Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 2009-03-09 (17 years)Status: ActiveBusiness sector: Autres activités de soutien aux entreprises n.c.a.Location: IVRY-SUR-SEINE (94200), Val-de-Marne
DOCAPOSTE CSP : revenue, balance sheet and financial ratios
DOCAPOSTE CSP is a French company
founded 17 years ago,
specialized in the sector Autres activités de soutien aux entreprises n.c.a..
Based in IVRY-SUR-SEINE (94200),
this company of category GE
shows in 2024 a revenue of 138.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DOCAPOSTE CSP (SIREN 511096679)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
138 913 348 €
141 523 229 €
116 947 889 €
44 337 934 €
34 500 671 €
21 013 111 €
15 403 798 €
11 985 301 €
11 291 383 €
Net income
982 394 €
2 224 313 €
1 465 902 €
200 791 €
183 179 €
216 255 €
273 214 €
340 555 €
192 010 €
EBITDA
12 364 618 €
9 332 449 €
7 032 847 €
2 227 603 €
2 356 060 €
1 582 745 €
1 238 597 €
855 677 €
773 923 €
Net margin
0.7%
1.6%
1.3%
0.5%
0.5%
1.0%
1.8%
2.8%
1.7%
Revenue and income statement
In 2024, DOCAPOSTE CSP achieves revenue of 138.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +36.9%. Slight decline of -2% vs 2023. After deducting consumption (13 k€), gross margin stands at 138.9 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 12.4 M€, representing 8.9% of revenue. Positive scissor effect: EBITDA margin improves by +2.3 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 982 k€, i.e. 0.7% 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
138 913 348 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
138 900 795 €
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
12 364 618 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 899 809 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
982 394 €
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
8.9%
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 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 2%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 3.9% 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
0.0%
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
2.145%
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
3.913%
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
11.288
6.746
0.21
0.146
0.0
0.0
34.877
0.0
Financial autonomy
8.683
13.294
12.681
6.628
4.54
3.393
5.126
3.809
2.145
Repayment capacity
0.0
0.132
0.081
0.001
0.001
0.0
0.0
0.328
0.0
Cash flow / Revenue
5.369%
4.823%
5.096%
4.81%
3.576%
0.261%
2.143%
2.071%
3.913%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.61
Q3: 47.03
Excellent
In 2024, the debt ratio of DOCAPOSTE CSP (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
2.15%2024
2022
2023
2024
Q1: 6.21%
Med: 32.46%
Q3: 67.88%
Average
In 2024, the financial autonomy of DOCAPOSTE CSP (2.1%) 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: 1.29 years
Excellent
In 2024, the repayment capacity of DOCAPOSTE CSP (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 46.28. 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 11.1x. Operating income very largely covers interest expenses: high safety margin.
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
46.282
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
11.068
Liquidity indicators evolution DOCAPOSTE CSP
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
96.498
85.006
80.923
73.0
87.529
79.975
68.903
54.998
46.282
Interest coverage
1.585
1.185
0.954
0.88
0.583
0.481
0.283
2.717
11.068
Sector positioning
Liquidity ratio
46.282024
2022
2023
2024
Q1: 120.11
Med: 218.14
Q3: 571.7
Watch-6 pts over 3 years
In 2024, the liquidity ratio of DOCAPOSTE CSP (46.28) 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
11.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.61x
Excellent+16 pts over 3 years
In 2024, the interest coverage of DOCAPOSTE CSP (11.1x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 52 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 149 days. Excellent situation: suppliers finance 97 days of the operating cycle (retail model). Overall, WCR represents 14 days of revenue, i.e. 5.5 M€ to permanently finance. Over 2016-2024, WCR increased by +450%, 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
5 494 023 €
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
52 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
149 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
14 j
WCR and payment terms evolution DOCAPOSTE CSP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
998 949 €
1 247 670 €
743 079 €
1 881 724 €
10 585 496 €
11 257 401 €
11 266 760 €
6 668 575 €
5 494 023 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
37
45
70
68
41
70
45
6
52
Supplier payment term (days)
63
88
80
136
193
199
77
89
149
Positioning of DOCAPOSTE CSP in its sector
Comparison with sector Autres activités de soutien aux entreprises n.c.a.
Valuation estimate
Based on 131 transactions of similar company sales
(all years),
the value of DOCAPOSTE CSP is estimated at
45 495 883 €
(range 16 620 514€ - 81 588 592€).
With an EBITDA of 12 364 618€, the sector multiple of 4.8x is applied.
The price/revenue ratio is 0.36x
(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
131 transactions
16620k€45495k€81588k€
45 495 883 €Range: 16 620 514€ - 81 588 592€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
12 364 618 €×4.8x
Estimation59 966 047 €
18 006 188€ - 103 159 807€
Revenue Multiple30%
138 913 348 €×0.36x
Estimation49 538 303 €
24 741 857€ - 93 636 290€
Net Income Multiple20%
982 394 €×3.3x
Estimation3 256 843 €
974 317€ - 9 589 009€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 131 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 (Autres activités de soutien aux entreprises n.c.a.)
Compare DOCAPOSTE CSP with other companies in the same sector:
Yes, DOCAPOSTE CSP generated a net profit of 982 k€ in 2024.
Where is the headquarters of DOCAPOSTE CSP ?
The headquarters of DOCAPOSTE CSP is located in IVRY-SUR-SEINE (94200), in the department Val-de-Marne.
Where to find the tax return of DOCAPOSTE CSP ?
The tax return of DOCAPOSTE CSP 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 DOCAPOSTE CSP operate?
DOCAPOSTE CSP operates in the sector Autres activités de soutien aux entreprises n.c.a. (NAF code 82.99Z). 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