KANTAR TNS - MB is a French company
founded 28 years ago,
specialized in the sector Études de marché et sondages.
Based in BAGNEUX (92220),
this company of category ETI
shows in 2024 a revenue of 72.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KANTAR TNS - MB (SIREN 414496315)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
72 018 797 €
72 774 653 €
65 969 989 €
59 054 444 €
74 135 996 €
92 457 317 €
83 961 676 €
74 591 223 €
82 140 288 €
Net income
4 329 445 €
4 891 938 €
42 069 267 €
38 586 119 €
10 317 720 €
4 369 592 €
14 054 303 €
1 710 499 €
19 221 441 €
EBITDA
5 467 623 €
3 299 315 €
376 781 €
-5 807 728 €
-9 393 934 €
-3 652 839 €
-7 507 544 €
-196 142 €
2 871 364 €
Net margin
6.0%
6.7%
63.8%
65.3%
13.9%
4.7%
16.7%
2.3%
23.4%
Revenue and income statement
In 2024, KANTAR TNS - MB achieves revenue of 72.0 M€. Activity remains stable over the period (CAGR: -1.6%). Slight decline of -1% vs 2023. After deducting consumption (0 €), gross margin stands at 72.0 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 5.5 M€, representing 7.6% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 4.3 M€, i.e. 6.0% 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
72 018 797 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
72 018 797 €
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
5 467 623 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 463 769 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
4 329 445 €
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
7.6%
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 2%. 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 80%. 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 0.3 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 16.7% 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
2.016%
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
79.565%
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
16.747%
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
0.3
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
70.425
50.802
30.899
0.225
0.0
0.534
12.925
10.459
2.016
Financial autonomy
47.326
51.406
54.814
63.199
71.268
77.812
77.272
74.013
79.565
Repayment capacity
4.278
1.628
1.907
0.018
0.0
0.068
0.708
3.486
0.3
Cash flow / Revenue
22.949%
45.608%
22.101%
16.246%
7.476%
21.572%
56.795%
8.222%
16.747%
Sector positioning
Debt ratio
2.022024
2022
2023
2024
Q1: 0.0
Med: 2.02
Q3: 34.22
Good-5 pts over 3 years
In 2024, the debt ratio of KANTAR TNS - MB (2.02) 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
79.56%2024
2022
2023
2024
Q1: 12.11%
Med: 39.42%
Q3: 65.91%
Excellent
In 2024, the financial autonomy of KANTAR TNS - MB (79.6%) 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
0.3 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.41 years
Average
In 2024, the repayment capacity of KANTAR TNS - MB (0.30) 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 299.27. 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 4.8x. 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
299.267
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
4.817
Liquidity indicators evolution KANTAR TNS - MB
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
157.951
160.786
123.044
82.805
80.598
235.835
512.996
335.411
299.267
Interest coverage
108.966
-1224.157
-38.863
-9.75
-27.31
-1.573
13.136
8.08
4.817
Sector positioning
Liquidity ratio
299.272024
2022
2023
2024
Q1: 138.9
Med: 219.42
Q3: 420.98
Good-15 pts over 3 years
In 2024, the liquidity ratio of KANTAR TNS - MB (299.27) 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
4.82x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.73x
Excellent
In 2024, the interest coverage of KANTAR TNS - MB (4.8x) 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: 89 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 108 days. Favorable situation: supplier credit is longer than customer credit by 19 days. Overall, WCR represents 314 days of revenue, i.e. 62.8 M€ to permanently finance. Over 2016-2024, WCR increased by +106%, 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
62 815 515 €
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
89 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
108 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
314 j
WCR and payment terms evolution KANTAR TNS - MB
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
30 521 688 €
34 711 026 €
28 539 413 €
3 919 266 €
3 405 066 €
56 298 373 €
88 908 414 €
79 007 074 €
62 815 515 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
108
100
107
110
83
148
135
126
89
Supplier payment term (days)
142
180
187
127
111
177
113
139
108
Positioning of KANTAR TNS - MB in its sector
Comparison with sector Études de marché et sondages
Valuation estimate
Based on 107 transactions of similar company sales
(all years),
the value of KANTAR TNS - MB is estimated at
14 358 927 €
(range 5 372 179€ - 30 894 371€).
With an EBITDA of 5 467 623€, the sector multiple of 2.6x 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
107 transactions
5372k€14358k€30894k€
14 358 927 €Range: 5 372 179€ - 30 894 371€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 467 623 €×2.6x
Estimation14 153 826 €
5 171 209€ - 32 424 060€
Revenue Multiple30%
72 018 797 €×0.23x
Estimation16 271 619 €
6 699 833€ - 28 298 806€
Net Income Multiple20%
4 329 445 €×2.8x
Estimation12 002 641 €
3 883 128€ - 30 963 497€
How is this estimate calculated?
This estimate is based on the analysis of 107 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 (Études de marché et sondages)
Compare KANTAR TNS - MB with other companies in the same sector:
The revenue of KANTAR TNS - MB in 2024 is 72.0 M€.
Is KANTAR TNS - MB profitable?
Yes, KANTAR TNS - MB generated a net profit of 4.3 M€ in 2024.
Where is the headquarters of KANTAR TNS - MB ?
The headquarters of KANTAR TNS - MB is located in BAGNEUX (92220), in the department Hauts-de-Seine.
Where to find the tax return of KANTAR TNS - MB ?
The tax return of KANTAR TNS - MB 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 KANTAR TNS - MB operate?
KANTAR TNS - MB operates in the sector Études de marché et sondages (NAF code 73.20Z). 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