MARTENAT AUVERGNE SAS : revenue, balance sheet and financial ratios
MARTENAT AUVERGNE SAS is a French company
founded 20 years ago,
specialized in the sector Commerce d'autres véhicules automobiles.
Based in LEMPDES (63370),
this company of category ETI
shows in 2024 a revenue of 21.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MARTENAT AUVERGNE SAS (SIREN 488984592)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
21 760 614 €
19 786 774 €
18 523 664 €
22 787 690 €
18 752 632 €
24 953 635 €
20 712 118 €
18 219 446 €
16 575 080 €
Net income
478 358 €
465 871 €
454 775 €
229 143 €
153 935 €
198 959 €
275 740 €
264 842 €
139 380 €
EBITDA
786 581 €
728 371 €
591 549 €
353 551 €
167 679 €
319 938 €
353 452 €
517 788 €
251 507 €
Net margin
2.2%
2.4%
2.5%
1.0%
0.8%
0.8%
1.3%
1.5%
0.8%
Revenue and income statement
In 2024, MARTENAT AUVERGNE SAS achieves revenue of 21.8 M€. Revenue is growing positively over 9 years (CAGR: +3.5%). Vs 2023: +10%. After deducting consumption (17.1 M€), gross margin stands at 4.6 M€, i.e. a rate of 21%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 787 k€, representing 3.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 478 k€, i.e. 2.2% 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
21 760 614 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 647 309 €
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
786 581 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
653 383 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
478 358 €
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
3.6%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 30%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.7% 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
42.709%
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
30.216%
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
2.67%
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
1.682
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 MARTENAT AUVERGNE 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
4.079
9.586
18.523
28.193
6.5
10.265
20.571
74.538
42.709
Financial autonomy
29.136
33.524
28.073
21.382
30.968
33.742
32.911
24.128
30.216
Repayment capacity
0.0
0.064
0.042
0.705
1.131
0.809
0.969
1.622
1.682
Cash flow / Revenue
0.697%
2.284%
1.123%
0.991%
0.596%
1.183%
2.381%
2.655%
2.67%
Sector positioning
Debt ratio
42.712024
2022
2023
2024
Q1: 9.12
Med: 44.72
Q3: 119.03
Good+15 pts over 3 years
In 2024, the debt ratio of MARTENAT AUVERGNE SAS (42.71) 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
30.22%2024
2022
2023
2024
Q1: 17.36%
Med: 31.96%
Q3: 49.84%
Average
In 2024, the financial autonomy of MARTENAT AUVERGNE SAS (30.2%) 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
1.68 years2024
2022
2023
2024
Q1: 0.0 years
Med: 1.08 years
Q3: 4.66 years
Average+7 pts over 3 years
In 2024, the repayment capacity of MARTENAT AUVERGNE SAS (1.68) 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 159.84. 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 3.9x. Financial charges are adequately covered by operations.
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
159.844
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
3.912
Liquidity indicators evolution MARTENAT AUVERGNE 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
119.398
128.643
127.309
128.543
140.699
142.067
146.51
137.826
159.844
Interest coverage
1.982
0.745
0.572
0.53
3.554
0.275
0.338
8.054
3.912
Sector positioning
Liquidity ratio
159.842024
2022
2023
2024
Q1: 145.03
Med: 198.86
Q3: 330.56
Average+8 pts over 3 years
In 2024, the liquidity ratio of MARTENAT AUVERGNE SAS (159.84) 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
3.91x2024
2022
2023
2024
Q1: 0.0x
Med: 7.3x
Q3: 27.22x
Average+10 pts over 3 years
In 2024, the interest coverage of MARTENAT AUVERGNE SAS (3.9x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 81 days. Excellent situation: suppliers finance 42 days of the operating cycle (retail model). Inventory turnover is 73 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 116 days of revenue, i.e. 7.0 M€ to permanently finance. Over 2016-2024, WCR increased by +97%, 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
6 993 209 €
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
39 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
81 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
73 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
116 j
WCR and payment terms evolution MARTENAT AUVERGNE 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
3 552 040 €
3 448 030 €
5 023 517 €
6 621 946 €
4 200 965 €
4 368 172 €
5 765 676 €
8 858 143 €
6 993 209 €
Inventory turnover (days)
44
39
49
44
46
30
70
89
73
Customer payment term (days)
34
34
40
54
36
37
40
67
39
Supplier payment term (days)
67
54
66
81
79
62
78
100
81
Positioning of MARTENAT AUVERGNE SAS in its sector
Comparison with sector Commerce d'autres véhicules automobiles
Valuation estimate
Based on 56 transactions of similar company sales
(all years),
the value of MARTENAT AUVERGNE SAS is estimated at
1 210 383 €
(range 695 535€ - 4 581 761€).
With an EBITDA of 786 581€, the sector multiple of 0.8x is applied.
The price/revenue ratio is 0.13x
(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
56 tx
695k€1210k€4581k€
1 210 383 €Range: 695 535€ - 4 581 761€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
786 581 €×0.8x
Estimation626 756 €
207 575€ - 2 840 976€
Revenue Multiple30%
21 760 614 €×0.13x
Estimation2 720 973 €
1 915 250€ - 9 474 771€
Net Income Multiple20%
478 358 €×0.8x
Estimation403 569 €
85 867€ - 1 594 211€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Commerce d'autres véhicules automobiles)
Compare MARTENAT AUVERGNE SAS with other companies in the same sector:
Frequently asked questions about MARTENAT AUVERGNE SAS
What is the revenue of MARTENAT AUVERGNE SAS ?
The revenue of MARTENAT AUVERGNE SAS in 2024 is 21.8 M€.
Is MARTENAT AUVERGNE SAS profitable?
Yes, MARTENAT AUVERGNE SAS generated a net profit of 478 k€ in 2024.
Where is the headquarters of MARTENAT AUVERGNE SAS ?
The headquarters of MARTENAT AUVERGNE SAS is located in LEMPDES (63370), in the department Puy-de-Dome.
Where to find the tax return of MARTENAT AUVERGNE SAS ?
The tax return of MARTENAT AUVERGNE 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 MARTENAT AUVERGNE SAS operate?
MARTENAT AUVERGNE SAS operates in the sector Commerce d'autres véhicules automobiles (NAF code 45.19Z). 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