OPTICIENS PIERAUT : revenue, balance sheet and financial ratios
OPTICIENS PIERAUT is a French company
founded 31 years ago,
specialized in the sector Commerces de détail d'optique.
Based in THIONVILLE (57100),
this company of category ETI
shows in 2024 a revenue of 3.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTICIENS PIERAUT (SIREN 403460850)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
3 363 054 €
2 848 544 €
3 109 337 €
3 541 964 €
2 876 220 €
3 401 103 €
3 220 963 €
3 058 580 €
3 171 075 €
Net income
-177 667 €
-159 526 €
172 227 €
135 653 €
-47 566 €
107 929 €
166 413 €
110 430 €
120 710 €
EBITDA
-80 487 €
-60 347 €
-73 696 €
157 099 €
42 457 €
117 321 €
227 674 €
172 156 €
97 656 €
Net margin
-5.3%
-5.6%
5.5%
3.8%
-1.7%
3.2%
5.2%
3.6%
3.8%
Revenue and income statement
In 2024, OPTICIENS PIERAUT achieves revenue of 3.4 M€. Revenue is growing positively over 9 years (CAGR: +0.7%). Vs 2023, growth of +18% (2.8 M€ -> 3.4 M€). After deducting consumption (1.3 M€), gross margin stands at 2.1 M€, i.e. a rate of 62%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -80 k€, representing -2.4% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -178 k€ (-5.3% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
3 363 054 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 092 613 €
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
-80 487 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-198 372 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-177 667 €
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
-2.4%
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 76%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
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
0.659%
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
75.937%
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
-2.654%
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
-0.113
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
32.486
24.164
22.532
2.97
6.415
5.644
4.575
7.84
0.659
Financial autonomy
64.441
70.858
70.814
80.342
78.376
79.71
80.001
78.514
75.937
Repayment capacity
4.044
3.654
2.844
0.707
4.101
0.978
-2.111
-2.976
-0.113
Cash flow / Revenue
5.614%
5.784%
6.898%
3.34%
1.526%
4.383%
-2.097%
-2.714%
-2.654%
Sector positioning
Debt ratio
0.662024
2022
2023
2024
Q1: 6.25
Med: 24.6
Q3: 67.83
Excellent
In 2024, the debt ratio of OPTICIENS PIERAUT (0.66) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
75.94%2024
2022
2023
2024
Q1: 27.06%
Med: 52.86%
Q3: 69.46%
Excellent
In 2024, the financial autonomy of OPTICIENS PIERAUT (75.9%) 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
-0.11 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.84 years
Q3: 2.71 years
Excellent
In 2024, the repayment capacity of OPTICIENS PIERAUT (-0.11) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 270.43. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
270.429
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
-3.131
Liquidity indicators evolution OPTICIENS PIERAUT
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
276.723
217.659
235.145
154.496
145.87
176.288
203.529
180.79
270.429
Interest coverage
10.166
6.233
3.731
4.373
2.094
1.415
-1.111
-6.345
-3.131
Sector positioning
Liquidity ratio
270.432024
2022
2023
2024
Q1: 162.44
Med: 249.24
Q3: 376.94
Good+20 pts over 3 years
In 2024, the liquidity ratio of OPTICIENS PIERAUT (270.43) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
-3.13x2024
2022
2023
2024
Q1: 0.0x
Med: 1.37x
Q3: 5.78x
Average
In 2024, the interest coverage of OPTICIENS PIERAUT (-3.1x) 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: 13 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 51 days of the operating cycle (retail model). Inventory turnover is 77 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 176 days of revenue, i.e. 1.6 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
1 640 800 €
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
13 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
64 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
77 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
176 j
WCR and payment terms evolution OPTICIENS PIERAUT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 583 001 €
653 037 €
609 986 €
516 185 €
573 806 €
679 420 €
1 030 714 €
618 362 €
1 640 800 €
Inventory turnover (days)
49
53
49
47
69
50
62
66
77
Customer payment term (days)
28
12
13
11
11
18
24
21
13
Supplier payment term (days)
64
46
51
59
69
49
66
61
64
Positioning of OPTICIENS PIERAUT 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 OPTICIENS PIERAUT is estimated at
1 780 555 €
(range 1 010 040€ - 2 647 627€).
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
1010k€1780k€2647k€
1 780 555 €Range: 1 010 040€ - 2 647 627€
NAF 5 année 2024
Valuation method used
Revenue Multiple
3 363 054 €
×
0.53x
=1 780 556 €
Range: 1 010 040€ - 2 647 628€
Only this financial indicator is available for this company.
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 OPTICIENS PIERAUT with other companies in the same sector:
Frequently asked questions about OPTICIENS PIERAUT
What is the revenue of OPTICIENS PIERAUT ?
The revenue of OPTICIENS PIERAUT in 2024 is 3.4 M€.
Is OPTICIENS PIERAUT profitable?
OPTICIENS PIERAUT recorded a net loss in 2024.
Where is the headquarters of OPTICIENS PIERAUT ?
The headquarters of OPTICIENS PIERAUT is located in THIONVILLE (57100), in the department Moselle.
Where to find the tax return of OPTICIENS PIERAUT ?
The tax return of OPTICIENS PIERAUT 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 OPTICIENS PIERAUT operate?
OPTICIENS PIERAUT 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