Employees: 31 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1989-01-01 (37 years)Status: ActiveBusiness sector: Fabrication de parfums et de produits pour la toiletteLocation: PARIS (75007), Paris
INTERPARFUMS : revenue, balance sheet and financial ratios
INTERPARFUMS is a French company
founded 37 years ago,
specialized in the sector Fabrication de parfums et de produits pour la toilette.
Based in PARIS (75007),
this company of category ETI
shows in 2024 a revenue of 667.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - INTERPARFUMS (SIREN 350219382)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
667 890 000 €
667 890 000 €
594 165 000 €
308 781 000 €
308 781 000 €
423 408 000 €
390 435 000 €
367 032 000 €
322 465 000 €
Net income
114 877 000 €
114 877 000 €
82 404 000 €
29 190 000 €
29 190 000 €
45 237 000 €
36 525 000 €
27 151 000 €
30 781 000 €
EBITDA
214 413 000 €
214 413 000 €
184 783 000 €
73 147 000 €
73 147 000 €
100 215 000 €
87 668 000 €
370 611 000 €
165 081 000 €
Net margin
17.2%
17.2%
13.9%
9.5%
9.5%
10.7%
9.4%
7.4%
9.5%
Revenue and income statement
In 2024, INTERPARFUMS achieves revenue of 667.9 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +9.5%. Slight decline of 0% vs 2023. After deducting consumption (228.4 M€), gross margin stands at 439.5 M€, i.e. a rate of 66%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 214.4 M€, representing 32.1% 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 114.9 M€, i.e. 17.2% 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
667 890 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
439 484 000 €
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
214 413 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
131 890 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
114 877 000 €
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
32.1%
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 23%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 18.9% 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 (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
22.588%
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
65.847%
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
18.934%
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
0.99
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
18.292
12.926
7.539
2.415
2.504
23.474
29.328
22.588
22.588
Financial autonomy
70.481
71.848
71.467
76.863
79.671
65.537
57.006
65.847
65.847
Repayment capacity
0.954
1.245
0.681
0.187
0.263
2.612
1.547
0.989
0.99
Cash flow / Revenue
22.759%
11.047%
11.36%
12.695%
13.732%
13.862%
16.12%
18.948%
18.934%
Sector positioning
Debt ratio
22.592024
2022
2023
2024
Q1: 0.02
Med: 16.22
Q3: 72.0
Average
In 2024, the debt ratio of INTERPARFUMS (22.59) 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
65.85%2024
2022
2023
2024
Q1: 13.03%
Med: 38.97%
Q3: 62.54%
Excellent+8 pts over 3 years
In 2024, the financial autonomy of INTERPARFUMS (65.8%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.99 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.85 years
Average-7 pts over 3 years
In 2024, the repayment capacity of INTERPARFUMS (0.99) 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 381.63. 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 5.0x. Financial charges are adequately covered by operations.
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
381.63
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
4.989
Liquidity indicators evolution INTERPARFUMS
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
452.28
411.348
330.516
378.751
473.368
393.204
231.368
316.648
381.63
Interest coverage
4.303
0.783
3.253
2.763
4.246
4.246
3.105
4.989
4.989
Sector positioning
Liquidity ratio
381.632024
2022
2023
2024
Q1: 133.67
Med: 232.72
Q3: 398.8
Good+21 pts over 3 years
In 2024, the liquidity ratio of INTERPARFUMS (381.63) 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
4.99x2024
2022
2023
2024
Q1: 0.0x
Med: 0.69x
Q3: 9.22x
Good
In 2024, the interest coverage of INTERPARFUMS (5.0x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 55 days. The company must finance 6 days of gap between collections and payments. Inventory turnover is 111 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 157 days of revenue, i.e. 291.7 M€ to permanently finance. Over 2016-2024, WCR increased by +141%, 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
291 667 563 €
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
61 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
55 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
111 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
157 j
WCR and payment terms evolution INTERPARFUMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
121 001 767 €
127 954 696 €
129 917 246 €
138 318 925 €
119 399 437 €
151 954 218 €
170 495 647 €
227 797 242 €
291 667 563 €
Inventory turnover (days)
0
88
92
86
109
112
87
104
111
Customer payment term (days)
61
49
59
58
70
94
53
50
61
Supplier payment term (days)
130
350
73
59
57
106
101
55
55
Positioning of INTERPARFUMS in its sector
Comparison with sector Fabrication de parfums et de produits pour la toilette
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of INTERPARFUMS is estimated at
101 375 175 €
(range 40 225 223€ - 301 931 792€).
With an EBITDA of 214 413 000€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.11x
(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
74 tx
40225k€101375k€301931k€
101 375 175 €Range: 40 225 223€ - 301 931 792€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
214 413 000 €×0.6x
Estimation134 013 647 €
40 599 991€ - 309 039 650€
Revenue Multiple30%
667 890 000 €×0.11x
Estimation73 363 872 €
47 876 168€ - 166 913 806€
Net Income Multiple20%
114 877 000 €×0.5x
Estimation61 795 952 €
27 811 887€ - 486 689 129€
How is this estimate calculated?
This estimate is based on the analysis of 74 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 de parfums et de produits pour la toilette)
Compare INTERPARFUMS with other companies in the same sector:
Yes, INTERPARFUMS generated a net profit of 114.9 M€ in 2024.
Where is the headquarters of INTERPARFUMS ?
The headquarters of INTERPARFUMS is located in PARIS (75007), in the department Paris.
Where to find the tax return of INTERPARFUMS ?
The tax return of INTERPARFUMS 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 INTERPARFUMS operate?
INTERPARFUMS operates in the sector Fabrication de parfums et de produits pour la toilette (NAF code 20.42Z). 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