Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1972-01-01 (54 years)Status: ActiveBusiness sector: Commerce d'autres véhicules automobilesLocation: LE MEUX (60880), Oise
HYVA FRANCE SA : revenue, balance sheet and financial ratios
HYVA FRANCE SA is a French company
founded 54 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in LE MEUX (60880),
this company of category PME
shows in 2024 a revenue of 15.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - HYVA FRANCE SA (SIREN 775687197)
Indicator
2024
2023
2022
2020
2019
2018
2017
2016
2015
Revenue
15 441 065 €
17 589 094 €
17 789 939 €
16 953 334 €
22 761 294 €
21 065 728 €
17 735 101 €
13 523 125 €
12 571 047 €
Net income
65 571 €
-3 737 €
351 375 €
132 753 €
532 128 €
488 651 €
392 683 €
321 802 €
270 414 €
EBITDA
106 041 €
17 201 €
361 640 €
-188 875 €
559 645 €
779 561 €
547 985 €
468 391 €
344 994 €
Net margin
0.4%
-0.0%
2.0%
0.8%
2.3%
2.3%
2.2%
2.4%
2.2%
Revenue and income statement
In 2024, HYVA FRANCE SA achieves revenue of 15.4 M€. Revenue is growing positively over 9 years (CAGR: +2.3%). Significant drop of -12% vs 2023. After deducting consumption (11.4 M€), gross margin stands at 4.0 M€, i.e. a rate of 26%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 106 k€, representing 0.7% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 66 k€, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
15 441 065 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 044 745 €
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
106 041 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
288 224 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
65 571 €
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
0.7%
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 42%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
42.222%
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
40.725%
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
-0.755%
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
-12.863
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
2015
2016
2017
2018
2019
2020
2022
2023
2024
Debt ratio
151.535
109.725
85.24
66.714
53.947
51.415
42.959
43.01
42.222
Financial autonomy
17.165
23.042
20.776
22.528
29.161
29.587
28.19
36.238
40.725
Repayment capacity
16.148
6.771
5.367
3.915
7.333
-3.797
9.007
-11.285
-12.863
Cash flow / Revenue
0.78%
1.638%
1.576%
1.819%
0.899%
-2.33%
0.936%
-0.756%
-0.755%
Sector positioning
Debt ratio
42.222024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Good
In 2024, the debt ratio of HYVA FRANCE SA (42.22) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
40.73%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Good+25 pts over 3 years
In 2024, the financial autonomy of HYVA FRANCE SA (40.7%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-12.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Excellent-51 pts over 3 years
In 2024, the repayment capacity of HYVA FRANCE SA (-12.86) 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 229.36. 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 132.5x. Operating income very largely covers interest expenses: high safety margin.
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
229.362
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
132.535
Liquidity indicators evolution HYVA FRANCE SA
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
2024
Liquidity ratio
179.733
190.979
162.216
161.452
187.158
174.208
164.813
205.847
229.362
Interest coverage
24.933
17.823
15.323
13.412
14.439
-46.504
27.95
907.255
132.535
Sector positioning
Liquidity ratio
229.362024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Good+25 pts over 3 years
In 2024, the liquidity ratio of HYVA FRANCE SA (229.36) 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
132.53x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Excellent
In 2024, the interest coverage of HYVA FRANCE SA (132.5x) 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: 82 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 47 days. The gap of 35 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 49 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 126 days of revenue, i.e. 5.4 M€ to permanently finance. Over 2015-2024, WCR increased by +57%, 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
5 393 255 €
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
82 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
47 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
49 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
126 j
WCR and payment terms evolution HYVA FRANCE SA
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2022
2023
2024
Operating WCR
3 439 313 €
4 157 279 €
5 174 393 €
6 006 471 €
5 484 334 €
4 765 582 €
8 898 527 €
6 261 366 €
5 393 255 €
Inventory turnover (days)
44
43
53
63
43
60
66
76
49
Customer payment term (days)
75
67
68
75
66
75
66
72
82
Supplier payment term (days)
60
60
78
55
51
67
118
49
47
Positioning of HYVA FRANCE SA in its sector
Comparison with sector Commerce d'autres véhicules automobiles
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of HYVA FRANCE SA is estimated at
632 541 €
(range 424 057€ - 2 252 159€).
With an EBITDA of 106 041€, the sector multiple of 0.8x is applied.
The price/revenue ratio is 0.13x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
56 tx
424k€632k€2252k€
632 541 €Range: 424 057€ - 2 252 159€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
106 041 €×0.8x
Estimation84 495 €
27 984€ - 382 999€
Revenue Multiple30%
15 441 065 €×0.13x
Estimation1 930 769 €
1 359 038€ - 6 723 181€
Net Income Multiple20%
65 571 €×0.8x
Estimation55 319 €
11 770€ - 218 527€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Commerce d'autres véhicules automobiles)
Compare HYVA FRANCE SA with other companies in the same sector:
Yes, HYVA FRANCE SA generated a net profit of 66 k€ in 2024.
Where is the headquarters of HYVA FRANCE SA ?
The headquarters of HYVA FRANCE SA is located in LE MEUX (60880), in the department Oise.
Where to find the tax return of HYVA FRANCE SA ?
The tax return of HYVA FRANCE SA 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 HYVA FRANCE SA operate?
HYVA FRANCE SA operates in the sector Commerce d'autres véhicules automobiles (NAF code 45.19Z). 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