HEXANET : revenue, balance sheet and financial ratios

HEXANET is a French company founded 20 years ago, specialized in the sector Télécommunications filaires. Based in TILLE (60000), this company of category ETI shows in 2025 a revenue of 42.2 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.

Data updated on 2026-05-09

Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy

Financial history - HEXANET (SIREN 487555682)
Indicator 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 42 183 921 € 42 226 958 € 45 473 244 € 26 652 950 € 21 497 937 € 18 581 963 € 16 254 832 € 15 130 090 € 13 402 238 € 8 777 132 €
Net income 2 252 384 € 2 215 284 € 1 647 772 € 1 720 393 € 1 662 859 € 1 672 401 € 1 267 831 € 806 087 € 640 127 € 247 973 €
EBITDA 5 433 832 € 4 912 361 € 4 216 544 € 4 026 822 € 3 822 162 € 3 833 764 € 3 077 448 € 2 457 131 € 1 955 033 € 1 165 701 €
Net margin 5.3% 5.2% 3.6% 6.5% 7.7% 9.0% 7.8% 5.3% 4.8% 2.8%

Revenue and income statement

En 2025, HEXANET alcanza unos ingresos de 42.2 M€. En el período 2016-2025, la empresa muestra un fuerte crecimiento con una TCAC de +19.1%. Ligera caída de -0% vs 2024. Tras deducir el consumo (6.2 M€), el margen bruto se sitúa en 36.0 M€, es decir, una tasa del 85%. El EBITDA alcanza 5.4 M€, representando el 12.9% de los ingresos. Este nivel de margen operativo es satisfactorio para el sector. El resultado neto asciende a 2.3 M€, es decir, el 5.3% de los ingresos.

Revenue (2025) ?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production

42 183 921 €

Gross margin (2025) ?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed

35 978 363 €

EBITDA (2025) ?
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

5 433 832 €

EBIT (2025) ?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals

3 382 064 €

Net income (2025) ?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax

2 252 384 €

EBITDA margin (2025) ?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability
5-10% : Average
< 5% : Low

12.9%

Loading income statement...

Chart evolution

Show :

Assets

Loading data...

Liabilities

Loading data...

Solvency and debt ratios

El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 27%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 44%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 0.7 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 9.8% de los ingresos. Nivel satisfactorio que permite financiar parcialmente el crecimiento.

Debt ratio (2025) ?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low
50-100% : Moderate
> 100% : High

26.882%

Financial autonomy (2025) ?
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

43.503%

Cash flow / Revenue (2025) ?
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

9.836%

Repayment capacity (2025) ?
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

0.712

Asset age ratio (2025) ?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Interpretation
< 50% : Recent assets
50-70% : Normal wear
> 70% : Aging assets

36.5%

Solvency indicators evolution
HEXANET

Sector positioning

Ratio de endeudamiento
26.88 2025
2023
2024
2025
Q1: 0.18
Med: 11.3
Q3: 48.25
Average -8 pts over 3 years

En 2025, el ratio de endeudamiento de HEXANET (26.88) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.

Autonomía financiera
43.5% 2025
2023
2024
2025
Q1: 16.47%
Med: 43.5%
Q3: 59.11%
Bueno -9 pts over 3 years

En 2025, el autonomía financiera de HEXANET (43.5%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.

Capacidad de reembolso
0.71 ans 2025
2023
2024
2025
Q1: 0.0 ans
Med: 0.71 ans
Q3: 2.17 ans
Average -14 pts over 3 years

En 2025, el capacidad de reembolso de HEXANET (0.7 an) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.

Liquidity ratios

El ratio de liquidez se sitúa en 118.61. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 1.1x. La cobertura es limitada.

Liquidity ratio (2025) ?
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

118.608

Interest coverage (2025) ?
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

1.14

Liquidity indicators evolution
HEXANET

Sector positioning

Ratio de liquidez
118.61 2025
2023
2024
2025
Q1: 105.9
Med: 157.71
Q3: 274.45
Average -6 pts over 3 years

En 2025, el ratio de liquidez de HEXANET (118.61) se sitúa por debajo de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Una mejora fortalecería la posición competitiva.

Cobertura de intereses
1.14x 2025
2023
2024
2025
Q1: 0.18x
Med: 4.3x
Q3: 8.0x
Average -20 pts over 3 years

En 2025, el cobertura de intereses de HEXANET (1.1x) se sitúa por debajo de la mediana del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Una mejora fortalecería la posición competitiva.

Working capital requirement (WCR) and payment terms

El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 65 días. Plazo proveedores: 55 días. La empresa debe financiar 10 días de desfase. La rotación de existencias es de 7 días. Rotación rápida, señal de buena gestión de existencias. El FM representa 46 días de ingresos. En 2016-2025, el FM aumentó en +1293%.

Operating WCR (2025) ?
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

5 379 294 €

Customer credit (2025) ?
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

65 j

Supplier credit (2025) ?
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 (2025) ?
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

7 j

WCR in days of revenue (2025) ?
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

46 j

WCR and payment terms evolution
HEXANET

Positioning of HEXANET in its sector

Comparison with sector Télécommunications filaires

Valuation estimate

Based on 125 transactions of similar company sales (all years), the value of HEXANET is estimated at 8 535 685 € (range 6 125 620€ - 10 271 356€). 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.

Estimated enterprise value 2025
125 transactions
6125k€ 8535k€ 10271k€
8 535 685 € Range: 6 125 620€ - 10 271 356€
NAF 5 all-time

Valuation detail by method

Ajustez les pondérations selon votre analyse

Revenue Multiple 30%
42 183 921 € × 0.28x
Estimation 11 603 972 €
9 026 640€ - 14 347 752€
Net Income Multiple 20%
2 252 384 € × 1.7x
Estimation 3 933 255 €
1 774 089€ - 4 156 764€
How is this estimate calculated?

This estimate is based on the analysis of 125 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 (Télécommunications filaires)

Compare HEXANET with other companies in the same sector:

Frequently asked questions about HEXANET

What is the revenue of HEXANET ?

The revenue of HEXANET in 2025 is 42.2 M€.

Is HEXANET profitable?

Yes, HEXANET generated a net profit of 2.3 M€ in 2025.

Where is the headquarters of HEXANET ?

The headquarters of HEXANET is located in TILLE (60000), in the department Oise.

Where to find the tax return of HEXANET ?

The tax return of HEXANET 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 HEXANET operate?

HEXANET operates in the sector Télécommunications filaires (NAF code 61.10Z). See the 'Sector positioning' section above to compare the company with its competitors.