Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2003-11-03 (22 years)Status: ActiveBusiness sector: Fabrication de colorants et de pigmentsLocation: SAINT-PRIEST (69800), Rhone
MIYOSHI EUROPE : revenue, balance sheet and financial ratios
MIYOSHI EUROPE is a French company
founded 22 years ago,
specialized in the sector Fabrication de colorants et de pigments.
Based in SAINT-PRIEST (69800),
this company of category PME
shows in 2024 a revenue of 25.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - MIYOSHI EUROPE (SIREN 450839097)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
25 134 725 €
27 315 721 €
26 770 523 €
19 839 456 €
16 510 779 €
26 956 711 €
26 259 952 €
23 128 137 €
21 245 637 €
Net income
2 113 358 €
2 201 357 €
2 414 515 €
1 463 022 €
922 827 €
3 065 166 €
3 982 984 €
3 621 553 €
3 133 393 €
EBITDA
4 514 765 €
5 407 449 €
5 628 171 €
3 818 162 €
2 700 156 €
5 881 496 €
6 650 407 €
5 921 737 €
5 292 874 €
Net margin
8.4%
8.1%
9.0%
7.4%
5.6%
11.4%
15.2%
15.7%
14.7%
Revenue and income statement
In 2024, MIYOSHI EUROPE achieves revenue of 25.1 M€. Revenue is growing positively over 9 years (CAGR: +2.1%). Slight decline of -8% vs 2023. After deducting consumption (11.2 M€), gross margin stands at 14.0 M€, i.e. a rate of 56%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 4.5 M€, representing 18.0% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 8.4% 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
25 134 725 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
13 951 685 €
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
4 514 765 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 711 017 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 113 358 €
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
17.9%
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 1%. 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 85%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 13.2% 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
0.811%
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
84.67%
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
13.22%
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
0.06
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
2.051
12.934
6.597
2.527
17.102
12.195
7.732
4.145
0.811
Financial autonomy
76.654
70.41
72.823
80.678
75.446
77.277
76.505
80.915
84.67
Repayment capacity
0.078
0.495
0.269
0.143
1.644
0.898
0.429
0.271
0.06
Cash flow / Revenue
15.565%
17.272%
16.984%
13.263%
12.537%
14.601%
15.691%
13.53%
13.22%
Sector positioning
Debt ratio
0.812024
2022
2023
2024
Q1: 0.0
Med: 3.1
Q3: 19.68
Good-6 pts over 3 years
In 2024, the debt ratio of MIYOSHI EUROPE (0.81) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
84.67%2024
2022
2023
2024
Q1: 22.63%
Med: 64.8%
Q3: 77.65%
Excellent+6 pts over 3 years
In 2024, the financial autonomy of MIYOSHI EUROPE (84.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.15 years
Q3: 1.58 years
Good-19 pts over 3 years
In 2024, the repayment capacity of MIYOSHI EUROPE (0.06) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 530.36. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
530.357
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
0.083
Liquidity indicators evolution MIYOSHI EUROPE
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
395.548
415.416
372.428
430.7
511.955
502.652
424.289
477.941
530.357
Interest coverage
6.024
2.766
3.461
0.098
0.788
0.478
0.239
0.159
0.083
Sector positioning
Liquidity ratio
530.362024
2022
2023
2024
Q1: 208.75
Med: 390.1
Q3: 530.05
Excellent
In 2024, the liquidity ratio of MIYOSHI EUROPE (530.36) 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
0.08x2024
2022
2023
2024
Q1: 0.02x
Med: 3.44x
Q3: 11.94x
Average
In 2024, the interest coverage of MIYOSHI EUROPE (0.1x) 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: 39 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 141 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 162 days of revenue, i.e. 11.3 M€ to permanently finance. Over 2016-2024, WCR increased by +45%, 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
11 290 770 €
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
39 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
60 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
141 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
162 j
WCR and payment terms evolution MIYOSHI EUROPE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 761 456 €
8 424 193 €
10 250 835 €
10 965 720 €
8 447 575 €
7 203 706 €
10 587 474 €
11 204 636 €
11 290 770 €
Inventory turnover (days)
82
75
108
103
151
97
113
134
141
Customer payment term (days)
59
62
45
45
49
50
57
38
39
Supplier payment term (days)
61
74
60
50
43
82
54
51
60
Positioning of MIYOSHI EUROPE in its sector
Comparison with sector Fabrication de colorants et de pigments
Valuation estimate
Based on 74 transactions of similar company sales
(all years),
the value of MIYOSHI EUROPE is estimated at
2 466 562 €
(range 1 070 291€ - 6 928 767€).
With an EBITDA of 4 514 765€, the sector multiple of 0.6x is applied.
The price/revenue ratio is 0.11x
(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
74 tx
1070k€2466k€6928k€
2 466 562 €Range: 1 070 291€ - 6 928 767€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
4 514 765 €×0.6x
Estimation2 821 844 €
854 889€ - 6 507 261€
Revenue Multiple30%
25 134 725 €×0.11x
Estimation2 760 905 €
1 801 725€ - 6 281 472€
Net Income Multiple20%
2 113 358 €×0.5x
Estimation1 136 842 €
511 647€ - 8 953 475€
How is this estimate calculated?
This estimate is based on the analysis of 74 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 (Fabrication de colorants et de pigments)
Compare MIYOSHI EUROPE with other companies in the same sector:
Yes, MIYOSHI EUROPE generated a net profit of 2.1 M€ in 2024.
Where is the headquarters of MIYOSHI EUROPE ?
The headquarters of MIYOSHI EUROPE is located in SAINT-PRIEST (69800), in the department Rhone.
Where to find the tax return of MIYOSHI EUROPE ?
The tax return of MIYOSHI EUROPE 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 MIYOSHI EUROPE operate?
MIYOSHI EUROPE operates in the sector Fabrication de colorants et de pigments (NAF code 20.12Z). 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