METAL FER ENVIRONNEMENT : revenue, balance sheet and financial ratios
METAL FER ENVIRONNEMENT is a French company
founded 11 years ago,
specialized in the sector Récupération de déchets triés.
Based in BONNEUIL-MATOURS (86210),
this company of category PME
shows in 2024 a revenue of 5.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - METAL FER ENVIRONNEMENT (SIREN 802829499)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2015
Revenue
5 060 222 €
4 394 477 €
4 275 186 €
3 718 880 €
1 907 846 €
1 573 246 €
1 316 733 €
801 763 €
438 137 €
Net income
172 310 €
78 183 €
64 983 €
268 277 €
153 399 €
63 452 €
70 872 €
11 008 €
-325 €
EBITDA
471 993 €
327 167 €
217 161 €
435 092 €
258 236 €
131 404 €
102 388 €
23 448 €
19 188 €
Net margin
3.4%
1.8%
1.5%
7.2%
8.0%
4.0%
5.4%
1.4%
-0.1%
Revenue and income statement
In 2024, METAL FER ENVIRONNEMENT achieves revenue of 5.1 M€. Over the period 2015-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +31.2%. Vs 2023, growth of +15% (4.4 M€ -> 5.1 M€). After deducting consumption (834 k€), gross margin stands at 4.2 M€, i.e. a rate of 84%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 472 k€, representing 9.3% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 172 k€, i.e. 3.4% 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
5 060 222 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 226 005 €
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
471 993 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
227 880 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
172 310 €
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
9.3%
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 112%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 28%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.3% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
112.167%
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
28.31%
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
7.311%
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
2.567
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 METAL FER ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2537.22
788.434
209.118
73.651
169.012
96.451
130.989
139.601
112.167
Financial autonomy
2.78
6.674
13.273
21.818
21.12
29.573
19.507
23.22
28.31
Repayment capacity
17.492
7.476
2.162
0.809
2.613
1.686
4.101
3.498
2.567
Cash flow / Revenue
3.203%
3.706%
7.193%
7.025%
10.744%
9.249%
4.384%
6.336%
7.311%
Sector positioning
Debt ratio
112.172024
2022
2023
2024
Q1: 0.9
Med: 20.2
Q3: 81.52
Average
In 2024, the debt ratio of METAL FER ENVIRONNEMENT (112.17) 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
28.31%2024
2022
2023
2024
Q1: 19.47%
Med: 41.89%
Q3: 64.94%
Average+10 pts over 3 years
In 2024, the financial autonomy of METAL FER ENVIRONNEMENT (28.3%) 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
2.57 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.38 years
Q3: 2.64 years
Average
In 2024, the repayment capacity of METAL FER ENVIRONNEMENT (2.57) 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 148.04. 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 6.5x. Operating income very largely covers interest expenses: high safety margin.
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
148.037
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
6.49
Liquidity indicators evolution METAL FER ENVIRONNEMENT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
201.841
147.082
130.305
97.762
181.558
139.678
118.406
133.414
148.037
Interest coverage
27.747
16.697
3.257
2.342
1.035
1.025
4.611
8.385
6.49
Sector positioning
Liquidity ratio
148.042024
2022
2023
2024
Q1: 132.55
Med: 203.13
Q3: 363.17
Average+8 pts over 3 years
In 2024, the liquidity ratio of METAL FER ENVIRONNEMENT (148.04) 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
6.49x2024
2022
2023
2024
Q1: 0.0x
Med: 0.95x
Q3: 7.43x
Good
In 2024, the interest coverage of METAL FER ENVIRONNEMENT (6.5x) 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) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 111 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 93 days. The company must finance 18 days of gap between collections and payments. Inventory turnover is 6 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 140 days of revenue, i.e. 2.0 M€ to permanently finance. Over 2015-2024, WCR increased by +1143%, 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
1 965 238 €
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
111 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
93 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
6 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
140 j
WCR and payment terms evolution METAL FER ENVIRONNEMENT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
158 075 €
241 852 €
562 350 €
456 194 €
1 071 256 €
1 218 119 €
1 889 205 €
2 005 464 €
1 965 238 €
Inventory turnover (days)
4
5
1
6
3
1
7
7
6
Customer payment term (days)
49
42
70
67
84
90
120
116
111
Supplier payment term (days)
59
69
123
105
130
87
133
116
93
Positioning of METAL FER ENVIRONNEMENT in its sector
Comparison with sector Récupération de déchets triés
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of METAL FER ENVIRONNEMENT is estimated at
574 569 €
(range 275 459€ - 1 291 974€).
With an EBITDA of 471 993€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.18x
(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
85 tx
275k€574k€1291k€
574 569 €Range: 275 459€ - 1 291 974€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
471 993 €×1.0x
Estimation479 700 €
93 207€ - 994 780€
Revenue Multiple30%
5 060 222 €×0.18x
Estimation911 079 €
725 858€ - 1 730 412€
Net Income Multiple20%
172 310 €×1.8x
Estimation306 980 €
55 492€ - 1 377 305€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Récupération de déchets triés)
Compare METAL FER ENVIRONNEMENT with other companies in the same sector:
Frequently asked questions about METAL FER ENVIRONNEMENT
What is the revenue of METAL FER ENVIRONNEMENT ?
The revenue of METAL FER ENVIRONNEMENT in 2024 is 5.1 M€.
Is METAL FER ENVIRONNEMENT profitable?
Yes, METAL FER ENVIRONNEMENT generated a net profit of 172 k€ in 2024.
Where is the headquarters of METAL FER ENVIRONNEMENT ?
The headquarters of METAL FER ENVIRONNEMENT is located in BONNEUIL-MATOURS (86210), in the department Vienne.
Where to find the tax return of METAL FER ENVIRONNEMENT ?
The tax return of METAL FER ENVIRONNEMENT 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 METAL FER ENVIRONNEMENT operate?
METAL FER ENVIRONNEMENT operates in the sector Récupération de déchets triés (NAF code 38.32Z). 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