 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
21 670 905 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
16 606 349 €
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
48.9%
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 69%. 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 0.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 38.0% 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
20.11%
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
69.05%
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
38.048%
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
0.676
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
2021
2022
2023
2024
Debt ratio
3.388
0.0
0.0
0.0
20.98
19.367
20.11
Financial autonomy
83.099
86.078
88.508
80.904
69.243
70.002
69.05
Repayment capacity
0.098
0.0
0.0
0.0
1.122
0.604
0.676
Cash flow / Revenue
32.207%
12.937%
22.225%
30.658%
25.954%
36.639%
38.048%
Sector positioning
Debt ratio
20.112024
2022
2023
2024
Q1: 0.0
Med: 7.62
Q3: 47.38
Average
In 2024, the debt ratio of DIOT SIACI CREDIT (20.11) 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
69.05%2024
2022
2023
2024
Q1: 13.01%
Med: 47.62%
Q3: 76.27%
Good
In 2024, the financial autonomy of DIOT SIACI CREDIT (69.0%) 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
0.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.12 years
Q3: 1.71 years
Average
In 2024, the repayment capacity of DIOT SIACI CREDIT (0.68) 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 275.55. 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 1.9x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
275.546
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
1.888
Liquidity indicators evolution DIOT SIACI CREDIT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2021
2022
2023
2024
Liquidity ratio
237.597
75.185
29.834
127.474
158.937
235.62
275.546
Interest coverage
1.608
3.254
1.144
0.129
1.445
1.955
1.888
Sector positioning
Liquidity ratio
275.552024
2022
2023
2024
Q1: 123.36
Med: 243.1
Q3: 571.4
Good+19 pts over 3 years
In 2024, the liquidity ratio of DIOT SIACI CREDIT (275.55) 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
1.89x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.2x
Good
In 2024, the interest coverage of DIOT SIACI CREDIT (1.9x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 18 days. Favorable situation: supplier credit is longer than customer credit by 18 days. Overall, WCR represents 125 days of revenue, i.e. 15.4 M€ to permanently finance. Over 2017-2024, WCR increased by +4539%, 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
15 369 072 €
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
0 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
18 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
0 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
125 j
WCR and payment terms evolution DIOT SIACI CREDIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2021
2022
2023
2024
Operating WCR
331 321 €
-2 187 489 €
-1 387 513 €
623 114 €
3 708 899 €
12 259 402 €
15 369 072 €
Inventory turnover (days)
0
0
0
0
0
0
0
Customer payment term (days)
27
3
0
0
1
0
0
Supplier payment term (days)
72
5
5
7
34
24
18
Positioning of DIOT SIACI CREDIT in its sector
Comparison with sector Activités des agents et courtiers d'assurances
Valuation estimate
Based on 193 transactions of similar company sales
(all years),
the value of DIOT SIACI CREDIT is estimated at
32 796 605 €
(range 10 174 392€ - 121 551 377€).
With an EBITDA of 21 622 804€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.98x
(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.
Estimated enterprise value2024
193 transactions
10174k€32796k€121551k€
32 796 605 €Range: 10 174 392€ - 121 551 377€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
21 622 804 €×1.2x
Estimation26 177 729 €
6 761 443€ - 133 618 694€
Revenue Multiple30%
44 186 854 €×0.98x
Estimation43 410 411 €
12 105 725€ - 80 735 837€
Net Income Multiple20%
16 606 349 €×2.0x
Estimation33 423 091 €
15 809 765€ - 152 606 399€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Activités des agents et courtiers d'assurances)
Compare DIOT SIACI CREDIT with other companies in the same sector:
Frequently asked questions about DIOT SIACI CREDIT
What is the revenue of DIOT SIACI CREDIT ?
The revenue of DIOT SIACI CREDIT in 2024 is 44.2 M€.
Is DIOT SIACI CREDIT profitable?
Yes, DIOT SIACI CREDIT generated a net profit of 16.6 M€ in 2024.
Where is the headquarters of DIOT SIACI CREDIT ?
The headquarters of DIOT SIACI CREDIT is located in PARIS (75017), in the department Paris.
Where to find the tax return of DIOT SIACI CREDIT ?
The tax return of DIOT SIACI CREDIT 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 DIOT SIACI CREDIT operate?
DIOT SIACI CREDIT operates in the sector Activités des agents et courtiers d'assurances (NAF code 66.22Z). 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