HABITAT HAUTS-DE-FRANCE ESH : revenue, balance sheet and financial ratios
HABITAT HAUTS-DE-FRANCE ESH is a French company
founded 60 years ago,
specialized in the sector Location de logements.
Based in COQUELLES (62231),
this company of category ETI
shows in 2020 a revenue of 117.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HABITAT HAUTS-DE-FRANCE ESH (SIREN 661750067)
Indicator
2020
2019
2017
2016
Revenue
117 776 211 €
117 068 044 €
117 328 463 €
N/C
Net income
21 450 785 €
17 034 206 €
20 877 238 €
20 691 192 €
EBITDA
58 941 774 €
56 660 680 €
55 041 990 €
-14 934 071 €
Net margin
18.2%
14.6%
17.8%
N/C
Revenue and income statement
In 2020, HABITAT HAUTS-DE-FRANCE ESH achieves revenue of 117.8 M€. Revenue is growing positively over 4 years (CAGR: +0.1%). Vs 2019: +1%. After deducting consumption (2.3 M€), gross margin stands at 115.5 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 58.9 M€, representing 50.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 21.5 M€, i.e. 18.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
117 776 211 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
115 453 854 €
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
58 941 774 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 893 537 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
21 450 785 €
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
49.9%
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
The debt ratio (= Financial debt / Equity x 100) stands at 185%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 34%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 15.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 39.4% 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 (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
185.473%
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
34.45%
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
39.426%
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
15.569
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
2016
2017
2019
2020
Debt ratio
0.0
0.0
196.593
185.473
Financial autonomy
30.141
30.57
33.113
34.45
Repayment capacity
0.0
0.0
16.642
15.569
Cash flow / Revenue
543.687%
37.272%
37.332%
39.426%
Sector positioning
Debt ratio
185.472020
2017
2019
2020
Q1: -284.03
Med: 0.0
Q3: 132.5
Average+25 pts over 3 years
In 2020, the debt ratio of HABITAT HAUTS-DE-FRANCE ESH (185.47) 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
34.45%2020
2017
2019
2020
Q1: 0.34%
Med: 45.07%
Q3: 98.3%
Average
In 2020, the financial autonomy of HABITAT HAUTS-DE-FRANCE ESH (34.5%) 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
15.57 years2020
2017
2019
2020
Q1: 0.0 years
Med: 0.3 years
Q3: 17.02 years
Average+48 pts over 3 years
In 2020, the repayment capacity of HABITAT HAUTS-DE-FRANCE ESH (15.57) 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 457.22. 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 23.0x. Operating income very largely covers interest expenses: high safety margin.
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
457.217
Interest coverage (2020)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
Liquidity ratio
412.228
388.762
352.434
457.217
Interest coverage
-104.329
24.487
24.346
23.022
Sector positioning
Liquidity ratio
457.222020
2017
2019
2020
Q1: 11.01
Med: 132.1
Q3: 739.36
Good
In 2020, the liquidity ratio of HABITAT HAUTS-DE-FRANCE ESH (457.22) 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
23.02x2020
2017
2019
2020
Q1: 0.0x
Med: 0.0x
Q3: 20.72x
Excellent+7 pts over 3 years
In 2020, the interest coverage of HABITAT HAUTS-DE-FRANCE ESH (23.0x) 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: 34 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 46 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 52 days of revenue, i.e. 16.9 M€ to permanently finance.
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
16 863 198 €
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
34 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
58 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
46 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
52 j
WCR and payment terms evolution HABITAT HAUTS-DE-FRANCE ESH
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
Operating WCR
0 €
57 603 582 €
15 970 423 €
16 863 198 €
Inventory turnover (days)
0
0
44
46
Customer payment term (days)
0
0
29
34
Supplier payment term (days)
0
75
58
58
Positioning of HABITAT HAUTS-DE-FRANCE ESH in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 193 transactions of similar company sales
in 2020,
the value of HABITAT HAUTS-DE-FRANCE ESH is estimated at
227 112 391 €
(range 97 375 863€ - 349 176 584€).
With an EBITDA of 58 941 774€, the sector multiple of 6.2x is applied.
The price/revenue ratio is 0.62x
(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 value2020
193 transactions
97375k€227112k€349176k€
227 112 391 €Range: 97 375 863€ - 349 176 584€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
58 941 774 €×6.2x
Estimation365 507 274 €
150 596 403€ - 499 740 439€
Revenue Multiple30%
117 776 211 €×0.62x
Estimation73 134 938 €
45 327 174€ - 162 021 753€
Net Income Multiple20%
21 450 785 €×5.2x
Estimation112 091 368 €
42 397 548€ - 253 499 195€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 193 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 (Location de logements)
Compare HABITAT HAUTS-DE-FRANCE ESH with other companies in the same sector:
Frequently asked questions about HABITAT HAUTS-DE-FRANCE ESH
What is the revenue of HABITAT HAUTS-DE-FRANCE ESH ?
The revenue of HABITAT HAUTS-DE-FRANCE ESH in 2020 is 117.8 M€.
Is HABITAT HAUTS-DE-FRANCE ESH profitable?
Yes, HABITAT HAUTS-DE-FRANCE ESH generated a net profit of 21.5 M€ in 2020.
Where is the headquarters of HABITAT HAUTS-DE-FRANCE ESH ?
The headquarters of HABITAT HAUTS-DE-FRANCE ESH is located in COQUELLES (62231), in the department Pas-de-Calais.
Where to find the tax return of HABITAT HAUTS-DE-FRANCE ESH ?
The tax return of HABITAT HAUTS-DE-FRANCE ESH 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 HABITAT HAUTS-DE-FRANCE ESH operate?
HABITAT HAUTS-DE-FRANCE ESH operates in the sector Location de logements (NAF code 68.20A). 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