Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1963-01-01 (63 years)Status: ActiveBusiness sector: Construction d'autres bâtimentsLocation: AUBIERE (63170), Puy-de-Dome
DUMEZ AUVERGNE : revenue, balance sheet and financial ratios
DUMEZ AUVERGNE is a French company
founded 63 years ago,
specialized in the sector Construction d'autres bâtiments.
Based in AUBIERE (63170),
this company of category GE
shows in 2024 a revenue of 42.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - DUMEZ AUVERGNE (SIREN 863200184)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
42 835 331 €
35 604 579 €
38 840 596 €
51 477 969 €
41 137 878 €
45 326 285 €
28 361 088 €
23 350 608 €
29 968 625 €
Net income
1 722 954 €
1 835 642 €
792 655 €
1 192 259 €
-146 033 €
302 030 €
-222 308 €
-621 367 €
-332 142 €
EBITDA
528 005 €
-612 384 €
4 415 828 €
1 966 180 €
-602 605 €
-728 337 €
-201 811 €
-395 754 €
-1 801 230 €
Net margin
4.0%
5.2%
2.0%
2.3%
-0.4%
0.7%
-0.8%
-2.7%
-1.1%
Revenue and income statement
In 2024, DUMEZ AUVERGNE achieves revenue of 42.8 M€. Revenue is growing positively over 9 years (CAGR: +4.6%). Vs 2023, growth of +20% (35.6 M€ -> 42.8 M€). After deducting consumption (27 k€), gross margin stands at 42.8 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 528 k€, representing 1.2% of revenue. Positive scissor effect: EBITDA margin improves by +3.0 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.7 M€, i.e. 4.0% 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
42 835 331 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
42 808 668 €
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
528 005 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 777 922 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 722 954 €
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
1.2%
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 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
7.757%
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
-1.732%
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
17.421
-165.949
-189.318
0.0
0.0
57.425
31.997
5.906
0.0
Financial autonomy
2.537
-0.406
-1.596
4.139
2.502
6.295
6.45
10.001
7.757
Repayment capacity
-0.071
-0.2
-0.693
0.0
0.0
0.643
0.169
0.255
0.0
Cash flow / Revenue
-4.49%
-2.678%
-2.881%
-4.33%
-2.821%
3.217%
7.076%
1.621%
-1.732%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.03
Med: 12.73
Q3: 55.62
Excellent-32 pts over 3 years
In 2024, the debt ratio of DUMEZ AUVERGNE (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
7.76%2024
2022
2023
2024
Q1: 6.61%
Med: 24.84%
Q3: 47.54%
Average
In 2024, the financial autonomy of DUMEZ AUVERGNE (7.8%) 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: 0.01 years
Q3: 1.09 years
Excellent-27 pts over 3 years
In 2024, the repayment capacity of DUMEZ AUVERGNE (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 121.21. 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
121.213
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
0.0
Liquidity indicators evolution DUMEZ AUVERGNE
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
140.936
141.461
138.683
125.324
115.506
133.282
167.583
148.611
121.213
Interest coverage
-0.219
0.112
0.0
0.0
-0.082
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
121.212024
2022
2023
2024
Q1: 127.57
Med: 179.6
Q3: 283.39
Watch-21 pts over 3 years
In 2024, the liquidity ratio of DUMEZ AUVERGNE (121.21) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.65x
Average
In 2024, the interest coverage of DUMEZ AUVERGNE (0.0x) 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: 129 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 123 days. The company must finance 6 days of gap between collections and payments. Overall, WCR represents 87 days of revenue, i.e. 10.4 M€ to permanently finance. Over 2016-2024, WCR increased by +53%, 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
10 402 988 €
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
129 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
123 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
87 j
WCR and payment terms evolution DUMEZ AUVERGNE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 807 073 €
12 386 097 €
12 159 249 €
11 027 432 €
18 150 443 €
20 356 963 €
14 444 429 €
-656 904 €
10 402 988 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
93
122
102
75
136
34
44
38
129
Supplier payment term (days)
121
134
97
61
157
108
82
95
123
Positioning of DUMEZ AUVERGNE in its sector
Comparison with sector Construction d'autres bâtiments
Valuation estimate
Based on 113 transactions of similar company sales
(all years),
the value of DUMEZ AUVERGNE is estimated at
3 232 547 €
(range 1 636 999€ - 9 634 545€).
With an EBITDA of 528 005€, the sector multiple of 3.6x is applied.
The price/revenue ratio is 0.11x
(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
113 transactions
1636k€3232k€9634k€
3 232 547 €Range: 1 636 999€ - 9 634 545€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
528 005 €×3.6x
Estimation1 926 287 €
725 917€ - 2 664 063€
Revenue Multiple30%
42 835 331 €×0.11x
Estimation4 713 440 €
3 280 214€ - 18 480 551€
Net Income Multiple20%
1 722 954 €×2.5x
Estimation4 276 862 €
1 449 882€ - 13 791 746€
How is this estimate calculated?
This estimate is based on the analysis of 113 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 d'autres bâtiments)
Compare DUMEZ AUVERGNE with other companies in the same sector:
Yes, DUMEZ AUVERGNE generated a net profit of 1.7 M€ in 2024.
Where is the headquarters of DUMEZ AUVERGNE ?
The headquarters of DUMEZ AUVERGNE is located in AUBIERE (63170), in the department Puy-de-Dome.
Where to find the tax return of DUMEZ AUVERGNE ?
The tax return of DUMEZ AUVERGNE 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 DUMEZ AUVERGNE operate?
DUMEZ AUVERGNE operates in the sector Construction d'autres bâtiments (NAF code 41.20B). 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