Employees: 32 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: GECreation date: 1981-07-01 (44 years)Status: ActiveBusiness sector: Transports routiers réguliers de voyageursLocation: SAINT MEDARD EN JALLES (33160), Gironde
KEOLIS GIRONDE : revenue, balance sheet and financial ratios
KEOLIS GIRONDE is a French company
founded 44 years ago,
specialized in the sector Transports routiers réguliers de voyageurs.
Based in SAINT MEDARD EN JALLES (33160),
this company of category GE
shows in 2024 a revenue of 41.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KEOLIS GIRONDE (SIREN 322188194)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
41 200 261 €
37 620 350 €
21 914 883 €
19 772 485 €
16 405 191 €
18 278 353 €
17 338 024 €
17 130 232 €
16 848 423 €
Net income
1 201 480 €
2 839 055 €
1 758 797 €
1 280 061 €
972 556 €
844 524 €
792 397 €
1 444 631 €
919 544 €
EBITDA
1 754 042 €
1 133 933 €
1 793 407 €
1 893 267 €
372 425 €
1 456 882 €
656 000 €
1 046 105 €
1 236 536 €
Net margin
2.9%
7.5%
8.0%
6.5%
5.9%
4.6%
4.6%
8.4%
5.5%
Revenue and income statement
In 2024, KEOLIS GIRONDE achieves revenue of 41.2 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.8%. Vs 2023: +10%. After deducting consumption (4.8 M€), gross margin stands at 36.4 M€, i.e. a rate of 88%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.8 M€, representing 4.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.2 M€, i.e. 2.9% 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
41 200 261 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
36 364 269 €
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
1 754 042 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 408 720 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 201 480 €
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
4.0%
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 1%. 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 55%. 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 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 4.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.517%
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
54.581%
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
4.121%
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
0.039
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
1.061
0.967
0.908
0.819
0.713
0.658
0.596
0.518
0.517
Financial autonomy
63.74
66.069
68.616
62.868
64.422
69.981
64.931
54.389
54.581
Repayment capacity
0.105
0.117
0.162
0.122
-0.419
0.08
0.045
0.045
0.039
Cash flow / Revenue
5.934%
5.011%
3.579%
4.03%
-1.197%
5.298%
6.015%
4.22%
4.121%
Sector positioning
Debt ratio
0.522024
2022
2023
2024
Q1: 0.05
Med: 13.36
Q3: 53.47
Good
In 2024, the debt ratio of KEOLIS GIRONDE (0.52) 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
54.58%2024
2022
2023
2024
Q1: 19.49%
Med: 38.63%
Q3: 57.22%
Good-8 pts over 3 years
In 2024, the financial autonomy of KEOLIS GIRONDE (54.6%) 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
0.04 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 1.3 years
Average
In 2024, the repayment capacity of KEOLIS GIRONDE (0.04) 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 174.78. 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 0.2x. Danger: operating income does not cover interest charges, unsustainable situation.
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
174.78
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
0.21
Liquidity indicators evolution KEOLIS GIRONDE
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
259.678
276.134
320.495
251.871
270.045
323.024
266.886
214.037
174.78
Interest coverage
1.479
0.144
0.07
0.665
0.217
0.051
0.062
0.166
0.21
Sector positioning
Liquidity ratio
174.782024
2022
2023
2024
Q1: 120.71
Med: 178.19
Q3: 288.37
Average-20 pts over 3 years
In 2024, the liquidity ratio of KEOLIS GIRONDE (174.78) 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
0.21x2024
2022
2023
2024
Q1: 0.0x
Med: 0.09x
Q3: 3.69x
Good
In 2024, the interest coverage of KEOLIS GIRONDE (0.2x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Favorable situation: supplier credit is longer than customer credit by 24 days. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 98 days of revenue, i.e. 11.2 M€ to permanently finance.
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
11 229 131 €
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
40 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
64 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
6 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
98 j
WCR and payment terms evolution KEOLIS GIRONDE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 920 979 €
12 191 586 €
13 453 786 €
13 683 906 €
15 400 865 €
15 903 405 €
11 937 694 €
15 769 322 €
11 229 131 €
Inventory turnover (days)
3
3
5
6
7
6
6
6
6
Customer payment term (days)
83
84
76
87
109
86
69
74
40
Supplier payment term (days)
80
68
85
92
117
89
64
75
64
Positioning of KEOLIS GIRONDE in its sector
Comparison with sector Transports routiers réguliers de voyageurs
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of KEOLIS GIRONDE is estimated at
3 582 975 €
(range 1 835 937€ - 8 721 817€).
With an EBITDA of 1 754 042€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.14x
(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
85 tx
1835k€3582k€8721k€
3 582 975 €Range: 1 835 937€ - 8 721 817€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 754 042 €×1.4x
Estimation2 455 320 €
689 017€ - 6 967 763€
Revenue Multiple30%
41 200 261 €×0.14x
Estimation5 821 129 €
4 380 342€ - 13 058 881€
Net Income Multiple20%
1 201 480 €×2.5x
Estimation3 044 884 €
886 631€ - 6 601 357€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Transports routiers réguliers de voyageurs)
Compare KEOLIS GIRONDE with other companies in the same sector:
Yes, KEOLIS GIRONDE generated a net profit of 1.2 M€ in 2024.
Where is the headquarters of KEOLIS GIRONDE ?
The headquarters of KEOLIS GIRONDE is located in SAINT MEDARD EN JALLES (33160), in the department Gironde.
Where to find the tax return of KEOLIS GIRONDE ?
The tax return of KEOLIS GIRONDE 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 KEOLIS GIRONDE operate?
KEOLIS GIRONDE operates in the sector Transports routiers réguliers de voyageurs (NAF code 49.39A). 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