MARKET MAKER TEAM LEADER : revenue, balance sheet and financial ratios
MARKET MAKER TEAM LEADER is a French company
founded 17 years ago,
specialized in the sector Activités des sociétés holding.
Based in DARDILLY (69570),
this company of category PME
shows in 2018 a revenue of 861 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARKET MAKER TEAM LEADER (SIREN 509372835)
Indicator
2018
2016
2015
Revenue
860 599 €
1 141 287 €
1 087 991 €
Net income
79 362 €
82 105 €
94 751 €
EBITDA
172 586 €
172 839 €
192 708 €
Net margin
9.2%
7.2%
8.7%
Revenue and income statement
In 2018, MARKET MAKER TEAM LEADER achieves revenue of 861 k€. Revenue is declining over the period 2015-2018 (CAGR: -7.5%). Significant drop of -25% vs 2016. After deducting consumption (0 €), gross margin stands at 861 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 173 k€, representing 20.1% of revenue. Positive scissor effect: EBITDA margin improves by +4.9 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 79 k€, i.e. 9.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
860 599 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
860 599 €
EBITDA (2018)
?
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
172 586 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
172 655 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
79 362 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
20.1%
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 124%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 40%. 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 16.4 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
124.244%
Financial autonomy (2018)
?
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
40.257%
Cash flow / Revenue (2018)
?
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
9.222%
Repayment capacity (2018)
?
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
16.427
Solvency indicators evolution MARKET MAKER TEAM LEADER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
Debt ratio
12.03
209.767
124.244
Financial autonomy
62.179
28.533
40.257
Repayment capacity
1.318
22.633
16.427
Cash flow / Revenue
8.709%
7.342%
9.222%
Sector positioning
Debt ratio
124.242018
2015
2016
2018
Q1: 0.17
Med: 17.79
Q3: 97.23
Average+24 pts over 3 years
In 2018, the debt ratio of MARKET MAKER TEAM LEADER (124.24) 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
40.26%2018
2015
2016
2018
Q1: 20.42%
Med: 58.43%
Q3: 88.08%
Average-22 pts over 3 years
In 2018, the financial autonomy of MARKET MAKER TEAM LEADER (40.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
16.43 years2018
2015
2016
2018
Q1: -0.0 years
Med: 0.19 years
Q3: 4.25 years
Average+13 pts over 3 years
In 2018, the repayment capacity of MARKET MAKER TEAM LEADER (16.43) 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 542.30. 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 21.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2018)
?
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
542.303
Interest coverage (2018)
?
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
21.44
Liquidity indicators evolution MARKET MAKER TEAM LEADER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2018
Liquidity ratio
183.28
527.625
542.303
Interest coverage
0.3
7.003
21.44
Sector positioning
Liquidity ratio
542.32018
2015
2016
2018
Q1: 103.54
Med: 428.41
Q3: 2235.47
Good+12 pts over 3 years
In 2018, the liquidity ratio of MARKET MAKER TEAM LEADER (542.30) 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
21.44x2018
2015
2016
2018
Q1: -64.61x
Med: 0.0x
Q3: 0.03x
Excellent
In 2018, the interest coverage of MARKET MAKER TEAM LEADER (21.4x) 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: 29 days. The company must finance 11 days of gap between collections and payments. Overall, WCR represents 373 days of revenue, i.e. 891 k€ to permanently finance. Over 2015-2018, WCR increased by +2084%, requiring additional financing.
Operating WCR (2018)
?
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
891 142 €
Customer credit (2018)
?
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 (2018)
?
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
29 j
Inventory turnover (2018)
?
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 (2018)
?
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
373 j
WCR and payment terms evolution MARKET MAKER TEAM LEADER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2018
Operating WCR
40 811 €
1 282 498 €
891 142 €
Inventory turnover (days)
0
0
0
Customer payment term (days)
104
39
40
Supplier payment term (days)
70
11
29
Positioning of MARKET MAKER TEAM LEADER in its sector
Comparison with sector Activités des sociétés holding
Valuation estimate
Based on 117 transactions of similar company sales
in 2018,
the value of MARKET MAKER TEAM LEADER is estimated at
611 185 €
(range 259 619€ - 1 103 661€).
With an EBITDA of 172 586€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.51x
(in line with sector norms).
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 value2018
117 transactions
259k€611k€1103k€
611 185 €Range: 259 619€ - 1 103 661€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
172 586 €×4.7x
Estimation804 072 €
328 208€ - 1 360 836€
Revenue Multiple30%
860 599 €×0.51x
Estimation442 643 €
212 814€ - 710 745€
Net Income Multiple20%
79 362 €×4.8x
Estimation381 782 €
158 356€ - 1 050 102€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 sociétés holding)
Compare MARKET MAKER TEAM LEADER with other companies in the same sector:
Frequently asked questions about MARKET MAKER TEAM LEADER
What is the revenue of MARKET MAKER TEAM LEADER ?
The revenue of MARKET MAKER TEAM LEADER in 2018 is 861 k€.
Is MARKET MAKER TEAM LEADER profitable?
Yes, MARKET MAKER TEAM LEADER generated a net profit of 79 k€ in 2018.
Where is the headquarters of MARKET MAKER TEAM LEADER ?
The headquarters of MARKET MAKER TEAM LEADER is located in DARDILLY (69570), in the department Rhone.
Where to find the tax return of MARKET MAKER TEAM LEADER ?
The tax return of MARKET MAKER TEAM LEADER 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 MARKET MAKER TEAM LEADER operate?
MARKET MAKER TEAM LEADER operates in the sector Activités des sociétés holding (NAF code 64.20Z). 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