Employees: 41 (2023.0)Legal category: SA (autres)Size: ETICreation date: 1993-09-01 (32 years)Status: ActiveBusiness sector: Fabrication de gaz industrielsLocation: LYON (69007), Rhone
LINDE FRANCE : revenue, balance sheet and financial ratios
LINDE FRANCE is a French company
founded 32 years ago,
specialized in the sector Fabrication de gaz industriels.
Based in LYON (69007),
this company of category ETI
shows in 2024 a revenue of 351.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - LINDE FRANCE (SIREN 392631248)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
351 656 206 €
348 849 522 €
344 012 012 €
288 845 456 €
265 162 425 €
275 849 568 €
268 309 419 €
263 726 535 €
259 369 782 €
Net income
76 573 270 €
68 351 143 €
50 745 702 €
34 142 447 €
28 399 070 €
322 683 €
25 717 082 €
-3 004 566 €
20 990 687 €
EBITDA
136 440 414 €
125 315 021 €
103 218 197 €
89 825 306 €
74 236 651 €
65 583 957 €
54 680 497 €
59 070 069 €
60 598 081 €
Net margin
21.8%
19.6%
14.8%
11.8%
10.7%
0.1%
9.6%
-1.1%
8.1%
Revenue and income statement
In 2024, LINDE FRANCE achieves revenue of 351.7 M€. Revenue is growing positively over 9 years (CAGR: +3.9%). Vs 2023: +1%. After deducting consumption (17.2 M€), gross margin stands at 334.5 M€, i.e. a rate of 95%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 136.4 M€, representing 38.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.9 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 76.6 M€, i.e. 21.8% 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
351 656 206 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
334 451 273 €
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
136 440 414 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
103 956 285 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
76 573 270 €
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
38.8%
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 4%. 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 60%. 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 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 30.6% 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
3.909%
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
59.918%
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
30.636%
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
0.078
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
4.555
5.387
4.429
3.8
3.129
3.562
3.504
3.711
3.909
Financial autonomy
56.981
49.246
55.731
48.723
58.693
57.28
56.715
59.708
59.918
Repayment capacity
0.154
0.153
0.142
0.103
0.082
0.092
0.083
0.08
0.078
Cash flow / Revenue
18.906%
18.816%
19.706%
19.789%
25.187%
23.956%
23.617%
28.076%
30.636%
Sector positioning
Debt ratio
3.912024
2022
2023
2024
Q1: 0.0
Med: 0.0
Q3: 61.73
Average+19 pts over 3 years
In 2024, the debt ratio of LINDE FRANCE (3.91) 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
59.92%2024
2022
2023
2024
Q1: 22.81%
Med: 48.32%
Q3: 73.68%
Good-10 pts over 3 years
In 2024, the financial autonomy of LINDE FRANCE (59.9%) 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
0.08 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.02 years
Watch
In 2024, the repayment capacity of LINDE FRANCE (0.08) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 132.37. 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 0.4x. 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
132.37
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
0.427
Liquidity indicators evolution LINDE FRANCE
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
116.371
110.207
110.288
95.16
124.981
142.819
139.432
139.527
132.37
Interest coverage
0.614
0.64
0.919
0.807
0.584
0.52
0.534
0.435
0.427
Sector positioning
Liquidity ratio
132.372024
2022
2023
2024
Q1: 117.72
Med: 221.8
Q3: 376.68
Average-11 pts over 3 years
In 2024, the liquidity ratio of LINDE FRANCE (132.37) 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
0.43x2024
2022
2023
2024
Q1: 0.0x
Med: 0.03x
Q3: 6.71x
Good-7 pts over 3 years
In 2024, the interest coverage of LINDE FRANCE (0.4x) 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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 86 days. Favorable situation: supplier credit is longer than customer credit by 14 days. Inventory turnover is 12 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-15 days): operations structurally generate cash. Over 2016-2024, WCR increased by +74%, 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
-14 611 315 €
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
72 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
86 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
12 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
-15 j
WCR and payment terms evolution LINDE FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-55 538 851 €
-57 782 484 €
-51 260 514 €
-69 210 657 €
-48 111 070 €
-13 578 625 €
6 250 698 €
-2 759 400 €
-14 611 315 €
Inventory turnover (days)
13
14
14
14
14
13
13
13
12
Customer payment term (days)
68
68
74
71
72
75
81
77
72
Supplier payment term (days)
71
71
75
68
67
87
91
90
86
Positioning of LINDE FRANCE in its sector
Comparison with sector Fabrication de gaz industriels
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of LINDE FRANCE is estimated at
62 465 843 €
(range 24 187 780€ - 189 574 926€).
With an EBITDA of 136 440 414€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.11x
(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
74 tx
24187k€62465k€189574k€
62 465 843 €Range: 24 187 780€ - 189 574 926€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
136 440 414 €×0.6x
Estimation85 278 773 €
25 835 558€ - 196 655 510€
Revenue Multiple30%
351 656 206 €×0.11x
Estimation38 627 410 €
25 207 671€ - 87 883 148€
Net Income Multiple20%
76 573 270 €×0.5x
Estimation41 191 171 €
18 538 499€ - 324 411 136€
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de gaz industriels)
Compare LINDE FRANCE with other companies in the same sector:
Yes, LINDE FRANCE generated a net profit of 76.6 M€ in 2024.
Where is the headquarters of LINDE FRANCE ?
The headquarters of LINDE FRANCE is located in LYON (69007), in the department Rhone.
Where to find the tax return of LINDE FRANCE ?
The tax return of LINDE FRANCE 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 LINDE FRANCE operate?
LINDE FRANCE operates in the sector Fabrication de gaz industriels (NAF code 20.11Z). 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