Employees: NN (None)Legal category: SCA (commandite par actions)Size: PMECreation date: 1986-11-24 (39 years)Status: ActiveBusiness sector: HypermarchésLocation: MARCKOLSHEIM (67390), Bas-Rhin
JEMA DISTRIBUTION : revenue, balance sheet and financial ratios
JEMA DISTRIBUTION is a French company
founded 39 years ago,
specialized in the sector Hypermarchés.
Based in MARCKOLSHEIM (67390),
this company of category PME
shows in 2024 a revenue of 1.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - JEMA DISTRIBUTION (SIREN 339533515)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 198 933 €
1 226 331 €
21 220 158 €
28 009 274 €
26 971 400 €
26 217 378 €
25 355 670 €
25 113 178 €
25 505 322 €
Net income
1 235 493 €
1 320 958 €
459 509 €
636 670 €
566 272 €
448 023 €
427 555 €
180 688 €
289 608 €
EBITDA
1 078 293 €
1 061 314 €
874 721 €
1 356 222 €
1 567 771 €
1 101 266 €
967 675 €
734 938 €
906 915 €
Net margin
103.0%
107.7%
2.2%
2.3%
2.1%
1.7%
1.7%
0.7%
1.1%
Revenue and income statement
In 2024, JEMA DISTRIBUTION achieves revenue of 1.2 M€. Revenue is declining over the period 2016-2024 (CAGR: -31.8%). Slight decline of -2% vs 2023. After deducting consumption (0 €), gross margin stands at 1.2 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.1 M€, representing 89.9% of revenue. Positive scissor effect: EBITDA margin improves by +3.4 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 103.0% 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
1 198 933 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 198 933 €
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
1 078 293 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
772 496 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 235 493 €
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
89.9%
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 65%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 56%. 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 1.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 128.7% 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
65.23%
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
55.81%
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
128.663%
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
1.068
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
68.321
118.784
224.539
203.143
180.155
166.957
128.026
74.006
65.23
Financial autonomy
35.712
29.337
19.157
21.061
20.957
21.037
39.394
52.848
55.81
Repayment capacity
2.349
3.039
3.432
3.157
2.21
2.135
3.203
1.13
1.068
Cash flow / Revenue
2.903%
3.543%
3.828%
3.697%
4.934%
4.772%
4.086%
132.96%
128.663%
Sector positioning
Debt ratio
65.232024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Average-19 pts over 3 years
In 2024, the debt ratio of JEMA DISTRIBUTION (65.23) 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
55.81%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Excellent+21 pts over 3 years
In 2024, the financial autonomy of JEMA DISTRIBUTION (55.8%) 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
1.07 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Good-28 pts over 3 years
In 2024, the repayment capacity of JEMA DISTRIBUTION (1.07) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 204.37. 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 2.1x. 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
204.371
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
2.052
Liquidity indicators evolution JEMA DISTRIBUTION
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
97.6
138.925
100.971
108.421
118.154
113.849
289.539
287.694
204.371
Interest coverage
3.758
2.074
3.204
3.727
2.416
2.538
4.363
2.419
2.052
Sector positioning
Liquidity ratio
204.372024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Excellent
In 2024, the liquidity ratio of JEMA DISTRIBUTION (204.37) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.05x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Average-32 pts over 3 years
In 2024, the interest coverage of JEMA DISTRIBUTION (2.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 26 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 999 days. Excellent situation: suppliers finance 973 days of the operating cycle (retail model). Overall, WCR represents 12 days of revenue, i.e. 39 k€ to permanently finance. Notable WCR improvement over the period (-97%), freeing up cash.
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
39 265 €
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
26 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
999 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
0 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
12 j
WCR and payment terms evolution JEMA DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 174 265 €
2 258 428 €
1 036 540 €
1 262 629 €
1 230 435 €
1 389 260 €
1 316 923 €
420 178 €
39 265 €
Inventory turnover (days)
17
19
19
21
22
19
0
0
0
Customer payment term (days)
0
0
0
0
2
0
5
46
26
Supplier payment term (days)
30
33
30
27
33
37
7
991
999
Positioning of JEMA DISTRIBUTION in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of JEMA DISTRIBUTION is estimated at
4 071 264 €
(range 1 582 719€ - 8 832 226€).
With an EBITDA of 1 078 293€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.23x
(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 value2024
551 transactions
1582k€4071k€8832k€
4 071 264 €Range: 1 582 719€ - 8 832 226€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 078 293 €×4.7x
Estimation5 098 098 €
1 776 745€ - 10 858 943€
Revenue Multiple30%
1 198 933 €×0.23x
Estimation275 655 €
149 876€ - 506 254€
Net Income Multiple20%
1 235 493 €×5.8x
Estimation7 197 597 €
3 246 920€ - 16 254 395€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Hypermarchés)
Compare JEMA DISTRIBUTION with other companies in the same sector:
Frequently asked questions about JEMA DISTRIBUTION
What is the revenue of JEMA DISTRIBUTION ?
The revenue of JEMA DISTRIBUTION in 2024 is 1.2 M€.
Is JEMA DISTRIBUTION profitable?
Yes, JEMA DISTRIBUTION generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of JEMA DISTRIBUTION ?
The headquarters of JEMA DISTRIBUTION is located in MARCKOLSHEIM (67390), in the department Bas-Rhin.
Where to find the tax return of JEMA DISTRIBUTION ?
The tax return of JEMA DISTRIBUTION 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 JEMA DISTRIBUTION operate?
JEMA DISTRIBUTION operates in the sector Hypermarchés (NAF code 47.11F). 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