Employees: 22 (2023.0)Legal category: 5546Size: PMECreation date: 1965-01-01 (61 years)Status: ActiveBusiness sector: Location de logementsLocation: LAVAL (53000), Mayenne
MEDUANE HABITAT : revenue, balance sheet and financial ratios
MEDUANE HABITAT is a French company
founded 61 years ago,
specialized in the sector Location de logements.
Based in LAVAL (53000),
this company of category PME
shows in 2018 a revenue of 31.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MEDUANE HABITAT (SIREN 556550325)
Indicator
2018
2017
2016
Revenue
31 240 229 €
28 969 663 €
N/C
Net income
-1 953 208 €
1 726 146 €
-1 312 211 €
EBITDA
9 529 404 €
9 393 445 €
-10 533 314 €
Net margin
-6.3%
6.0%
N/C
Revenue and income statement
In 2018, MEDUANE HABITAT achieves revenue of 31.2 M€. Over the period 2017-2018, the company shows strong growth with a CAGR (compound annual growth rate) of +7.8%. Vs 2017: +8%. After deducting consumption (582 k€), gross margin stands at 30.7 M€, i.e. a rate of 98%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9.5 M€, representing 30.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -2.0 M€ (-6.3% of revenue), which will impact equity.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
31 240 229 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
30 657 926 €
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
9 529 404 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-2 251 576 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 953 208 €
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
30.5%
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 346%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 21%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 21.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 23.1% 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 (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
346.34%
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
20.894%
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
23.062%
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
21.211
Asset age ratio (2018)
?
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
2016
2017
2018
Debt ratio
258.192
302.383
346.34
Financial autonomy
24.762
23.167
20.894
Repayment capacity
12.168
22.512
21.211
Cash flow / Revenue
None%
22.808%
23.062%
Sector positioning
Debt ratio
346.342018
2016
2017
2018
Q1: -256.24
Med: 0.0
Q3: 122.18
Average
In 2018, the debt ratio of MEDUANE HABITAT (346.34) 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
20.89%2018
2016
2017
2018
Q1: 0.4%
Med: 44.29%
Q3: 98.81%
Average
In 2018, the financial autonomy of MEDUANE HABITAT (20.9%) 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
21.21 years2018
2016
2017
2018
Q1: 0.0 years
Med: 1.13 years
Q3: 19.18 years
Average+10 pts over 3 years
In 2018, the repayment capacity of MEDUANE HABITAT (21.21) 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 110.19. 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 39.5x. 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
110.192
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
39.461
Liquidity indicators evolution MEDUANE HABITAT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
None
245.338
110.192
Interest coverage
0.0
35.926
39.461
Sector positioning
Liquidity ratio
110.192018
2017
2018
Q1: 12.02
Med: 150.04
Q3: 815.81
Average-11 pts over 2 years
In 2018, the liquidity ratio of MEDUANE HABITAT (110.19) 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
39.46x2018
2016
2017
2018
Q1: 0.0x
Med: 0.82x
Q3: 29.06x
Excellent+50 pts over 3 years
In 2018, the interest coverage of MEDUANE HABITAT (39.5x) 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: 67 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 27 days. The gap of 40 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 59 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 90 days of revenue, i.e. 7.8 M€ to permanently finance.
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
7 804 746 €
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
67 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
27 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
59 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
90 j
WCR and payment terms evolution MEDUANE HABITAT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
0 €
6 595 523 €
7 804 746 €
Inventory turnover (days)
0
56
59
Customer payment term (days)
0
65
67
Supplier payment term (days)
0
48
27
Positioning of MEDUANE HABITAT in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 184 transactions of similar company sales
in 2018,
the value of MEDUANE HABITAT is estimated at
32 380 463 €
(range 11 840 035€ - 67 090 382€).
With an EBITDA of 9 529 404€, the sector multiple of 4.3x is applied.
The price/revenue ratio is 0.55x
(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
184 transactions
11840k€32380k€67090k€
32 380 463 €Range: 11 840 035€ - 67 090 382€
NAF 5 année 2018
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 529 404 €×4.3x
Estimation41 427 808 €
14 051 755€ - 73 861 532€
Revenue Multiple30%
31 240 229 €×0.55x
Estimation17 301 556 €
8 153 838€ - 55 805 134€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 184 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 (Location de logements)
Compare MEDUANE HABITAT with other companies in the same sector:
The revenue of MEDUANE HABITAT in 2018 is 31.2 M€.
Is MEDUANE HABITAT profitable?
MEDUANE HABITAT recorded a net loss in 2018.
Where is the headquarters of MEDUANE HABITAT ?
The headquarters of MEDUANE HABITAT is located in LAVAL (53000), in the department Mayenne.
Where to find the tax return of MEDUANE HABITAT ?
The tax return of MEDUANE HABITAT 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 MEDUANE HABITAT operate?
MEDUANE HABITAT operates in the sector Location de logements (NAF code 68.20A). 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