Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2006-07-03 (19 years)Status: ActiveBusiness sector: Activités des sièges sociauxLocation: SAINT-PAUL (97434), La Reunion
MEDIAUSTRAL REUNION : revenue, balance sheet and financial ratios
MEDIAUSTRAL REUNION is a French company
founded 19 years ago,
specialized in the sector Activités des sièges sociaux.
Based in SAINT-PAUL (97434),
this company of category ETI
shows in 2024 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDIAUSTRAL REUNION (SIREN 491698296)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
1 066 987 €
1 059 593 €
1 216 089 €
93 056 €
5 439 869 €
4 957 263 €
4 271 360 €
3 879 059 €
3 040 288 €
424 822 €
Net income
712 700 €
1 363 204 €
-204 843 €
9 977 907 €
313 878 €
861 915 €
730 592 €
423 410 €
47 603 €
15 837 €
EBITDA
-112 816 €
-51 738 €
-5 097 €
-21 107 €
109 502 €
986 089 €
411 238 €
189 467 €
15 447 €
-25 793 €
Net margin
66.8%
128.7%
-16.8%
10722.5%
5.8%
17.4%
17.1%
10.9%
1.6%
3.7%
Revenue and income statement
In 2024, MEDIAUSTRAL REUNION achieves revenue of 1.1 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.8%. Vs 2023: +1%. After deducting consumption (0 €), gross margin stands at 1.1 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -113 k€, representing -10.6% of revenue. Warning negative scissor effect: despite revenue change (+1%), EBITDA varies by -118%, reducing margin by 5.7 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 713 k€, i.e. 66.8% 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
1 066 987 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 066 987 €
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
-112 816 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-116 812 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
712 700 €
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
-10.6%
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 41%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 67.2% 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
40.75%
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
18.173%
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
67.169%
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
0.635
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
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.74
245.122
280.502
226.166
207.961
171.781
316.604
0.0
574.131
40.75
Financial autonomy
13.677
19.594
17.602
23.175
26.672
27.214
15.294
10.533
13.526
18.173
Repayment capacity
0.838
16.807
5.803
4.037
2.844
-62.614
-1.314
0.0
7.393
0.635
Cash flow / Revenue
3.792%
3.925%
14.621%
19.358%
23.924%
-0.967%
-4127.793%
-16.121%
129.516%
67.169%
Sector positioning
Debt ratio
40.752024
2022
2023
2024
Q1: 0.06
Med: 14.64
Q3: 89.5
Average+34 pts over 3 years
In 2024, the debt ratio of MEDIAUSTRAL REUNION (40.75) 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
18.17%2024
2022
2023
2024
Q1: 11.6%
Med: 51.97%
Q3: 85.23%
Average
In 2024, the financial autonomy of MEDIAUSTRAL REUNION (18.2%) 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
0.64 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.21 years
Q3: 3.74 years
Average+28 pts over 3 years
In 2024, the repayment capacity of MEDIAUSTRAL REUNION (0.64) 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 93.86. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
93.859
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
132.021
553.504
478.243
664.906
542.899
321.614
226.064
95.975
972.39
93.859
Interest coverage
-15.516
61.773
42.219
21.212
8.571
39.903
-486.796
-4230.645
-867.998
-143.057
Sector positioning
Liquidity ratio
93.862024
2022
2023
2024
Q1: 116.82
Med: 458.52
Q3: 2178.3
Average
In 2024, the liquidity ratio of MEDIAUSTRAL REUNION (93.86) 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
-143.06x2024
2022
2023
2024
Q1: -45.38x
Med: 0.0x
Q3: 2.89x
Average
In 2024, the interest coverage of MEDIAUSTRAL REUNION (-143.1x) 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: 326 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 321 days. The company must finance 5 days of gap between collections and payments. Overall, WCR represents 10 days of revenue, i.e. 29 k€ to permanently finance. Notable WCR improvement over the period (-92%), freeing up cash.
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
29 214 €
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
326 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
321 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
0 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
10 j
WCR and payment terms evolution MEDIAUSTRAL REUNION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
367 683 €
2 317 155 €
3 607 137 €
3 047 359 €
4 113 289 €
3 746 166 €
-983 926 €
-8 202 776 €
5 488 130 €
29 214 €
Inventory turnover (days)
0
2
1
1
1
1
0
0
0
0
Customer payment term (days)
286
82
42
33
31
21
210
356
326
326
Supplier payment term (days)
169
34
116
54
65
77
156
270
314
321
Positioning of MEDIAUSTRAL REUNION in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of MEDIAUSTRAL REUNION is estimated at
2 952 265 €
(range 1 045 916€ - 7 786 822€).
The price/revenue ratio is 0.38x
(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.
Estimated enterprise value2024
103 transactions
1045k€2952k€7786k€
2 952 265 €Range: 1 045 916€ - 7 786 822€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
1 066 987 €×0.38x
Estimation402 914 €
192 041€ - 813 746€
Net Income Multiple20%
712 700 €×9.5x
Estimation6 776 294 €
2 326 731€ - 18 246 437€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 sièges sociaux)
Compare MEDIAUSTRAL REUNION with other companies in the same sector:
Frequently asked questions about MEDIAUSTRAL REUNION
What is the revenue of MEDIAUSTRAL REUNION ?
The revenue of MEDIAUSTRAL REUNION in 2024 is 1.1 M€.
Is MEDIAUSTRAL REUNION profitable?
Yes, MEDIAUSTRAL REUNION generated a net profit of 713 k€ in 2024.
Where is the headquarters of MEDIAUSTRAL REUNION ?
The headquarters of MEDIAUSTRAL REUNION is located in SAINT-PAUL (97434), in the department La Reunion.
Where to find the tax return of MEDIAUSTRAL REUNION ?
The tax return of MEDIAUSTRAL REUNION 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 MEDIAUSTRAL REUNION operate?
MEDIAUSTRAL REUNION operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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