Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1982-06-01 (43 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: LES FOUGERETS (56200), Morbihan
FRANCOISE SAGET : revenue, balance sheet and financial ratios
FRANCOISE SAGET is a French company
founded 43 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in LES FOUGERETS (56200),
this company of category ETI
shows in 2020 a revenue of 93.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - FRANCOISE SAGET (SIREN 324179845)
Indicator
2020
2019
Revenue
93 749 162 €
84 487 169 €
Net income
4 086 780 €
615 016 €
EBITDA
8 366 210 €
761 452 €
Net margin
4.4%
0.7%
Revenue and income statement
Im Jahr 2020 erzielt FRANCOISE SAGET einen Umsatz von 93.7 Mio€. Vs 2019, Wachstum von +11% (84.5 Mio€ -> 93.7 Mio€). Nach Abzug des Verbrauchs (33.1 Mio€) beträgt die Bruttomarge 60.7 Mio€, d.h. eine Rate von 65%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 8.4 Mio€, was 8.9% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +8.0 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 4.1 Mio€, d.h. 4.4% des Umsatzes.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
93 749 162 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
60 650 885 €
EBITDA (2020)
?
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
8 366 210 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 703 962 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 086 780 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
8.9%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 6%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 42%. Diese hohe Autonomie bedeutet, dass das Unternehmen den Großteil seiner Vermögenswerte durch Eigenkapital finanziert. Die Schuldenrückzahlungskapazität zeigt, dass es 0.1 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 6.5% des Umsatzes. Zufriedenstellendes Niveau, das eine teilweise Finanzierung des Wachstums ermöglicht.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.677%
Financial autonomy (2020)
?
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
41.598%
Cash flow / Revenue (2020)
?
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
6.511%
Repayment capacity (2020)
?
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
0.134
Asset age ratio (2020)
?
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
2019
2020
Debt ratio
56.184
5.677
Financial autonomy
33.63
41.598
Repayment capacity
12.048
0.134
Cash flow / Revenue
0.57%
6.511%
Sector positioning
Verschuldungsgrad
5.682020
2019
2020
Q1: 0.0
Med: 12.32
Q3: 95.58
Gut-32 pts over 2 years
Im Jahr 2020 liegt unter dem Median der Branche das verschuldungsgrad von FRANCOISE SAGET (5.68). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Diese kontrollierte Position spiegelt umsichtiges Management wider.
Finanzielle Autonomie
41.6%2020
2019
2020
Q1: 3.56%
Med: 28.02%
Q3: 55.28%
Gut+7 pts over 2 years
Im Jahr 2020 liegt über dem Median der Branche das finanzielle autonomie von FRANCOISE SAGET (41.6%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.13 ans2020
2019
2020
Q1: 0.0 ans
Med: 0.0 ans
Q3: 0.92 ans
Average-21 pts over 2 years
Im Jahr 2020 liegt über dem Median der Branche das rückzahlungsfähigkeit von FRANCOISE SAGET (0.1 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 163.74. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 7.8x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
Liquidity ratio (2020)
?
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
163.738
Interest coverage (2020)
?
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
7.79
Liquidity indicators evolution FRANCOISE SAGET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
Liquidity ratio
175.888
163.738
Interest coverage
10.756
7.79
Sector positioning
Liquiditätsquote
163.742020
2019
2020
Q1: 115.46
Med: 193.25
Q3: 334.63
Average-10 pts over 2 years
Im Jahr 2020 liegt unter dem Median der Branche das liquiditätsquote von FRANCOISE SAGET (163.74). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Eine Verbesserung würde die Wettbewerbsposition stärken.
Zinsdeckung
7.79x2020
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 0.72x
Ausgezeichnet
Im Jahr 2020 liegt in den oberen 25% der Branche das zinsdeckung von FRANCOISE SAGET (7.8x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 22 Tage. Lieferantenfrist: 55 Tage. Ausgezeichnete Situation: Lieferanten finanzieren 33 Tage des Betriebszyklus. Die Bestandsumschlagsdauer beträgt 40 Tage. Schneller Umschlag, Zeichen guter Bestandsführung. Der WCR repräsentiert 83 Tage Umsatz.
Operating WCR (2020)
?
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
21 547 307 €
Customer credit (2020)
?
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
22 j
Supplier credit (2020)
?
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
55 j
Inventory turnover (2020)
?
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
40 j
WCR in days of revenue (2020)
?
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
83 j
WCR and payment terms evolution FRANCOISE SAGET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
Operating WCR
23 673 305 €
21 547 307 €
Inventory turnover (days)
55
40
Customer payment term (days)
32
22
Supplier payment term (days)
47
55
Positioning of FRANCOISE SAGET in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of FRANCOISE SAGET is estimated at
23 989 399 €
(range 11 225 796€ - 55 469 276€).
With an EBITDA of 8 366 210€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(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 value2020
121 transactions
11225k€23989k€55469k€
23 989 399 €Range: 11 225 796€ - 55 469 276€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
8 366 210 €×3.2x
Estimation26 651 099 €
11 644 488€ - 61 722 436€
Revenue Multiple30%
93 749 162 €×0.27x
Estimation25 308 663 €
14 671 805€ - 54 386 157€
Net Income Multiple20%
4 086 780 €×3.8x
Estimation15 356 256 €
5 010 056€ - 41 461 059€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare FRANCOISE SAGET with other companies in the same sector:
The revenue of FRANCOISE SAGET in 2020 is 93.7 M€.
Is FRANCOISE SAGET profitable?
Yes, FRANCOISE SAGET generated a net profit of 4.1 M€ in 2020.
Where is the headquarters of FRANCOISE SAGET ?
The headquarters of FRANCOISE SAGET is located in LES FOUGERETS (56200), in the department Morbihan.
Where to find the tax return of FRANCOISE SAGET ?
The tax return of FRANCOISE SAGET 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 FRANCOISE SAGET operate?
FRANCOISE SAGET operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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