Employees: 31 (2023.0)Legal category: 5202Size: GECreation date: 1999-05-12 (26 years)Status: ActiveBusiness sector: Promotion immobilière de logementsLocation: PARIS (75002), Paris
PITCH IMMO : revenue, balance sheet and financial ratios
PITCH IMMO is a French company
founded 26 years ago,
specialized in the sector Promotion immobilière de logements.
Based in PARIS (75002),
this company of category GE
shows in 2024 a revenue of 309.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Im Jahr 2024 erzielt PITCH IMMO einen Umsatz von 309.2 Mio€. Der Umsatz wächst über 9 Jahre positiv (CAGR: +3.6%). Vs 2023, Wachstum von +44% (214.1 Mio€ -> 309.2 Mio€). Nach Abzug des Verbrauchs (7.3 Mio€) beträgt die Bruttomarge 301.9 Mio€, d.h. eine Rate von 98%. Dieses Verhältnis misst die Fähigkeit, aus der Geschäftstätigkeit Wert zu schaffen. EBITDA (= Bruttomarge - Personalkosten - Steuern) erreicht 32.2 Mio€, was 10.4% des Umsatzes entspricht. Positiver Schereneffekt: EBITDA-Marge verbessert sich um +18.3 Punkte. Dieses Niveau der operativen Marge ist für die Branche zufriedenstellend. Das Nettoergebnis beträgt 50.7 Mio€, d.h. 16.4% des Umsatzes.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
309 176 263 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
301 889 665 €
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
32 161 582 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
47 051 003 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
50 682 635 €
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
10.4%
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
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 25%. Dieses niedrige Niveau spiegelt eine solide Finanzstruktur wider. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 16%. Geringe Autonomie: Das Unternehmen ist stark von externer Finanzierung abhängig. Die Schuldenrückzahlungskapazität zeigt, dass es 0.9 Jahre Cashflow braucht. Diese kurze Periode zeigt eine ausgezeichnete Schuldentragfähigkeit. Der Cashflow beträgt 12.1% des Umsatzes. Dieses hohe Niveau bietet eine starke Selbstfinanzierungskapazität.
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
24.818%
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
16.075%
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
12.134%
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
0.922
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
63.413
60.986
172.473
216.788
91.734
58.337
96.427
286.837
24.818
Financial autonomy
23.527
13.909
10.907
10.736
9.653
13.201
10.774
4.211
16.075
Repayment capacity
-757.639
-4.922
409.236
50.65
-33.306
8.06
-12.909
-8.192
0.922
Cash flow / Revenue
-0.037%
-6.874%
0.27%
1.135%
-1.427%
1.912%
-2.698%
-6.046%
12.134%
Sector positioning
Verschuldungsgrad
24.822024
2022
2023
2024
Q1: 0.0
Med: 1.6
Q3: 105.23
Average-8 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von PITCH IMMO (24.82). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
16.07%2024
2022
2023
2024
Q1: 0.0%
Med: 12.23%
Q3: 54.65%
Gut+11 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von PITCH IMMO (16.1%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
0.92 ans2024
2022
2023
2024
Q1: -4.13 ans
Med: 0.0 ans
Q3: 1.24 ans
Average+44 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das rückzahlungsfähigkeit von PITCH IMMO (0.9 an). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Liquidity ratios
Die Liquiditätsquote beträgt 435.18. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden. Der Zinsdeckungsgrad (= EBIT / Zinsaufwendungen) beträgt 28.6x. Das Betriebsergebnis deckt die Zinsaufwendungen sehr weitgehend.
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
435.175
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
28.608
Liquidity indicators evolution PITCH IMMO
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
259.297
220.028
437.29
397.097
336.924
284.451
286.936
357.011
435.175
Interest coverage
-168.748
-46.317
-53.335
-122.038
-53.603
934.001
-77.251
-169.991
28.608
Sector positioning
Liquiditätsquote
435.182024
2022
2023
2024
Q1: 134.25
Med: 341.1
Q3: 1144.53
Gut+10 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von PITCH IMMO (435.18). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
28.61x2024
2022
2023
2024
Q1: -13.11x
Med: 0.0x
Q3: 2.3x
Ausgezeichnet+50 pts over 3 years
Im Jahr 2024 liegt in den oberen 25% der Branche das zinsdeckung von PITCH IMMO (28.6x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Hohe Deckung bedeutet, dass Finanzaufwendungen die Rentabilität wenig belasten.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke. Durchschnittliche Kundenzahlungsfrist: 248 Tage. Lieferantenfrist: 101 Tage. Die Lücke von 147 Tagen belastet den Cashflow. Die Bestandsumschlagsdauer beträgt 473 Tage. Dieses hohe Niveau bindet Liquidität und schafft potenziell Obsoleszenzrisiko. Der WCR repräsentiert 229 Tage Umsatz. Im Zeitraum 2016-2024 stieg der WCR um +24%.
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
196 422 772 €
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
248 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
101 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
473 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
229 j
WCR and payment terms evolution PITCH IMMO
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
158 972 305 €
59 175 645 €
223 604 003 €
248 057 849 €
54 637 565 €
60 391 751 €
71 925 576 €
145 190 834 €
196 422 772 €
Inventory turnover (days)
315
633
921
392
887
315
485
718
473
Customer payment term (days)
168
321
573
232
458
169
311
410
248
Supplier payment term (days)
73
85
94
85
93
86
89
109
101
Positioning of PITCH IMMO in its sector
Comparison with sector Promotion immobilière de logements
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of PITCH IMMO is estimated at
65 889 276 €
(range 23 388 753€ - 178 391 541€).
With an EBITDA of 32 161 582€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.28x
(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 value2024
80 tx
23388k€65889k€178391k€
65 889 276 €Range: 23 388 753€ - 178 391 541€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
32 161 582 €×1.0x
Estimation32 269 859 €
13 325 805€ - 98 146 969€
Revenue Multiple30%
309 176 263 €×0.28x
Estimation86 495 544 €
31 102 842€ - 212 730 706€
Net Income Multiple20%
50 682 635 €×2.3x
Estimation119 028 418 €
36 974 991€ - 327 494 228€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 (Promotion immobilière de logements)
Compare PITCH IMMO with other companies in the same sector:
Yes, PITCH IMMO generated a net profit of 50.7 M€ in 2024.
Where is the headquarters of PITCH IMMO ?
The headquarters of PITCH IMMO is located in PARIS (75002), in the department Paris.
Where to find the tax return of PITCH IMMO ?
The tax return of PITCH IMMO 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 PITCH IMMO operate?
PITCH IMMO operates in the sector Promotion immobilière de logements (NAF code 41.10A). 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