SIREN : 507410421
MATSURI RESTAURANT VAISE is a French company founded 17 years ago, specialized in the sector Restauration traditionnelle. Based in PARIS (75016), this company of category PME shows in 2024 a revenue of 1.5 M€. Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Data updated on 2026-05-09
Sources : INPI & INSEE SIRENE - Processing : Ministry of Economy
| Indicator | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 459 961 € | 1 403 276 € | 1 609 783 € | 1 687 003 € | 1 431 279 € | 1 688 604 € | 1 736 258 € | 1 754 841 € | 1 718 062 € | 1 628 814 € |
| Net income | 48 027 € | 64 236 € | -134 182 € | 283 696 € | 54 727 € | 2 689 € | -156 843 € | -155 528 € | -106 281 € | -152 985 € |
| EBITDA | 127 819 € | 70 066 € | -16 819 € | 123 938 € | 93 965 € | 135 115 € | 102 223 € | 95 744 € | 121 727 € | 91 227 € |
| Net margin | 3.3% | 4.6% | -8.3% | 16.8% | 3.8% | 0.2% | -9.0% | -8.9% | -6.2% | -9.4% |
In 2024, MATSURI RESTAURANT VAISE achieves revenue of 1.5 M€. Activity remains stable over the period (CAGR: -1.2%). Vs 2023: +4%. After deducting consumption (431 k€), gross margin stands at 1.0 M€, i.e. a rate of 70%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 128 k€, representing 8.8% of revenue. Positive scissor effect: EBITDA margin improves by +3.8 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 48 k€, i.e. 3.3% of revenue. This profit can be retained or distributed to shareholders.
1 459 961 €
1 028 915 €
127 819 €
36 443 €
48 027 €
8.8%
The debt ratio (= Financial debt / Equity x 100) stands at -103%. 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 -64%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.5 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 4.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
-103.199%
-63.985%
4.374%
12.546
2.5%
In 2024, the debt ratio of MATSURI RESTAURANT VAISE (-103.20) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
In 2024, the financial autonomy of MATSURI RESTAURANT VAISE (-64.0%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
In 2024, the repayment capacity of MATSURI RESTAURANT VAISE (12.55) 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.
The liquidity ratio (= Current assets / Current liabilities) stands at 76.75. 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 2.1x. Financial charges are adequately covered by operations.
76.745
2.128
In 2024, the liquidity ratio of MATSURI RESTAURANT VAISE (76.75) 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.
In 2024, the interest coverage of MATSURI RESTAURANT VAISE (2.1x) 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) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 11 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 362 days. Excellent situation: suppliers finance 351 days of the operating cycle (retail model). Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 150 days of revenue, i.e. 609 k€ to permanently finance. Over 2015-2024, WCR increased by +1028%, requiring additional financing.
608 556 €
11 j
362 j
6 j
150 j
Based on 698 transactions of similar company sales in 2024, the value of MATSURI RESTAURANT VAISE is estimated at 661 349 € (range 348 264€ - 1 197 067€). With an EBITDA of 127 819€, the sector multiple of 5.4x is applied. The price/revenue ratio is 0.57x (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.
Ajustez les pondérations selon votre analyse
This estimate is based on the analysis of 698 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Compare MATSURI RESTAURANT VAISE with other companies in the same sector:
Voir toutes les statistiques du secteur Restauration traditionnelle
The revenue of MATSURI RESTAURANT VAISE in 2024 is 1.5 M€.
Yes, MATSURI RESTAURANT VAISE generated a net profit of 48 k€ in 2024.
The headquarters of MATSURI RESTAURANT VAISE is located in PARIS (75016), in the department Paris.
The tax return of MATSURI RESTAURANT VAISE 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).
MATSURI RESTAURANT VAISE operates in the sector Restauration traditionnelle (NAF code 56.10A). See the 'Sector positioning' section above to compare the company with its competitors.