Employees: 22 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Travaux d'isolationLocation: PONT-EVEQUE (38780), Isere
ETS TCHOULFIAN : revenue, balance sheet and financial ratios
ETS TCHOULFIAN is a French company
founded 56 years ago,
specialized in the sector Travaux d'isolation.
Based in PONT-EVEQUE (38780),
this company of category PME
shows in 2024 a revenue of 11.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ETS TCHOULFIAN (SIREN 327924635)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
11 707 138 €
14 310 317 €
15 486 214 €
12 565 787 €
11 765 019 €
13 832 504 €
12 460 184 €
11 417 810 €
Net income
202 314 €
911 614 €
391 371 €
993 728 €
854 441 €
1 219 432 €
1 412 155 €
1 122 489 €
EBITDA
1 059 271 €
1 078 202 €
782 250 €
1 762 468 €
1 506 729 €
2 027 815 €
2 262 818 €
2 059 493 €
Net margin
1.7%
6.4%
2.5%
7.9%
7.3%
8.8%
11.3%
9.8%
Revenue and income statement
In 2024, ETS TCHOULFIAN achieves revenue of 11.7 M€. Revenue is growing positively over 8 years (CAGR: +0.4%). Significant drop of -18% vs 2023. After deducting consumption (1.3 M€), gross margin stands at 10.4 M€, i.e. a rate of 89%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 9.0% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 202 k€, i.e. 1.7% 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
11 707 138 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
10 446 250 €
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
1 059 271 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
865 831 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
202 314 €
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
9.0%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 44%. 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 2.8 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 5.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
41.524%
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
43.751%
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
5.328%
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
2.811
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
2020
2021
2022
2023
2024
Debt ratio
32.549
76.189
51.325
143.323
133.352
169.949
130.007
41.524
Financial autonomy
57.264
41.727
37.066
24.486
30.362
26.929
32.974
43.751
Repayment capacity
1.169
1.772
1.413
5.149
4.582
8.736
4.121
2.811
Cash flow / Revenue
12.574%
14.038%
11.26%
9.798%
9.893%
3.779%
7.889%
5.328%
Sector positioning
Debt ratio
41.522024
2022
2023
2024
Q1: 0.52
Med: 13.18
Q3: 45.45
Average
In 2024, the debt ratio of ETS TCHOULFIAN (41.52) 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
43.75%2024
2022
2023
2024
Q1: 10.35%
Med: 33.63%
Q3: 54.43%
Good+14 pts over 3 years
In 2024, the financial autonomy of ETS TCHOULFIAN (43.8%) 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
2.81 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.09 years
Q3: 0.96 years
Watch
In 2024, the repayment capacity of ETS TCHOULFIAN (2.81) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 235.01. 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 28.3x. 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
235.013
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
28.281
Liquidity indicators evolution ETS TCHOULFIAN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
300.084
241.102
138.493
184.786
243.282
199.275
0.0
235.013
Interest coverage
0.979
1.415
2.552
3.097
2.717
6.525
11.933
28.281
Sector positioning
Liquidity ratio
235.012024
2022
2023
2024
Q1: 139.62
Med: 199.69
Q3: 307.67
Good+6 pts over 3 years
In 2024, the liquidity ratio of ETS TCHOULFIAN (235.01) 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
28.28x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 2.71x
Excellent
In 2024, the interest coverage of ETS TCHOULFIAN (28.3x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 76 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 164 days of revenue, i.e. 5.3 M€ to permanently finance. Over 2017-2024, WCR increased by +111%, 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
5 345 128 €
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
62 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
76 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
13 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
164 j
WCR and payment terms evolution ETS TCHOULFIAN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
2 529 502 €
3 366 617 €
2 740 634 €
5 849 097 €
5 874 254 €
7 752 089 €
-1 844 743 €
5 345 128 €
Inventory turnover (days)
6
6
4
4
4
5
0
13
Customer payment term (days)
82
94
95
172
92
70
0
62
Supplier payment term (days)
57
70
67
65
70
72
66
76
Positioning of ETS TCHOULFIAN in its sector
Comparison with sector Travaux d'isolation
Valuation estimate
Based on 58 transactions of similar company sales
(all years),
the value of ETS TCHOULFIAN is estimated at
1 517 312 €
(range 1 064 298€ - 2 993 801€).
With an EBITDA of 1 059 271€, the sector multiple of 1.2x is applied.
The price/revenue ratio is 0.20x
(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
58 tx
1064k€1517k€2993k€
1 517 312 €Range: 1 064 298€ - 2 993 801€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 059 271 €×1.2x
Estimation1 306 965 €
1 058 398€ - 2 997 092€
Revenue Multiple30%
11 707 138 €×0.20x
Estimation2 384 464 €
1 534 116€ - 3 541 484€
Net Income Multiple20%
202 314 €×3.7x
Estimation742 454 €
374 322€ - 2 164 052€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 58 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 (Travaux d'isolation)
Compare ETS TCHOULFIAN with other companies in the same sector:
Yes, ETS TCHOULFIAN generated a net profit of 202 k€ in 2024.
Where is the headquarters of ETS TCHOULFIAN ?
The headquarters of ETS TCHOULFIAN is located in PONT-EVEQUE (38780), in the department Isere.
Where to find the tax return of ETS TCHOULFIAN ?
The tax return of ETS TCHOULFIAN 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 ETS TCHOULFIAN operate?
ETS TCHOULFIAN operates in the sector Travaux d'isolation (NAF code 43.29A). 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