Employees: 41 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2014-06-20 (11 years)Status: ActiveBusiness sector: Autre imprimerie (labeur)Location: PARIS (75008), Paris
OBERTHUR FIDUCIAIRE SAS : revenue, balance sheet and financial ratios
OBERTHUR FIDUCIAIRE SAS is a French company
founded 11 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in PARIS (75008),
this company of category ETI
shows in 2024 a revenue of 235.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OBERTHUR FIDUCIAIRE SAS (SIREN 803311372)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
235 317 140 €
144 396 287 €
139 335 880 €
204 987 060 €
220 176 408 €
137 021 779 €
110 611 536 €
N/C
N/C
Net income
12 330 143 €
-5 974 888 €
-19 117 683 €
8 884 477 €
4 015 765 €
-8 998 803 €
-12 779 930 €
-511 €
-1 304 €
EBITDA
23 929 306 €
-12 894 243 €
-15 983 588 €
15 520 027 €
10 205 851 €
5 895 377 €
-9 631 649 €
-767 €
-1 954 €
Net margin
5.2%
-4.1%
-13.7%
4.3%
1.8%
-6.6%
-11.6%
N/C
N/C
Revenue and income statement
In 2024, OBERTHUR FIDUCIAIRE SAS achieves revenue of 235.3 M€. Over the period 2018-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +13.4%. Vs 2023, growth of +63% (144.4 M€ -> 235.3 M€). After deducting consumption (91.0 M€), gross margin stands at 144.3 M€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 23.9 M€, representing 10.2% of revenue. Positive scissor effect: EBITDA margin improves by +19.1 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12.3 M€, i.e. 5.2% 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
235 317 140 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
144 281 340 €
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
23 929 306 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 888 896 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 330 143 €
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
10.2%
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 97%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.5% 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
97.114%
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
36.473%
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
7.523%
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
4.424
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 OBERTHUR FIDUCIAIRE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
44.863
38.331
69.3
45.152
69.087
128.358
97.114
Financial autonomy
85.213
80.993
47.422
40.514
36.435
46.322
40.43
30.316
36.473
Repayment capacity
0.0
0.0
-25.884
4.094
5.195
3.348
-5.398
-6.469
4.424
Cash flow / Revenue
None%
None%
-1.391%
5.454%
5.093%
6.13%
-6.808%
-9.371%
7.523%
Sector positioning
Debt ratio
97.112024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Watch+11 pts over 3 years
In 2024, the debt ratio of OBERTHUR FIDUCIAIRE SAS (97.11) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
36.47%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Average-10 pts over 3 years
In 2024, the financial autonomy of OBERTHUR FIDUCIAIRE SAS (36.5%) 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
4.42 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.56 years
Watch+51 pts over 3 years
In 2024, the repayment capacity of OBERTHUR FIDUCIAIRE SAS (4.42) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 194.93. 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 19.3x. 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
194.93
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
19.261
Liquidity indicators evolution OBERTHUR FIDUCIAIRE SAS
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
676.25
526.128
223.985
165.954
233.147
222.019
202.256
227.016
194.93
Interest coverage
-0.512
0.0
-6.554
27.221
4.586
3.39
-12.967
-21.377
19.261
Sector positioning
Liquidity ratio
194.932024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Average
In 2024, the liquidity ratio of OBERTHUR FIDUCIAIRE SAS (194.93) 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
19.26x2024
2022
2023
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Excellent+50 pts over 3 years
In 2024, the interest coverage of OBERTHUR FIDUCIAIRE SAS (19.3x) 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: 36 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 38 days. Favorable situation: supplier credit is longer than customer credit by 2 days. Inventory turnover is 90 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 84 days of revenue, i.e. 55.1 M€ to permanently finance.
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
55 111 274 €
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
36 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
38 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
90 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
84 j
WCR and payment terms evolution OBERTHUR FIDUCIAIRE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
0 €
0 €
72 153 011 €
73 195 664 €
110 394 249 €
73 965 481 €
58 514 103 €
82 567 241 €
55 111 274 €
Inventory turnover (days)
0
0
194
249
151
145
169
213
90
Customer payment term (days)
0
0
59
36
78
38
32
47
36
Supplier payment term (days)
67
183
63
71
57
50
42
59
38
Positioning of OBERTHUR FIDUCIAIRE SAS in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of OBERTHUR FIDUCIAIRE SAS is estimated at
93 777 526 €
(range 48 014 216€ - 185 194 403€).
With an EBITDA of 23 929 306€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.25x
(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
72 tx
48014k€93777k€185194k€
93 777 526 €Range: 48 014 216€ - 185 194 403€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
23 929 306 €×4.9x
Estimation117 277 827 €
63 868 712€ - 224 587 873€
Revenue Multiple30%
235 317 140 €×0.25x
Estimation58 609 583 €
33 552 910€ - 112 814 059€
Net Income Multiple20%
12 330 143 €×7.1x
Estimation87 778 692 €
30 069 937€ - 195 281 246€
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare OBERTHUR FIDUCIAIRE SAS with other companies in the same sector:
Frequently asked questions about OBERTHUR FIDUCIAIRE SAS
What is the revenue of OBERTHUR FIDUCIAIRE SAS ?
The revenue of OBERTHUR FIDUCIAIRE SAS in 2024 is 235.3 M€.
Is OBERTHUR FIDUCIAIRE SAS profitable?
Yes, OBERTHUR FIDUCIAIRE SAS generated a net profit of 12.3 M€ in 2024.
Where is the headquarters of OBERTHUR FIDUCIAIRE SAS ?
The headquarters of OBERTHUR FIDUCIAIRE SAS is located in PARIS (75008), in the department Paris.
Where to find the tax return of OBERTHUR FIDUCIAIRE SAS ?
The tax return of OBERTHUR FIDUCIAIRE SAS 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 OBERTHUR FIDUCIAIRE SAS operate?
OBERTHUR FIDUCIAIRE SAS operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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