Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1993-06-01 (32 years)Status: ActiveBusiness sector: Fabrication de matériel médico-chirurgical et dentaireLocation: ERCUIS (60530), Oise
PRINCE MEDICAL : revenue, balance sheet and financial ratios
PRINCE MEDICAL is a French company
founded 32 years ago,
specialized in the sector Fabrication de matériel médico-chirurgical et dentaire.
Based in ERCUIS (60530),
this company of category PME
shows in 2024 a revenue of 13.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PRINCE MEDICAL (SIREN 391442381)
Indicator
2024
2023
2022
2021
2020
2019
2019
2018
2017
2016
Revenue
13 924 563 €
15 421 600 €
14 042 131 €
11 302 786 €
13 176 784 €
14 927 535 €
3 471 083 €
12 757 718 €
13 809 528 €
14 574 588 €
Net income
772 070 €
587 199 €
346 226 €
-3 347 €
3 571 809 €
1 131 729 €
-1 213 458 €
243 599 €
518 929 €
714 986 €
EBITDA
953 139 €
713 811 €
528 430 €
76 729 €
561 719 €
658 325 €
33 078 €
316 295 €
559 732 €
1 122 617 €
Net margin
5.5%
3.8%
2.5%
-0.0%
27.1%
7.6%
-35.0%
1.9%
3.8%
4.9%
Revenue and income statement
In 2024, PRINCE MEDICAL achieves revenue of 13.9 M€. Activity remains stable over the period (CAGR: -0.6%). Slight decline of -10% vs 2023. After deducting consumption (9.2 M€), gross margin stands at 4.7 M€, i.e. a rate of 34%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 953 k€, representing 6.8% of revenue. Positive scissor effect: EBITDA margin improves by +2.2 pts, sign of improved operational efficiency. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 772 k€, i.e. 5.5% 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
13 924 563 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
4 734 713 €
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
953 139 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
851 253 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
772 070 €
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
6.8%
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 0%. 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 78%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 6.5% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
77.652%
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
6.463%
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
0.0
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
2019
2020
2021
2022
2023
2024
Debt ratio
0.013
0.023
0.021
0.0
0.002
0.0
0.0
0.0
0.001
0.0
Financial autonomy
64.466
74.686
71.145
52.975
55.552
75.034
71.327
72.728
77.818
77.652
Repayment capacity
0.001
0.002
0.003
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
6.176%
5.129%
3.741%
-36.277%
8.583%
4.355%
0.234%
3.292%
4.538%
6.463%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 1.92
Med: 18.86
Q3: 55.42
Excellent
In 2024, the debt ratio of PRINCE MEDICAL (0.00) 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
77.65%2024
2022
2023
2024
Q1: 24.8%
Med: 50.27%
Q3: 69.09%
Excellent
In 2024, the financial autonomy of PRINCE MEDICAL (77.7%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.3 years
Q3: 1.74 years
Excellent
In 2024, the repayment capacity of PRINCE MEDICAL (0.00) 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 397.20. 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 0.1x. Danger: operating income does not cover interest charges, unsustainable situation.
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
397.204
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
0.073
Liquidity indicators evolution PRINCE MEDICAL
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Liquidity ratio
266.29
362.011
339.501
200.93
215.738
392.982
339.935
344.512
418.942
397.204
Interest coverage
1.069
2.851
3.632
10.451
1.772
0.01
0.0
5.922
0.063
0.073
Sector positioning
Liquidity ratio
397.22024
2022
2023
2024
Q1: 159.64
Med: 253.69
Q3: 429.69
Good
In 2024, the liquidity ratio of PRINCE MEDICAL (397.20) 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
0.07x2024
2022
2023
2024
Q1: 0.0x
Med: 0.67x
Q3: 4.96x
Average-47 pts over 3 years
In 2024, the interest coverage of PRINCE MEDICAL (0.1x) 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: 44 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 71 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 77 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 184 days of revenue, i.e. 7.1 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
7 128 819 €
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
44 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
71 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
184 j
WCR and payment terms evolution PRINCE MEDICAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2019
2020
2021
2022
2023
2024
Operating WCR
6 885 181 €
6 144 688 €
5 277 613 €
5 671 229 €
2 669 491 €
7 978 674 €
6 717 472 €
7 943 774 €
5 952 738 €
7 128 819 €
Inventory turnover (days)
57
55
61
206
49
63
68
75
57
77
Customer payment term (days)
92
76
72
303
58
52
39
43
33
44
Supplier payment term (days)
87
58
77
409
43
68
101
71
52
71
Positioning of PRINCE MEDICAL in its sector
Comparison with sector Fabrication de matériel médico-chirurgical et dentaire
Valuation estimate
Based on 57 transactions of similar company sales
(all years),
the value of PRINCE MEDICAL is estimated at
2 627 906 €
(range 787 453€ - 5 147 751€).
With an EBITDA of 953 139€, the sector multiple of 2.5x is applied.
The price/revenue ratio is 0.23x
(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
57 tx
787k€2627k€5147k€
2 627 906 €Range: 787 453€ - 5 147 751€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
953 139 €×2.5x
Estimation2 420 363 €
475 690€ - 4 476 029€
Revenue Multiple30%
13 924 563 €×0.23x
Estimation3 158 096 €
1 467 728€ - 6 607 781€
Net Income Multiple20%
772 070 €×3.0x
Estimation2 351 478 €
546 454€ - 4 637 010€
How is this estimate calculated?
This estimate is based on the analysis of 57 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 (Fabrication de matériel médico-chirurgical et dentaire)
Compare PRINCE MEDICAL with other companies in the same sector:
Yes, PRINCE MEDICAL generated a net profit of 772 k€ in 2024.
Where is the headquarters of PRINCE MEDICAL ?
The headquarters of PRINCE MEDICAL is located in ERCUIS (60530), in the department Oise.
Where to find the tax return of PRINCE MEDICAL ?
The tax return of PRINCE MEDICAL 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 PRINCE MEDICAL operate?
PRINCE MEDICAL operates in the sector Fabrication de matériel médico-chirurgical et dentaire (NAF code 32.50A). 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