Employees: 41 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Collecte des déchets non dangereuxLocation: DRAGUIGNAN (83300), Var
DRAGUI TRANSPORTS : revenue, balance sheet and financial ratios
DRAGUI TRANSPORTS is a French company
founded 54 years ago,
specialized in the sector Collecte des déchets non dangereux.
Based in DRAGUIGNAN (83300),
this company of category ETI
shows in 2024 a revenue of 90.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DRAGUI TRANSPORTS (SIREN 722850070)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
90 822 666 €
83 826 110 €
77 264 120 €
76 909 980 €
74 942 536 €
74 617 949 €
69 975 967 €
68 059 881 €
66 341 539 €
Net income
4 212 046 €
4 408 727 €
2 765 348 €
3 210 040 €
-766 599 €
2 096 472 €
865 348 €
1 967 155 €
2 300 506 €
EBITDA
14 969 397 €
12 276 660 €
8 033 084 €
9 729 625 €
7 679 446 €
7 352 195 €
5 932 146 €
6 635 379 €
6 771 964 €
Net margin
4.6%
5.3%
3.6%
4.2%
-1.0%
2.8%
1.2%
2.9%
3.5%
Revenue and income statement
In 2024, DRAGUI TRANSPORTS achieves revenue of 90.8 M€. Revenue is growing positively over 9 years (CAGR: +4.0%). Vs 2023: +8%. After deducting consumption (5.7 M€), gross margin stands at 85.1 M€, i.e. a rate of 94%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15.0 M€, representing 16.5% 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 4.2 M€, i.e. 4.6% 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
90 822 666 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
85 081 937 €
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
14 969 397 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 768 341 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 212 046 €
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
16.4%
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 30%. 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 53%. 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 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 14.4% 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
29.68%
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
52.961%
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
14.387%
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
1.036
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
1.76
21.817
12.109
9.787
21.142
16.268
21.798
42.852
29.68
Financial autonomy
45.019
49.845
52.019
55.263
52.69
56.458
51.459
49.404
52.961
Repayment capacity
0.228
0.858
0.561
0.303
0.903
0.66
1.065
1.555
1.036
Cash flow / Revenue
3.309%
11.432%
9.484%
9.488%
9.784%
11.144%
9.851%
13.694%
14.387%
Sector positioning
Debt ratio
29.682024
2022
2023
2024
Q1: 0.0
Med: 15.35
Q3: 63.85
Average+8 pts over 3 years
In 2024, the debt ratio of DRAGUI TRANSPORTS (29.68) 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
52.96%2024
2022
2023
2024
Q1: 12.4%
Med: 33.45%
Q3: 50.46%
Excellent
In 2024, the financial autonomy of DRAGUI TRANSPORTS (53.0%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
1.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.05 years
Q3: 1.45 years
Average
In 2024, the repayment capacity of DRAGUI TRANSPORTS (1.04) 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 230.00. 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 17.6x. 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
229.999
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
17.649
Liquidity indicators evolution DRAGUI TRANSPORTS
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
193.848
181.705
180.687
189.369
201.897
229.048
210.723
244.858
229.999
Interest coverage
3.064
1.64
1.372
9.008
33.906
0.573
1.255
5.124
17.649
Sector positioning
Liquidity ratio
230.02024
2022
2023
2024
Q1: 113.34
Med: 159.6
Q3: 233.64
Good+10 pts over 3 years
In 2024, the liquidity ratio of DRAGUI TRANSPORTS (230.00) 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
17.65x2024
2022
2023
2024
Q1: 0.0x
Med: 0.61x
Q3: 7.05x
Excellent+13 pts over 3 years
In 2024, the interest coverage of DRAGUI TRANSPORTS (17.6x) 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: 90 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 7 days of gap between collections and payments. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 142 days of revenue, i.e. 35.8 M€ to permanently finance. Over 2016-2024, WCR increased by +22%, 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
35 806 836 €
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
90 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
83 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
2 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
142 j
WCR and payment terms evolution DRAGUI TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
29 301 068 €
22 400 549 €
16 305 800 €
27 750 415 €
24 619 373 €
23 160 671 €
26 947 407 €
36 683 144 €
35 806 836 €
Inventory turnover (days)
2
2
2
2
2
2
3
2
2
Customer payment term (days)
111
75
67
69
63
58
83
88
90
Supplier payment term (days)
130
132
115
118
97
87
97
86
83
Positioning of DRAGUI TRANSPORTS in its sector
Comparison with sector Collecte des déchets non dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (33 transactions).
This range of 5 796 842€ to 13 043 780€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
5796k€8612k€13043k€
8 612 348 €Range: 5 796 842€ - 13 043 780€
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 (Collecte des déchets non dangereux)
Compare DRAGUI TRANSPORTS with other companies in the same sector:
Frequently asked questions about DRAGUI TRANSPORTS
What is the revenue of DRAGUI TRANSPORTS ?
The revenue of DRAGUI TRANSPORTS in 2024 is 90.8 M€.
Is DRAGUI TRANSPORTS profitable?
Yes, DRAGUI TRANSPORTS generated a net profit of 4.2 M€ in 2024.
Where is the headquarters of DRAGUI TRANSPORTS ?
The headquarters of DRAGUI TRANSPORTS is located in DRAGUIGNAN (83300), in the department Var.
Where to find the tax return of DRAGUI TRANSPORTS ?
The tax return of DRAGUI TRANSPORTS 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 DRAGUI TRANSPORTS operate?
DRAGUI TRANSPORTS operates in the sector Collecte des déchets non dangereux (NAF code 38.11Z). 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