KION FRANCE SERVICES SAS : revenue, balance sheet and financial ratios
KION FRANCE SERVICES SAS is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in ELANCOURT (78990),
this company of category GE
shows in 2024 a revenue of 25.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - KION FRANCE SERVICES SAS (SIREN 492609391)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
25 118 295 €
25 758 652 €
22 773 313 €
22 911 142 €
21 913 529 €
21 250 989 €
19 768 715 €
18 996 615 €
18 774 433 €
Net income
51 108 550 €
53 320 584 €
99 874 904 €
24 027 178 €
1 726 310 €
57 181 212 €
54 111 370 €
32 187 136 €
25 952 009 €
EBITDA
2 128 684 €
1 848 773 €
1 873 532 €
1 384 923 €
1 225 530 €
1 625 375 €
1 829 463 €
1 692 514 €
785 758 €
Net margin
203.5%
207.0%
438.6%
104.9%
7.9%
269.1%
273.7%
169.4%
138.2%
Revenue and income statement
In 2024, KION FRANCE SERVICES SAS achieves revenue of 25.1 M€. Revenue is growing positively over 9 years (CAGR: +3.7%). Slight decline of -2% vs 2023. After deducting consumption (16 k€), gross margin stands at 25.1 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 2.1 M€, representing 8.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 51.1 M€, i.e. 203.5% 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
25 118 295 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
25 102 631 €
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
2 128 684 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
296 833 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
51 108 550 €
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
8.5%
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 22%. 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 1.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 210.7% 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
21.684%
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
80.176%
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
210.709%
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
1.858
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution KION FRANCE SERVICES SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
30.814
0.078
0.018
0.0
0.003
0.003
0.0
0.0
21.684
Financial autonomy
51.543
53.945
59.365
61.297
61.886
65.716
79.696
80.567
80.176
Repayment capacity
3.25
0.007
0.001
0.0
0.003
0.0
0.0
0.0
1.858
Cash flow / Revenue
147.592%
180.983%
281.576%
274.528%
13.046%
108.833%
444.598%
211.766%
210.709%
Sector positioning
Debt ratio
21.682024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average+27 pts over 3 years
In 2024, the debt ratio of KION FRANCE SERVICES SAS (21.68) 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
80.18%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good
In 2024, the financial autonomy of KION FRANCE SERVICES SAS (80.2%) 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
1.86 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+37 pts over 3 years
In 2024, the repayment capacity of KION FRANCE SERVICES SAS (1.86) 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 59.61. 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 220.2x. 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
59.61
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
220.154
Liquidity indicators evolution KION FRANCE SERVICES SAS
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
4.755
4.206
3.449
3.967
3.16
3.039
5.208
3.423
59.61
Interest coverage
531.556
225.09
197.371
179.001
178.239
156.596
97.4
215.734
220.154
Sector positioning
Liquidity ratio
59.612024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Average
In 2024, the liquidity ratio of KION FRANCE SERVICES SAS (59.61) 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
220.15x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excellent
In 2024, the interest coverage of KION FRANCE SERVICES SAS (220.2x) 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: 40 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 54 days. Favorable situation: supplier credit is longer than customer credit by 14 days. WCR is negative (-211 days): operations structurally generate cash. Over 2016-2024, WCR increased by +92%, 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
-14 737 406 €
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
54 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
-211 j
WCR and payment terms evolution KION FRANCE SERVICES SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-186 609 603 €
-259 587 034 €
-230 967 782 €
-219 244 966 €
-217 412 010 €
-197 143 504 €
-118 357 918 €
-115 284 393 €
-14 737 406 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
25
27
24
27
25
26
16
27
40
Supplier payment term (days)
42
60
57
54
39
39
39
41
54
Positioning of KION FRANCE SERVICES SAS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of KION FRANCE SERVICES SAS is estimated at
105 387 768 €
(range 35 648 612€ - 276 300 545€).
With an EBITDA of 2 128 684€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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
103 transactions
35648k€105387k€276300k€
105 387 768 €Range: 35 648 612€ - 276 300 545€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 128 684 €×5.0x
Estimation10 710 077 €
1 843 666€ - 17 717 772€
Revenue Multiple30%
25 118 295 €×0.38x
Estimation9 485 121 €
4 520 890€ - 19 156 665€
Net Income Multiple20%
51 108 550 €×9.5x
Estimation485 935 965 €
166 852 565€ - 1 308 473 300€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare KION FRANCE SERVICES SAS with other companies in the same sector:
Frequently asked questions about KION FRANCE SERVICES SAS
What is the revenue of KION FRANCE SERVICES SAS ?
The revenue of KION FRANCE SERVICES SAS in 2024 is 25.1 M€.
Is KION FRANCE SERVICES SAS profitable?
Yes, KION FRANCE SERVICES SAS generated a net profit of 51.1 M€ in 2024.
Where is the headquarters of KION FRANCE SERVICES SAS ?
The headquarters of KION FRANCE SERVICES SAS is located in ELANCOURT (78990), in the department Yvelines.
Where to find the tax return of KION FRANCE SERVICES SAS ?
The tax return of KION FRANCE SERVICES SAS 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 KION FRANCE SERVICES SAS operate?
KION FRANCE SERVICES SAS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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