Employees: NN (None)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2008-03-17 (18 years)Status: ActiveBusiness sector: Commerces de détail d'optiqueLocation: SAINT-PIERRE (97410), La Reunion
OPTIQUE TIAFVOON : revenue, balance sheet and financial ratios
OPTIQUE TIAFVOON is a French company
founded 18 years ago,
specialized in the sector Commerces de détail d'optique.
Based in SAINT-PIERRE (97410),
this company of category PME
shows in 2020 a revenue of 124 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - OPTIQUE TIAFVOON (SIREN 503198285)
Indicator
2020
2019
2018
2017
2016
Revenue
124 184 €
115 609 €
144 938 €
134 895 €
165 592 €
Net income
498 €
-10 341 €
4 746 €
-2 993 €
-8 844 €
EBITDA
9 190 €
8 770 €
10 420 €
-2 978 €
346 €
Net margin
0.4%
-8.9%
3.3%
-2.2%
-5.3%
Revenue and income statement
In 2020, OPTIQUE TIAFVOON achieves revenue of 124 k€. Revenue is declining over the period 2016-2020 (CAGR: -6.9%). Vs 2019: +7%. After deducting consumption (59 k€), gross margin stands at 65 k€, i.e. a rate of 53%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9 k€, representing 7.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 498 €, i.e. 0.4% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2020)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
124 184 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
65 441 €
EBITDA (2020)
?
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
9 190 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
2 181 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
498 €
EBITDA margin (2020)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.1%
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 904%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 9%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 42.0 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 2.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2020)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
903.929%
Financial autonomy (2020)
?
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
9.357%
Cash flow / Revenue (2020)
?
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
2.613%
Repayment capacity (2020)
?
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
41.951
Asset age ratio (2020)
?
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
Debt ratio
705.841
807.275
656.762
960.938
903.929
Financial autonomy
11.186
10.387
12.712
9.033
9.357
Repayment capacity
-14.624
-41.129
17.883
-8.998
41.951
Cash flow / Revenue
-6.906%
-3.012%
6.448%
-13.374%
2.613%
Sector positioning
Debt ratio
903.932020
2018
2019
2020
Q1: 13.46
Med: 44.89
Q3: 112.65
Watch
In 2020, the debt ratio of OPTIQUE TIAFVOON (903.93) 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
9.36%2020
2018
2019
2020
Q1: 24.32%
Med: 45.46%
Q3: 63.81%
Average
In 2020, the financial autonomy of OPTIQUE TIAFVOON (9.4%) 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
41.95 years2020
2018
2019
2020
Q1: 0.0 years
Med: 1.7 years
Q3: 4.49 years
Watch
In 2020, the repayment capacity of OPTIQUE TIAFVOON (41.95) 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 1278.86. 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 18.3x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2020)
?
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
1278.863
Interest coverage (2020)
?
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
18.259
Liquidity indicators evolution OPTIQUE TIAFVOON
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
745.876
1303.838
2036.003
1828.518
1278.863
Interest coverage
0.0
0.0
0.0
0.0
18.259
Sector positioning
Liquidity ratio
1278.862020
2018
2019
2020
Q1: 175.54
Med: 266.29
Q3: 390.33
Excellent
In 2020, the liquidity ratio of OPTIQUE TIAFVOON (1278.86) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
18.26x2020
2018
2019
2020
Q1: 0.0x
Med: 0.86x
Q3: 3.56x
Excellent+50 pts over 3 years
In 2020, the interest coverage of OPTIQUE TIAFVOON (18.3x) 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: 51 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 25 days. The company must finance 26 days of gap between collections and payments. Inventory turnover is 126 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. Overall, WCR represents 184 days of revenue, i.e. 63 k€ to permanently finance. Notable WCR improvement over the period (-37%), freeing up cash.
Operating WCR (2020)
?
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
63 356 €
Customer credit (2020)
?
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
51 j
Supplier credit (2020)
?
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
25 j
Inventory turnover (2020)
?
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
126 j
WCR in days of revenue (2020)
?
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
184 j
WCR and payment terms evolution OPTIQUE TIAFVOON
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
100 385 €
110 596 €
105 787 €
87 146 €
63 356 €
Inventory turnover (days)
164
192
162
173
126
Customer payment term (days)
48
87
97
70
51
Supplier payment term (days)
47
33
15
23
25
Positioning of OPTIQUE TIAFVOON in its sector
Comparison with sector Commerces de détail d'optique
Valuation estimate
Based on 84 transactions of similar company sales
in 2020,
the value of OPTIQUE TIAFVOON is estimated at
25 862 €
(range 13 525€ - 53 377€).
With an EBITDA of 9 190€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.37x
(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 value2020
84 tx
13k€25k€53k€
25 862 €Range: 13 525€ - 53 377€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 190 €×2.6x
Estimation23 491 €
13 204€ - 51 388€
Revenue Multiple30%
124 184 €×0.37x
Estimation45 434 €
22 306€ - 89 728€
Net Income Multiple20%
498 €×4.9x
Estimation2 433 €
1 157€ - 3 824€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 84 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 TIAFVOON with other companies in the same sector:
The revenue of OPTIQUE TIAFVOON in 2020 is 124 k€.
Is OPTIQUE TIAFVOON profitable?
Yes, OPTIQUE TIAFVOON generated a net profit of 498€ in 2020.
Where is the headquarters of OPTIQUE TIAFVOON ?
The headquarters of OPTIQUE TIAFVOON is located in SAINT-PIERRE (97410), in the department La Reunion.
Where to find the tax return of OPTIQUE TIAFVOON ?
The tax return of OPTIQUE TIAFVOON 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 TIAFVOON operate?
OPTIQUE TIAFVOON 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