Employees: 02 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2013-11-01 (12 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: PARIS 12 (75012), Paris
OPTIC SAINT ANTOINE : revenue, balance sheet and financial ratios
OPTIC SAINT ANTOINE is a French company
founded 12 years ago,
specialized in the sector Commerces de détail d'optique.
Based in PARIS 12 (75012),
this company of category PME
shows in 2024 a revenue of 966 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIC SAINT ANTOINE (SIREN 798600391)
Indicator
2024
2023
2019
2018
2016
Revenue
965 987 €
857 104 €
543 993 €
493 032 €
437 972 €
Net income
177 347 €
171 235 €
95 125 €
39 926 €
59 055 €
EBITDA
268 460 €
234 458 €
132 382 €
51 815 €
83 001 €
Net margin
18.4%
20.0%
17.5%
8.1%
13.5%
Revenue and income statement
In 2024, OPTIC SAINT ANTOINE achieves revenue of 966 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +10.4%. Vs 2023, growth of +13% (857 k€ -> 966 k€). After deducting consumption (342 k€), gross margin stands at 624 k€, i.e. a rate of 65%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 268 k€, representing 27.8% 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 177 k€, i.e. 18.4% 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
965 987 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
623 737 €
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
268 460 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
241 994 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
177 347 €
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
27.5%
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 31%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 58%. 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 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 20.4% 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
30.572%
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
58.145%
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
20.389%
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
0.634
Solvency indicators evolution OPTIC SAINT ANTOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2023
2024
Debt ratio
33.779
7.396
6.374
44.983
30.572
Financial autonomy
56.527
62.622
27.099
53.962
58.145
Repayment capacity
0.789
0.255
0.066
0.904
0.634
Cash flow / Revenue
15.22%
10.194%
18.718%
20.49%
20.389%
Sector positioning
Debt ratio
30.572024
2019
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Average+26 pts over 3 years
In 2024, the debt ratio of OPTIC SAINT ANTOINE (30.57) 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
58.15%2024
2019
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Good+30 pts over 3 years
In 2024, the financial autonomy of OPTIC SAINT ANTOINE (58.1%) 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
0.63 years2024
2019
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Good+17 pts over 3 years
In 2024, the repayment capacity of OPTIC SAINT ANTOINE (0.63) 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 0.00. Alert: short-term debt exceeds current assets. Risk of payment difficulties without cash reinforcement. The interest coverage ratio (= EBIT / Interest expenses) is 2.2x. Financial charges are adequately covered by operations.
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
0.0
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
2.199
Liquidity indicators evolution OPTIC SAINT ANTOINE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2023
2024
Liquidity ratio
326.49
180.597
98.409
289.946
0.0
Interest coverage
0.836
0.616
0.081
0.815
2.199
Sector positioning
Liquidity ratio
0.02024
2019
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Watch-16 pts over 3 years
In 2024, the liquidity ratio of OPTIC SAINT ANTOINE (0.00) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
2.2x2024
2019
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Good+28 pts over 3 years
In 2024, the interest coverage of OPTIC SAINT ANTOINE (2.2x) 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: 0 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 60 days. Excellent situation: suppliers finance 60 days of the operating cycle (retail model). WCR is negative (-35 days): operations structurally generate cash. Notable WCR improvement over the period (-211%), 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
-93 324 €
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
0 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
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
-35 j
WCR and payment terms evolution OPTIC SAINT ANTOINE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2023
2024
Operating WCR
84 283 €
83 179 €
-84 052 €
288 510 €
-93 324 €
Inventory turnover (days)
36
39
36
62
0
Customer payment term (days)
23
10
0
37
0
Supplier payment term (days)
35
63
82
54
60
Positioning of OPTIC SAINT ANTOINE in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 117 transactions of similar company sales
in 2024,
the value of OPTIC SAINT ANTOINE is estimated at
773 007 €
(range 495 614€ - 1 501 416€).
With an EBITDA of 268 460€, the sector multiple of 4.0x is applied.
The price/revenue ratio is 0.53x
(in line with sector norms).
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
117 transactions
495k€773k€1501k€
773 007 €Range: 495 614€ - 1 501 416€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
268 460 €×4.0x
Estimation1 066 308 €
735 731€ - 2 010 376€
Revenue Multiple30%
965 987 €×0.53x
Estimation511 438 €
290 119€ - 760 492€
Net Income Multiple20%
177 347 €×2.4x
Estimation432 113 €
203 567€ - 1 340 403€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 117 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 (Commerces de détail d'optique)
Compare OPTIC SAINT ANTOINE with other companies in the same sector:
Frequently asked questions about OPTIC SAINT ANTOINE
What is the revenue of OPTIC SAINT ANTOINE ?
The revenue of OPTIC SAINT ANTOINE in 2024 is 966 k€.
Is OPTIC SAINT ANTOINE profitable?
Yes, OPTIC SAINT ANTOINE generated a net profit of 177 k€ in 2024.
Where is the headquarters of OPTIC SAINT ANTOINE ?
The headquarters of OPTIC SAINT ANTOINE is located in PARIS 12 (75012), in the department Paris.
Where to find the tax return of OPTIC SAINT ANTOINE ?
The tax return of OPTIC SAINT ANTOINE 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 OPTIC SAINT ANTOINE operate?
OPTIC SAINT ANTOINE operates in the sector Commerces de détail d'optique (NAF code 47.78A). 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