Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 1990-01-19 (36 years)Status: ActiveBusiness sector: Édition de revues et périodiquesLocation: DAMMARTIN-EN-GOELE (77230), Seine-et-Marne
MEDICOM INTERNATIONAL : revenue, balance sheet and financial ratios
MEDICOM INTERNATIONAL is a French company
founded 36 years ago,
specialized in the sector Édition de revues et périodiques.
Based in DAMMARTIN-EN-GOELE (77230),
this company of category PME
shows in 2024 a revenue of 358 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDICOM INTERNATIONAL (SIREN 377539051)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
358 315 €
366 028 €
339 899 €
75 019 €
88 462 €
286 126 €
267 779 €
197 179 €
226 045 €
Net income
6 525 €
12 018 €
4 354 €
36 375 €
510 €
16 781 €
5 564 €
-10 345 €
4 392 €
EBITDA
7 226 €
12 582 €
4 988 €
36 566 €
993 €
16 780 €
5 856 €
-10 199 €
3 043 €
Net margin
1.8%
3.3%
1.3%
48.5%
0.6%
5.9%
2.1%
-5.2%
1.9%
Revenue and income statement
In 2024, MEDICOM INTERNATIONAL achieves revenue of 358 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Slight decline of -2% vs 2023. After deducting consumption (283 k€), gross margin stands at 76 k€, i.e. a rate of 21%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7 k€, representing 2.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 1.8% 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
358 315 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
75 567 €
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
7 226 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
6 822 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 525 €
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
2.0%
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 26%. 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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.7 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.9% 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
25.783%
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
36.904%
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
1.934%
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
3.734
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 MEDICOM INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
1.74
2.729
2.09
2.002
162.9
86.385
71.928
45.134
25.783
Financial autonomy
94.4
60.527
35.861
21.911
19.351
34.732
38.261
40.391
36.904
Repayment capacity
0.106
-0.049
0.085
0.048
131.173
1.839
12.751
3.441
3.734
Cash flow / Revenue
2.073%
-5.173%
2.187%
5.865%
0.43%
25.163%
1.357%
3.362%
1.934%
Sector positioning
Debt ratio
25.782024
2022
2023
2024
Q1: 0.0
Med: 0.16
Q3: 24.75
Average
In 2024, the debt ratio of MEDICOM INTERNATIONAL (25.78) 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
36.9%2024
2022
2023
2024
Q1: 0.3%
Med: 30.06%
Q3: 58.7%
Good
In 2024, the financial autonomy of MEDICOM INTERNATIONAL (36.9%) 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
3.73 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.28 years
Average
In 2024, the repayment capacity of MEDICOM INTERNATIONAL (3.73) 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 4579.65. 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 2.7x. 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
4579.648
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
2.74
Liquidity indicators evolution MEDICOM INTERNATIONAL
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
2490.81
595.96
1326.0
2221.243
1406.04
2257.713
16062.636
17449.344
4579.648
Interest coverage
0.0
0.0
0.0
0.0
0.0
0.522
7.478
1.987
2.74
Sector positioning
Liquidity ratio
4579.652024
2022
2023
2024
Q1: 113.84
Med: 201.96
Q3: 402.09
Excellent-18 pts over 3 years
In 2024, the liquidity ratio of MEDICOM INTERNATIONAL (4579.65) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.74x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.38x
Excellent
In 2024, the interest coverage of MEDICOM INTERNATIONAL (2.7x) 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. WCR is negative (-56 days): operations structurally generate cash. Notable WCR improvement over the period (-535%), 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
-55 456 €
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
0 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
0 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
-56 j
WCR and payment terms evolution MEDICOM INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 756 €
9 808 €
-21 639 €
-99 243 €
-57 114 €
-44 381 €
-17 331 €
-58 572 €
-55 456 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
0
0
0
0
0
0
0
0
Supplier payment term (days)
2
0
0
3
0
0
0
0
0
Positioning of MEDICOM INTERNATIONAL in its sector
Comparison with sector Édition de revues et périodiques
Valuation estimate
Based on 67 transactions of similar company sales
(all years),
the value of MEDICOM INTERNATIONAL is estimated at
28 610 €
(range 15 643€ - 83 198€).
With an EBITDA of 7 226€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.16x
(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
67 tx
15k€28k€83k€
28 610 €Range: 15 643€ - 83 198€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 226 €×1.1x
Estimation7 627 €
4 337€ - 43 963€
Revenue Multiple30%
358 315 €×0.16x
Estimation58 925 €
40 164€ - 163 026€
Net Income Multiple20%
6 525 €×5.5x
Estimation35 594 €
7 131€ - 61 547€
How is this estimate calculated?
This estimate is based on the analysis of 67 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 (Édition de revues et périodiques)
Compare MEDICOM INTERNATIONAL with other companies in the same sector:
Frequently asked questions about MEDICOM INTERNATIONAL
What is the revenue of MEDICOM INTERNATIONAL ?
The revenue of MEDICOM INTERNATIONAL in 2024 is 358 k€.
Is MEDICOM INTERNATIONAL profitable?
Yes, MEDICOM INTERNATIONAL generated a net profit of 7 k€ in 2024.
Where is the headquarters of MEDICOM INTERNATIONAL ?
The headquarters of MEDICOM INTERNATIONAL is located in DAMMARTIN-EN-GOELE (77230), in the department Seine-et-Marne.
Where to find the tax return of MEDICOM INTERNATIONAL ?
The tax return of MEDICOM INTERNATIONAL 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 MEDICOM INTERNATIONAL operate?
MEDICOM INTERNATIONAL operates in the sector Édition de revues et périodiques (NAF code 58.14Z). 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