Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1985-12-19 (40 years)Status: ActiveBusiness sector: Construction de véhicules automobilesLocation: ABREST (03200), Allier
LIGIER GROUP : revenue, balance sheet and financial ratios
LIGIER GROUP is a French company
founded 40 years ago,
specialized in the sector Construction de véhicules automobiles.
Based in ABREST (03200),
this company of category GE
shows in 2024 a revenue of 169.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LIGIER GROUP (SIREN 712000272)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
169 811 642 €
186 543 251 €
178 617 338 €
166 882 333 €
131 963 560 €
150 444 925 €
136 248 429 €
123 765 895 €
135 817 646 €
Net income
-1 587 529 €
1 943 490 €
9 348 235 €
9 013 402 €
8 021 201 €
8 373 285 €
6 914 890 €
5 456 817 €
11 524 042 €
EBITDA
7 310 257 €
10 058 333 €
12 149 652 €
17 757 758 €
15 156 930 €
17 860 171 €
15 657 349 €
12 042 375 €
16 389 880 €
Net margin
-0.9%
1.0%
5.2%
5.4%
6.1%
5.6%
5.1%
4.4%
8.5%
Revenue and income statement
En 2024, LIGIER GROUP alcanza unos ingresos de 169.8 M€. Los ingresos crecen positivamente durante 9 años (TCAC: +2.8%). Ligera caída de -9% vs 2023. Tras deducir el consumo (106.6 M€), el margen bruto se sitúa en 63.2 M€, es decir, una tasa del 37%. El EBITDA alcanza 7.3 M€, representando el 4.3% de los ingresos. El margen operativo sigue siendo frágil, requiriendo vigilancia de costes. El resultado neto es negativo en -1.6 M€ (-0.9% de los ingresos).
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
169 811 642 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
63 210 599 €
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
7 310 257 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-1 644 484 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 587 529 €
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
4.3%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 55%. La deuda permanece bajo control. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 43%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 4.3 años de flujo de caja. Este ratio permanece dentro de los estándares bancarios habituales. El flujo de caja representa el 3.5% de los ingresos.
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
55.01%
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
42.721%
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
3.491%
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
4.292
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
3.97
48.959
17.675
6.223
38.746
1.324
46.695
54.341
55.01
Financial autonomy
40.69
35.424
42.139
44.412
43.128
48.631
40.741
34.531
42.721
Repayment capacity
0.125
1.85
0.497
0.197
1.552
0.051
1.784
3.151
4.292
Cash flow / Revenue
6.924%
5.537%
7.884%
7.251%
7.615%
6.806%
6.9%
4.56%
3.491%
Sector positioning
Ratio de endeudamiento
55.012024
2022
2023
2024
Q1: 0.0
Med: 11.95
Q3: 107.51
Average
En 2024, el ratio de endeudamiento de LIGIER GROUP (55.01) se sitúa por encima de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Un esfuerzo de reducción podría mejorar la solidez financiera.
Autonomía financiera
42.72%2024
2022
2023
2024
Q1: 5.19%
Med: 25.16%
Q3: 46.1%
Bueno
En 2024, el autonomía financiera de LIGIER GROUP (42.7%) se sitúa por encima de la mediana del sector. Este ratio representa la parte del patrimonio en la financiación total. Esta posición cómoda ofrece un margen de seguridad apreciable.
Capacidad de reembolso
4.29 ans2024
2022
2023
2024
Q1: 0.0 ans
Med: 0.05 ans
Q3: 3.13 ans
Vigilar+17 pts over 3 years
En 2024, el capacidad de reembolso de LIGIER GROUP (4.3 ans) se sitúa en el top 25% del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Una duración larga puede señalar deuda pesada relativa a la capacidad de pago.
Liquidity ratios
El ratio de liquidez se sitúa en 188.15. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 17.4x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
188.146
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
17.412
Liquidity indicators evolution LIGIER GROUP
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
141.623
183.566
168.908
156.992
208.754
156.273
196.187
167.247
188.146
Interest coverage
3.689
6.308
4.229
4.359
4.074
2.782
5.824
6.717
17.412
Sector positioning
Ratio de liquidez
188.152024
2022
2023
2024
Q1: 121.73
Med: 168.4
Q3: 257.92
Bueno-6 pts over 3 years
En 2024, el ratio de liquidez de LIGIER GROUP (188.15) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
17.41x2024
2022
2023
2024
Q1: -4.84x
Med: 0.74x
Q3: 12.8x
Excelente
En 2024, el cobertura de intereses de LIGIER GROUP (17.4x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 23 días. Plazo proveedores: 42 días. Situación favorable. La rotación de existencias es de 72 días. El FM representa 67 días de ingresos. En 2016-2024, el FM aumentó en +32%.
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
31 477 984 €
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
23 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
42 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
72 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
67 j
WCR and payment terms evolution LIGIER GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
23 865 877 €
32 504 637 €
28 511 346 €
34 769 327 €
28 179 499 €
33 845 406 €
46 704 862 €
54 050 907 €
31 477 984 €
Inventory turnover (days)
41
57
48
59
60
58
82
98
72
Customer payment term (days)
61
42
48
36
36
29
28
40
23
Supplier payment term (days)
66
59
60
72
67
58
55
68
42
Positioning of LIGIER GROUP in its sector
Comparison with sector Construction de véhicules automobiles
Valuation estimate
Based on 61 transactions of similar company sales
(all years),
the value of LIGIER GROUP is estimated at
24 085 958 €
(range 15 063 313€ - 70 525 070€).
With an EBITDA of 7 310 257€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.30x
(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
61 tx
15063k€24085k€70525k€
24 085 958 €Range: 15 063 313€ - 70 525 070€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 310 257 €×1.1x
Estimation8 152 508 €
3 106 252€ - 19 290 406€
Revenue Multiple30%
169 811 642 €×0.30x
Estimation50 641 710 €
34 991 749€ - 155 916 178€
How is this estimate calculated?
This estimate is based on the analysis of 61 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 (Construction de véhicules automobiles)
Compare LIGIER GROUP with other companies in the same sector:
The headquarters of LIGIER GROUP is located in ABREST (03200), in the department Allier.
Where to find the tax return of LIGIER GROUP ?
The tax return of LIGIER GROUP 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 LIGIER GROUP operate?
LIGIER GROUP operates in the sector Construction de véhicules automobiles (NAF code 29.10Z). 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