Employees: NN (None)Legal category: SCA (commandite par actions)Size: GECreation date: 2010-01-01 (16 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: LONGVIC (21600), Cote-d'Or
EIFFAGE IMMOBILIER EST : revenue, balance sheet and financial ratios
EIFFAGE IMMOBILIER EST is a French company
founded 16 years ago,
specialized in the sector Promotion immobilière de logements.
Based in LONGVIC (21600),
this company of category GE
shows in 2024 a revenue of 7.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - EIFFAGE IMMOBILIER EST (SIREN 519087944)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
7 626 203 €
7 960 929 €
39 243 722 €
70 837 838 €
41 180 651 €
27 456 281 €
13 493 135 €
12 998 305 €
35 250 626 €
Net income
249 218 €
400 883 €
2 125 038 €
3 598 269 €
3 056 335 €
1 468 705 €
-389 657 €
-2 132 016 €
-1 969 434 €
EBITDA
349 673 €
-23 739 €
2 682 235 €
4 080 304 €
3 303 711 €
615 906 €
-1 042 730 €
-1 690 605 €
-418 223 €
Net margin
3.3%
5.0%
5.4%
5.1%
7.4%
5.3%
-2.9%
-16.4%
-5.6%
Revenue and income statement
In 2024, EIFFAGE IMMOBILIER EST achieves revenue of 7.6 M€. Revenue is declining over the period 2016-2024 (CAGR: -17.4%). Slight decline of -4% vs 2023. After deducting consumption (2.4 M€), gross margin stands at 5.2 M€, i.e. a rate of 69%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 350 k€, representing 4.6% of revenue. Positive scissor effect: EBITDA margin improves by +4.9 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 249 k€, i.e. 3.3% 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
7 626 203 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 228 544 €
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
349 673 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
343 248 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
249 218 €
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
4.6%
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 1%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.1% 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
0.951%
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
0.126%
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
Solvency indicators evolution EIFFAGE IMMOBILIER EST
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
-1.135
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
-7.766
-6.054
-1.315
2.096
2.536
5.35
7.677
2.369
0.951
Repayment capacity
0.0
-0.014
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-3.331%
-13.183%
-9.685%
3.789%
8.824%
5.151%
5.465%
-1.747%
0.126%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Excellent
In 2024, the debt ratio of EIFFAGE IMMOBILIER EST (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
0.95%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Average-10 pts over 3 years
In 2024, the financial autonomy of EIFFAGE IMMOBILIER EST (0.9%) 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: -4.13 years
Med: 0.0 years
Q3: 1.24 years
Good
In 2024, the repayment capacity of EIFFAGE IMMOBILIER EST (0.00) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 154.49. 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 41.4x. 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
154.49
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
41.398
Liquidity indicators evolution EIFFAGE IMMOBILIER EST
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
127.453
252.543
302.325
233.363
390.913
246.249
170.979
137.149
154.49
Interest coverage
-183.542
-4.654
-25.271
10.794
1.217
0.616
0.333
-396.133
41.398
Sector positioning
Liquidity ratio
154.492024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Average
In 2024, the liquidity ratio of EIFFAGE IMMOBILIER EST (154.49) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
41.4x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Excellent+22 pts over 3 years
In 2024, the interest coverage of EIFFAGE IMMOBILIER EST (41.4x) 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: 605 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 315 days. The gap of 290 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 305 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 502 days of revenue, i.e. 10.6 M€ to permanently finance. Over 2016-2024, WCR increased by +52%, 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
10 635 121 €
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
605 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
315 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
305 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
502 j
WCR and payment terms evolution EIFFAGE IMMOBILIER EST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 977 509 €
5 411 194 €
5 247 615 €
16 168 729 €
15 972 327 €
20 309 917 €
14 371 836 €
5 869 434 €
10 635 121 €
Inventory turnover (days)
75
309
220
162
98
26
19
122
305
Customer payment term (days)
117
533
423
519
710
192
133
381
605
Supplier payment term (days)
84
126
164
152
109
85
108
267
315
Positioning of EIFFAGE IMMOBILIER EST in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of EIFFAGE IMMOBILIER EST is estimated at
932 537 €
(range 338 961€ - 2 429 795€).
With an EBITDA of 349 673€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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
80 tx
338k€932k€2429k€
932 537 €Range: 338 961€ - 2 429 795€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
349 673 €×1.0x
Estimation350 850 €
144 883€ - 1 067 091€
Revenue Multiple30%
7 626 203 €×0.28x
Estimation2 133 516 €
767 189€ - 5 247 258€
Net Income Multiple20%
249 218 €×2.3x
Estimation585 290 €
181 814€ - 1 610 363€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare EIFFAGE IMMOBILIER EST with other companies in the same sector:
Frequently asked questions about EIFFAGE IMMOBILIER EST
What is the revenue of EIFFAGE IMMOBILIER EST ?
The revenue of EIFFAGE IMMOBILIER EST in 2024 is 7.6 M€.
Is EIFFAGE IMMOBILIER EST profitable?
Yes, EIFFAGE IMMOBILIER EST generated a net profit of 249 k€ in 2024.
Where is the headquarters of EIFFAGE IMMOBILIER EST ?
The headquarters of EIFFAGE IMMOBILIER EST is located in LONGVIC (21600), in the department Cote-d'Or.
Where to find the tax return of EIFFAGE IMMOBILIER EST ?
The tax return of EIFFAGE IMMOBILIER EST 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 EIFFAGE IMMOBILIER EST operate?
EIFFAGE IMMOBILIER EST operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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