FINANCIERE SDH : revenue, balance sheet and financial ratios
FINANCIERE SDH is a French company
founded 29 years ago,
specialized in the sector Activités des sociétés holding.
Based in SAINT-DENIS-DE-L'HOTEL (45550),
this company of category ETI
shows in 2016 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FINANCIERE SDH (SIREN 408124147)
Indicator
2016
2015
2014
2013
2012
Revenue
3 381 547 €
3 045 043 €
3 243 330 €
2 604 074 €
3 188 292 €
Net income
29 539 536 €
4 020 852 €
6 190 365 €
5 462 950 €
5 855 641 €
EBITDA
-1 629 722 €
-996 668 €
-1 190 021 €
-18 325 €
1 197 615 €
Net margin
873.6%
132.0%
190.9%
209.8%
183.7%
Revenue and income statement
In 2016, FINANCIERE SDH achieves revenue of 3.4 M€. Revenue is growing positively over 5 years (CAGR: +1.5%). Vs 2015, growth of +11% (3.0 M€ -> 3.4 M€). After deducting consumption (0 €), gross margin stands at 3.4 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 -1.6 M€, representing -48.2% of revenue. Warning negative scissor effect: despite revenue change (+11%), EBITDA varies by -64%, reducing margin by 15.5 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 29.5 M€, i.e. 873.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 381 547 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
3 381 547 €
EBITDA (2016)
?
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
-1 629 722 €
EBIT (2016)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-657 471 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
29 539 536 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-48.2%
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 103%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 833.2% 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 (2016)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
102.675%
Financial autonomy (2016)
?
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
36.439%
Cash flow / Revenue (2016)
?
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
833.214%
Repayment capacity (2016)
?
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
2.3
Asset age ratio (2016)
?
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
2012
2013
2014
2015
2016
Debt ratio
149.503
169.61
172.294
190.896
102.675
Financial autonomy
37.939
34.787
34.705
32.403
36.439
Repayment capacity
7.099
10.561
10.735
5.058
2.3
Cash flow / Revenue
182.965%
185.637%
169.68%
466.83%
833.214%
Sector positioning
Debt ratio
102.672016
2014
2015
2016
Q1: 0.03
Med: 15.38
Q3: 94.88
Average
In 2016, the debt ratio of FINANCIERE SDH (102.67) 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
36.44%2016
2014
2015
2016
Q1: 18.29%
Med: 56.56%
Q3: 87.28%
Average-5 pts over 3 years
In 2016, the financial autonomy of FINANCIERE SDH (36.4%) 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
2.3 years2016
2014
2015
2016
Q1: -0.01 years
Med: 0.05 years
Q3: 4.09 years
Average-11 pts over 3 years
In 2016, the repayment capacity of FINANCIERE SDH (2.30) 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 310.21. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2016)
?
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
310.209
Interest coverage (2016)
?
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
-200.368
Liquidity indicators evolution FINANCIERE SDH
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2012
2013
2014
2015
2016
Liquidity ratio
1267.536
1170.185
1304.193
1358.044
310.209
Interest coverage
75.493
-5585.506
-148.247
-1263.09
-200.368
Sector positioning
Liquidity ratio
310.212016
2014
2015
2016
Q1: 94.08
Med: 357.35
Q3: 1838.47
Average-28 pts over 3 years
In 2016, the liquidity ratio of FINANCIERE SDH (310.21) 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
-200.37x2016
2014
2015
2016
Q1: -62.13x
Med: 0.0x
Q3: 0.41x
Average
In 2016, the interest coverage of FINANCIERE SDH (-200.4x) 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: 132 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 186 days. Excellent situation: suppliers finance 54 days of the operating cycle (retail model). Overall, WCR represents 3166 days of revenue, i.e. 29.7 M€ to permanently finance.
Operating WCR (2016)
?
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
29 742 092 €
Customer credit (2016)
?
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
132 j
Supplier credit (2016)
?
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
186 j
Inventory turnover (2016)
?
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 (2016)
?
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
3166 j
WCR and payment terms evolution FINANCIERE SDH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2012
2013
2014
2015
2016
Operating WCR
28 728 998 €
39 862 852 €
45 038 989 €
60 663 133 €
29 742 092 €
Inventory turnover (days)
0
0
0
0
0
Customer payment term (days)
112
128
146
96
132
Supplier payment term (days)
153
174
81
128
186
Positioning of FINANCIERE SDH in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 653 transactions of similar company sales
(all years),
the value of FINANCIERE SDH is estimated at
61 815 141 €
(range 16 536 745€ - 161 693 654€).
The price/revenue ratio is 0.59x
(in line with sector norms).
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 value2016
653 transactions
16536k€61815k€161693k€
61 815 141 €Range: 16 536 745€ - 161 693 654€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
3 381 547 €×0.59x
Estimation1 990 959 €
863 374€ - 3 216 350€
Net Income Multiple20%
29 539 536 €×5.1x
Estimation151 551 416 €
40 046 804€ - 399 409 611€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 653 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 (Activités des sociétés holding)
Compare FINANCIERE SDH with other companies in the same sector:
Yes, FINANCIERE SDH generated a net profit of 29.5 M€ in 2016.
Where is the headquarters of FINANCIERE SDH ?
The headquarters of FINANCIERE SDH is located in SAINT-DENIS-DE-L'HOTEL (45550), in the department Loiret.
Where to find the tax return of FINANCIERE SDH ?
The tax return of FINANCIERE SDH 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 FINANCIERE SDH operate?
FINANCIERE SDH operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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