HOWA TRAMICO : revenue, balance sheet and financial ratios
HOWA TRAMICO is a French company
founded 14 years ago,
specialized in the sector Fabrication d'autres équipements automobiles.
Based in BRIONNE (27800),
this company of category ETI
shows in 2024 a revenue of 41.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HOWA TRAMICO (SIREN 538465865)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
41 485 230 €
45 208 204 €
42 417 820 €
41 858 243 €
41 104 931 €
54 229 168 €
56 648 457 €
53 636 147 €
51 187 015 €
Net income
-6 370 369 €
-4 637 049 €
-3 744 339 €
-7 307 581 €
-2 254 839 €
-3 468 755 €
-1 495 441 €
-2 629 143 €
-776 360 €
EBITDA
-3 216 854 €
-2 402 861 €
-3 735 649 €
-6 643 016 €
-2 782 578 €
-2 133 545 €
-1 454 464 €
-2 421 319 €
386 763 €
Net margin
-15.4%
-10.3%
-8.8%
-17.5%
-5.5%
-6.4%
-2.6%
-4.9%
-1.5%
Revenue and income statement
In 2024, HOWA TRAMICO achieves revenue of 41.5 M€. Activity remains stable over the period (CAGR: -2.6%). Slight decline of -8% vs 2023. After deducting consumption (19.2 M€), gross margin stands at 22.3 M€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -3.2 M€, representing -7.8% of revenue. Warning negative scissor effect: despite revenue change (-8%), EBITDA varies by -34%, reducing margin by 2.4 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -6.4 M€ (-15.4% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
41 485 230 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 280 766 €
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
-3 216 854 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-4 341 989 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-6 370 369 €
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
-7.8%
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 306%. 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 16%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
305.733%
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
16.425%
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
-8.733%
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
-9.834
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
7.149
37.578
37.698
65.524
43.777
42.979
2.134
262.986
305.733
Financial autonomy
45.392
35.983
31.598
23.399
23.819
14.944
18.765
17.624
16.425
Repayment capacity
4.054
-2.5
-4.619
-3.214
-9.843
-0.556
-0.062
-12.883
-9.834
Cash flow / Revenue
0.685%
-4.875%
-2.288%
-4.656%
-1.524%
-16.702%
-10.241%
-5.885%
-8.733%
Sector positioning
Debt ratio
305.732024
2022
2023
2024
Q1: 0.0
Med: 2.63
Q3: 40.07
Watch+45 pts over 3 years
In 2024, the debt ratio of HOWA TRAMICO (305.73) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
16.43%2024
2022
2023
2024
Q1: 13.9%
Med: 38.23%
Q3: 59.85%
Average
In 2024, the financial autonomy of HOWA TRAMICO (16.4%) 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
-9.83 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.26 years
Excellent-6 pts over 3 years
In 2024, the repayment capacity of HOWA TRAMICO (-9.83) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 147.96. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
147.955
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
-81.913
Liquidity indicators evolution HOWA TRAMICO
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
117.396
118.374
107.566
104.854
92.86
65.81
57.139
138.726
147.955
Interest coverage
8.503
-3.014
-14.763
-13.659
-13.856
-7.474
-16.989
-37.09
-81.913
Sector positioning
Liquidity ratio
147.962024
2022
2023
2024
Q1: 113.29
Med: 179.41
Q3: 299.06
Average+23 pts over 3 years
In 2024, the liquidity ratio of HOWA TRAMICO (147.96) 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
-81.91x2024
2022
2023
2024
Q1: -6.16x
Med: 0.26x
Q3: 7.41x
Watch
In 2024, the interest coverage of HOWA TRAMICO (-81.9x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. The company must finance 21 days of gap between collections and payments. Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 100 days of revenue, i.e. 11.5 M€ to permanently finance. Over 2016-2024, WCR increased by +63%, 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
11 543 680 €
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
75 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
54 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
53 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
100 j
WCR and payment terms evolution HOWA TRAMICO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 073 534 €
8 882 682 €
6 674 888 €
6 453 271 €
2 833 363 €
-12 144 332 €
-18 351 221 €
8 448 057 €
11 543 680 €
Inventory turnover (days)
32
37
32
32
49
49
52
42
53
Customer payment term (days)
59
59
56
53
64
50
64
72
75
Supplier payment term (days)
62
65
56
58
84
53
58
55
54
Positioning of HOWA TRAMICO in its sector
Comparison with sector Fabrication d'autres équipements automobiles
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (22 transactions).
This range of 30 897 467€ to 64 743 788€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
30897k€53215k€64743k€
53 215 438 €Range: 30 897 467€ - 64 743 788€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 22 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 (Fabrication d'autres équipements automobiles)
Compare HOWA TRAMICO with other companies in the same sector:
The headquarters of HOWA TRAMICO is located in BRIONNE (27800), in the department Eure.
Where to find the tax return of HOWA TRAMICO ?
The tax return of HOWA TRAMICO 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 HOWA TRAMICO operate?
HOWA TRAMICO operates in the sector Fabrication d'autres équipements automobiles (NAF code 29.32Z). 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