Employees: 02 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2006-05-01 (20 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: SAINT-BENOIT (97470), La Reunion
OPTIQUE SAINT BENOIT : revenue, balance sheet and financial ratios
OPTIQUE SAINT BENOIT is a French company
founded 20 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-BENOIT (97470),
this company of category PME
shows in 2019 a revenue of 482 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE SAINT BENOIT (SIREN 491661963)
Indicator
2019
2018
2017
2016
2015
Revenue
482 313 €
550 889 €
587 865 €
584 271 €
621 298 €
Net income
12 944 €
48 203 €
-21 069 €
59 707 €
134 621 €
EBITDA
143 515 €
182 678 €
138 056 €
188 730 €
268 812 €
Net margin
2.7%
8.8%
-3.6%
10.2%
21.7%
Revenue and income statement
In 2019, OPTIQUE SAINT BENOIT achieves revenue of 482 k€. Revenue is declining over the period 2015-2019 (CAGR: -6.1%). Significant drop of -12% vs 2018. After deducting consumption (169 k€), gross margin stands at 313 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 144 k€, representing 29.8% of revenue. Warning negative scissor effect: despite revenue change (-12%), EBITDA varies by -21%, reducing margin by 3.4 pts. This reflects costs rising faster than 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 13 k€, i.e. 2.7% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2019)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
482 313 €
Gross margin (2019)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
312 979 €
EBITDA (2019)
?
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
143 515 €
EBIT (2019)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 663 €
Net income (2019)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 944 €
EBITDA margin (2019)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
29.8%
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 72%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 48%. 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 3.4 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 7.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2019)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
72.352%
Financial autonomy (2019)
?
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
47.915%
Cash flow / Revenue (2019)
?
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
7.394%
Repayment capacity (2019)
?
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
3.427
Asset age ratio (2019)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution OPTIQUE SAINT BENOIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Debt ratio
22.209
12.076
18.593
25.725
72.352
Financial autonomy
67.312
74.651
70.587
60.133
47.915
Repayment capacity
0.568
0.607
3.963
1.004
3.427
Cash flow / Revenue
22.061%
11.817%
2.615%
11.435%
7.394%
Sector positioning
Debt ratio
72.352019
2017
2018
2019
Q1: 4.53
Med: 24.86
Q3: 78.66
Average+33 pts over 3 years
In 2019, the debt ratio of OPTIQUE SAINT BENOIT (72.35) 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
47.91%2019
2017
2018
2019
Q1: 24.38%
Med: 50.24%
Q3: 69.05%
Average-27 pts over 3 years
In 2019, the financial autonomy of OPTIQUE SAINT BENOIT (47.9%) 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
3.43 years2019
2017
2018
2019
Q1: 0.0 years
Med: 0.9 years
Q3: 2.94 years
Average
In 2019, the repayment capacity of OPTIQUE SAINT BENOIT (3.43) 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 321.91. 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 2.2x. Financial charges are adequately covered by operations.
Liquidity ratio (2019)
?
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
321.912
Interest coverage (2019)
?
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
2.166
Liquidity indicators evolution OPTIQUE SAINT BENOIT
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
Liquidity ratio
536.73
513.031
469.776
318.421
321.912
Interest coverage
0.0
1.181
1.758
1.346
2.166
Sector positioning
Liquidity ratio
321.912019
2017
2018
2019
Q1: 142.01
Med: 225.79
Q3: 355.09
Good-6 pts over 3 years
In 2019, the liquidity ratio of OPTIQUE SAINT BENOIT (321.91) 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
2.17x2019
2017
2018
2019
Q1: 0.0x
Med: 1.11x
Q3: 4.09x
Good+13 pts over 3 years
In 2019, the interest coverage of OPTIQUE SAINT BENOIT (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: 77 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. Favorable situation: supplier credit is longer than customer credit by 7 days. Inventory turnover is 135 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 227 days of revenue, i.e. 304 k€ to permanently finance. Notable WCR improvement over the period (-24%), freeing up cash.
Operating WCR (2019)
?
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
304 127 €
Customer credit (2019)
?
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
77 j
Supplier credit (2019)
?
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
84 j
Inventory turnover (2019)
?
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
135 j
WCR in days of revenue (2019)
?
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
227 j
WCR and payment terms evolution OPTIQUE SAINT BENOIT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
Operating WCR
401 551 €
460 347 €
427 107 €
426 008 €
304 127 €
Inventory turnover (days)
98
101
103
139
135
Customer payment term (days)
44
61
61
67
77
Supplier payment term (days)
95
89
81
119
84
Positioning of OPTIQUE SAINT BENOIT in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 128 transactions of similar company sales
in 2019,
the value of OPTIQUE SAINT BENOIT is estimated at
375 734 €
(range 201 044€ - 776 603€).
With an EBITDA of 143 515€, the sector multiple of 4.1x is applied.
The price/revenue ratio is 0.46x
(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 value2019
128 transactions
201k€375k€776k€
375 734 €Range: 201 044€ - 776 603€
NAF 5 année 2019
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
143 515 €×4.1x
Estimation589 925 €
322 343€ - 1 297 940€
Revenue Multiple30%
482 313 €×0.46x
Estimation222 548 €
111 365€ - 329 255€
Net Income Multiple20%
12 944 €×5.4x
Estimation70 036 €
32 315€ - 144 286€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 128 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 OPTIQUE SAINT BENOIT with other companies in the same sector:
Frequently asked questions about OPTIQUE SAINT BENOIT
What is the revenue of OPTIQUE SAINT BENOIT ?
The revenue of OPTIQUE SAINT BENOIT in 2019 is 482 k€.
Is OPTIQUE SAINT BENOIT profitable?
Yes, OPTIQUE SAINT BENOIT generated a net profit of 13 k€ in 2019.
Where is the headquarters of OPTIQUE SAINT BENOIT ?
The headquarters of OPTIQUE SAINT BENOIT is located in SAINT-BENOIT (97470), in the department La Reunion.
Where to find the tax return of OPTIQUE SAINT BENOIT ?
The tax return of OPTIQUE SAINT BENOIT 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 OPTIQUE SAINT BENOIT operate?
OPTIQUE SAINT BENOIT 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