OISSEL TRANSPORTS : revenue, balance sheet and financial ratios
OISSEL TRANSPORTS is a French company
founded 46 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in OISSEL (76350),
this company of category GE
shows in 2022 a revenue of 40.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OISSEL TRANSPORTS (SIREN 318829058)
Indicator
2022
2021
2020
2019
2018
2017
2014
Revenue
40 603 386 €
36 870 798 €
32 906 305 €
34 693 102 €
35 163 794 €
34 249 439 €
35 843 137 €
Net income
2 104 108 €
2 062 396 €
1 989 659 €
2 189 769 €
2 100 739 €
1 927 922 €
2 023 797 €
EBITDA
5 089 631 €
5 178 531 €
4 746 782 €
5 163 034 €
4 500 633 €
4 812 387 €
5 100 744 €
Net margin
5.2%
5.6%
6.0%
6.3%
6.0%
5.6%
5.6%
Revenue and income statement
In 2022, OISSEL TRANSPORTS achieves revenue of 40.6 M€. Revenue is growing positively over 7 years (CAGR: +1.6%). Vs 2021, growth of +10% (36.9 M€ -> 40.6 M€). After deducting consumption (5.7 M€), gross margin stands at 34.9 M€, i.e. a rate of 86%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 5.1 M€, representing 12.5% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.1 M€, i.e. 5.2% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2022)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 603 386 €
Gross margin (2022)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
34 927 428 €
EBITDA (2022)
?
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
5 089 631 €
EBIT (2022)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 721 775 €
Net income (2022)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 104 108 €
EBITDA margin (2022)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
12.5%
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 115%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 24%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.2 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.8% 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 (2022)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
115.049%
Financial autonomy (2022)
?
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
23.874%
Cash flow / Revenue (2022)
?
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
10.773%
Repayment capacity (2022)
?
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
1.161
Asset age ratio (2022)
?
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
2014
2017
2018
2019
2020
2021
2022
Debt ratio
110.259
97.561
93.261
78.505
108.725
135.064
115.049
Financial autonomy
24.215
25.989
25.541
28.793
25.496
22.986
23.874
Repayment capacity
1.216
1.114
1.134
1.023
1.318
1.552
1.161
Cash flow / Revenue
11.296%
11.189%
10.168%
10.676%
11.294%
10.818%
10.773%
Sector positioning
Debt ratio
115.052022
2020
2021
2022
Q1: 4.17
Med: 35.5
Q3: 96.31
Average
In 2022, the debt ratio of OISSEL TRANSPORTS (115.05) 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
23.87%2022
2020
2021
2022
Q1: 17.2%
Med: 33.57%
Q3: 50.37%
Average
In 2022, the financial autonomy of OISSEL TRANSPORTS (23.9%) 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
1.16 years2022
2020
2021
2022
Q1: 0.0 years
Med: 0.26 years
Q3: 2.26 years
Average
In 2022, the repayment capacity of OISSEL TRANSPORTS (1.16) 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 143.53. 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 0.3x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2022)
?
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
143.527
Interest coverage (2022)
?
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
0.276
Liquidity indicators evolution OISSEL TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2014
2017
2018
2019
2020
2021
2022
Liquidity ratio
136.245
154.998
146.511
152.85
147.598
164.679
143.527
Interest coverage
0.818
0.334
0.289
0.226
0.215
0.208
0.276
Sector positioning
Liquidity ratio
143.532022
2020
2021
2022
Q1: 128.83
Med: 173.71
Q3: 245.18
Average
In 2022, the liquidity ratio of OISSEL TRANSPORTS (143.53) 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
0.28x2022
2020
2021
2022
Q1: 0.0x
Med: 0.18x
Q3: 2.3x
Good
In 2022, the interest coverage of OISSEL TRANSPORTS (0.3x) 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: 53 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 58 days. Favorable situation: supplier credit is longer than customer credit by 5 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 71 days of revenue, i.e. 8.0 M€ to permanently finance.
Operating WCR (2022)
?
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
8 002 115 €
Customer credit (2022)
?
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
53 j
Supplier credit (2022)
?
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
58 j
Inventory turnover (2022)
?
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
1 j
WCR in days of revenue (2022)
?
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
71 j
WCR and payment terms evolution OISSEL TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2014
2017
2018
2019
2020
2021
2022
Operating WCR
7 574 372 €
7 757 155 €
7 886 536 €
7 424 324 €
7 252 550 €
3 000 546 €
8 002 115 €
Inventory turnover (days)
2
3
2
2
2
2
1
Customer payment term (days)
62
58
60
51
57
52
53
Supplier payment term (days)
78
64
63
58
69
63
58
Positioning of OISSEL TRANSPORTS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 56 transactions of similar company sales
in 2022,
the value of OISSEL TRANSPORTS is estimated at
7 207 184 €
(range 3 729 133€ - 15 351 367€).
With an EBITDA of 5 089 631€, the sector multiple of 1.4x is applied.
The price/revenue ratio is 0.20x
(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 value2022
56 tx
3729k€7207k€15351k€
7 207 184 €Range: 3 729 133€ - 15 351 367€
NAF 5 année 2022
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
5 089 631 €×1.4x
Estimation6 989 774 €
3 232 864€ - 18 094 561€
Revenue Multiple30%
40 603 386 €×0.20x
Estimation8 125 147 €
5 143 250€ - 13 109 896€
Net Income Multiple20%
2 104 108 €×3.0x
Estimation6 373 767 €
2 848 631€ - 11 855 592€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 56 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 (Transports routiers de fret interurbains)
Compare OISSEL TRANSPORTS with other companies in the same sector:
Frequently asked questions about OISSEL TRANSPORTS
What is the revenue of OISSEL TRANSPORTS ?
The revenue of OISSEL TRANSPORTS in 2022 is 40.6 M€.
Is OISSEL TRANSPORTS profitable?
Yes, OISSEL TRANSPORTS generated a net profit of 2.1 M€ in 2022.
Where is the headquarters of OISSEL TRANSPORTS ?
The headquarters of OISSEL TRANSPORTS is located in OISSEL (76350), in the department Seine-Maritime.
Where to find the tax return of OISSEL TRANSPORTS ?
The tax return of OISSEL TRANSPORTS 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 OISSEL TRANSPORTS operate?
OISSEL TRANSPORTS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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