Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2008-05-01 (18 years)Status: ActiveBusiness sector: Vente à distance sur catalogue spécialiséLocation: MOUGINS (06250), Alpes-Maritimes
NEW STEFAL HOLDING : revenue, balance sheet and financial ratios
NEW STEFAL HOLDING is a French company
founded 18 years ago,
specialized in the sector Vente à distance sur catalogue spécialisé.
Based in MOUGINS (06250),
this company of category PME
shows in 2024 a revenue of 27.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NEW STEFAL HOLDING (SIREN 504744160)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
27 726 072 €
29 568 944 €
31 068 333 €
34 192 893 €
30 749 218 €
31 212 092 €
30 097 853 €
13 558 301 €
7 555 107 €
Net income
315 833 €
385 115 €
-490 788 €
945 026 €
2 006 849 €
833 727 €
-912 550 €
323 629 €
972 010 €
EBITDA
445 871 €
-66 459 €
-734 225 €
2 743 054 €
2 804 195 €
2 099 630 €
43 597 €
1 459 642 €
1 160 441 €
Net margin
1.1%
1.3%
-1.6%
2.8%
6.5%
2.7%
-3.0%
2.4%
12.9%
Revenue and income statement
In 2024, NEW STEFAL HOLDING achieves revenue of 27.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +17.6%. Slight decline of -6% vs 2023. After deducting consumption (5.2 M€), gross margin stands at 22.6 M€, i.e. a rate of 81%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 446 k€, representing 1.6% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 316 k€, i.e. 1.1% 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
27 726 072 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
22 563 290 €
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
445 871 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
315 766 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
315 833 €
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
1.6%
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 60%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 32%. 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 1.7% 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
60.435%
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
31.715%
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
1.739%
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
3.685
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
217.84
51.027
49.989
25.682
76.259
79.458
129.185
99.571
60.435
Financial autonomy
25.914
37.038
34.108
42.964
37.032
35.683
20.643
29.454
31.715
Repayment capacity
3.018
0.836
5.118
0.484
2.437
1.518
-6.561
5.271
3.685
Cash flow / Revenue
39.112%
19.859%
1.136%
7.356%
6.446%
7.813%
-1.473%
1.732%
1.739%
Sector positioning
Debt ratio
60.442024
2022
2023
2024
Q1: 0.0
Med: 3.84
Q3: 53.12
Average
In 2024, the debt ratio of NEW STEFAL HOLDING (60.44) 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
31.71%2024
2022
2023
2024
Q1: 0.0%
Med: 20.06%
Q3: 53.53%
Good+15 pts over 3 years
In 2024, the financial autonomy of NEW STEFAL HOLDING (31.7%) 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
3.69 years2024
2022
2023
2024
Q1: -0.0 years
Med: 0.0 years
Q3: 0.38 years
Average+50 pts over 3 years
In 2024, the repayment capacity of NEW STEFAL HOLDING (3.69) 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 112.89. 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 32.2x. 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
112.894
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
32.154
Liquidity indicators evolution NEW STEFAL HOLDING
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
531.192
214.316
176.343
183.345
260.419
243.507
118.44
133.921
112.894
Interest coverage
140.389
8.231
373.835
7.678
4.819
6.052
-18.749
-214.046
32.154
Sector positioning
Liquidity ratio
112.892024
2022
2023
2024
Q1: 109.05
Med: 201.82
Q3: 390.18
Average
In 2024, the liquidity ratio of NEW STEFAL HOLDING (112.89) 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
32.15x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.3x
Excellent+50 pts over 3 years
In 2024, the interest coverage of NEW STEFAL HOLDING (32.1x) 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: 4 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 45 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Overall, WCR represents 46 days of revenue, i.e. 3.5 M€ to permanently finance. Notable WCR improvement over the period (-69%), 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
3 513 171 €
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
4 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
45 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
46 j
WCR and payment terms evolution NEW STEFAL HOLDING
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
11 241 546 €
5 652 049 €
4 578 485 €
2 854 346 €
2 932 245 €
3 881 577 €
2 589 546 €
3 716 521 €
3 513 171 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
304
16
2
0
0
0
0
2
4
Supplier payment term (days)
58
111
38
32
42
39
44
33
45
Positioning of NEW STEFAL HOLDING in its sector
Comparison with sector Vente à distance sur catalogue spécialisé
Valuation estimate
Based on 121 transactions of similar company sales
(all years),
the value of NEW STEFAL HOLDING is estimated at
3 193 018 €
(range 1 689 473€ - 7 110 931€).
With an EBITDA of 445 871€, the sector multiple of 3.2x is applied.
The price/revenue ratio is 0.27x
(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
121 transactions
1689k€3193k€7110k€
3 193 018 €Range: 1 689 473€ - 7 110 931€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
445 871 €×3.2x
Estimation1 420 351 €
620 584€ - 3 289 452€
Revenue Multiple30%
27 726 072 €×0.27x
Estimation7 484 972 €
4 339 148€ - 16 084 565€
Net Income Multiple20%
315 833 €×3.8x
Estimation1 186 756 €
387 185€ - 3 204 178€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 121 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 (Vente à distance sur catalogue spécialisé)
Compare NEW STEFAL HOLDING with other companies in the same sector:
Frequently asked questions about NEW STEFAL HOLDING
What is the revenue of NEW STEFAL HOLDING ?
The revenue of NEW STEFAL HOLDING in 2024 is 27.7 M€.
Is NEW STEFAL HOLDING profitable?
Yes, NEW STEFAL HOLDING generated a net profit of 316 k€ in 2024.
Where is the headquarters of NEW STEFAL HOLDING ?
The headquarters of NEW STEFAL HOLDING is located in MOUGINS (06250), in the department Alpes-Maritimes.
Where to find the tax return of NEW STEFAL HOLDING ?
The tax return of NEW STEFAL HOLDING 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 NEW STEFAL HOLDING operate?
NEW STEFAL HOLDING operates in the sector Vente à distance sur catalogue spécialisé (NAF code 47.91B). 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