RATP SMART SYSTEMS : revenue, balance sheet and financial ratios
RATP SMART SYSTEMS is a French company
founded 16 years ago,
specialized in the sector Programmation informatique.
Based in NOISY-LE-GRAND (93160),
this company of category GE
shows in 2024 a revenue of 54.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - RATP SMART SYSTEMS (SIREN 519874598)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
54 120 708 €
48 138 417 €
45 090 552 €
37 605 917 €
41 381 510 €
29 481 509 €
25 316 774 €
24 200 599 €
22 483 884 €
Net income
-25 884 987 €
-29 847 239 €
-7 182 633 €
-8 826 784 €
-436 968 €
1 052 187 €
1 340 737 €
1 216 127 €
1 720 348 €
EBITDA
7 639 879 €
1 044 844 €
-1 233 016 €
-5 286 468 €
1 604 340 €
2 695 838 €
2 974 630 €
1 912 124 €
1 376 182 €
Net margin
-47.8%
-62.0%
-15.9%
-23.5%
-1.1%
3.6%
5.3%
5.0%
7.7%
Revenue and income statement
In 2024, RATP SMART SYSTEMS achieves revenue of 54.1 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +11.6%. Vs 2023, growth of +12% (48.1 M€ -> 54.1 M€). After deducting consumption (-702 k€), gross margin stands at 54.8 M€, i.e. a rate of 101%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7.6 M€, representing 14.1% of revenue. Positive scissor effect: EBITDA margin improves by +11.9 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Net income is negative at -25.9 M€ (-47.8% 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
54 120 708 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
54 822 543 €
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
7 639 879 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-9 921 712 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-25 884 987 €
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
14.1%
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 10%. 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 53%. 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
9.515%
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
52.955%
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
-4.29%
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
-1.341
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
0.471
0.43
0.4
0.381
17.214
0.212
19.578
1.157
9.515
Financial autonomy
60.197
58.324
65.701
59.346
40.284
52.061
54.082
58.137
52.955
Repayment capacity
0.024
0.033
0.029
0.026
1.313
-0.013
-82.786
-0.066
-1.341
Cash flow / Revenue
11.207%
7.617%
8.253%
7.859%
4.895%
-12.559%
-0.217%
-14.436%
-4.29%
Sector positioning
Debt ratio
9.522024
2022
2023
2024
Q1: 0.0
Med: 3.36
Q3: 42.51
Average
In 2024, the debt ratio of RATP SMART SYSTEMS (9.52) 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
52.95%2024
2022
2023
2024
Q1: 3.88%
Med: 34.74%
Q3: 63.98%
Good
In 2024, the financial autonomy of RATP SMART SYSTEMS (53.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
-1.34 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.39 years
Excellent
In 2024, the repayment capacity of RATP SMART SYSTEMS (-1.34) 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 220.07. 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 61.1x. Operating income very largely covers interest expenses: high safety margin.
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
220.066
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
61.051
Liquidity indicators evolution RATP SMART SYSTEMS
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
174.771
160.794
201.062
169.399
213.243
211.193
261.882
194.146
220.066
Interest coverage
3.847
0.027
0.153
0.141
3.872
-15.386
-11.565
330.611
61.051
Sector positioning
Liquidity ratio
220.072024
2022
2023
2024
Q1: 132.21
Med: 250.32
Q3: 499.26
Average-9 pts over 3 years
In 2024, the liquidity ratio of RATP SMART SYSTEMS (220.07) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
61.05x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 0.47x
Excellent+50 pts over 3 years
In 2024, the interest coverage of RATP SMART SYSTEMS (61.0x) 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: 85 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 84 days. The company must finance 1 days of gap between collections and payments. Inventory turnover is 5 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 117 days of revenue, i.e. 17.6 M€ to permanently finance. Over 2016-2024, WCR increased by +70%, requiring additional financing.
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
17 635 774 €
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
85 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
84 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
5 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
117 j
WCR and payment terms evolution RATP SMART SYSTEMS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
10 350 906 €
9 030 696 €
8 243 395 €
11 970 377 €
13 696 452 €
23 192 321 €
34 115 963 €
23 685 545 €
17 635 774 €
Inventory turnover (days)
0
0
0
5
1
0
0
0
5
Customer payment term (days)
74
73
63
94
94
102
111
100
85
Supplier payment term (days)
115
130
105
129
86
101
102
115
84
Positioning of RATP SMART SYSTEMS in its sector
Comparison with sector Programmation informatique
Valuation estimate
Based on 120 transactions of similar company sales
(all years),
the value of RATP SMART SYSTEMS is estimated at
16 130 482 €
(range 7 723 532€ - 42 690 442€).
With an EBITDA of 7 639 879€, the sector multiple of 2.2x is applied.
The price/revenue ratio is 0.27x
(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 value2024
120 transactions
7723k€16130k€42690k€
16 130 482 €Range: 7 723 532€ - 42 690 442€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 639 879 €×2.2x
Estimation16 989 004 €
7 371 953€ - 46 734 437€
Revenue Multiple30%
54 120 708 €×0.27x
Estimation14 699 615 €
8 309 497€ - 35 950 451€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 120 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 (Programmation informatique)
Compare RATP SMART SYSTEMS with other companies in the same sector:
Frequently asked questions about RATP SMART SYSTEMS
What is the revenue of RATP SMART SYSTEMS ?
The revenue of RATP SMART SYSTEMS in 2024 is 54.1 M€.
Is RATP SMART SYSTEMS profitable?
RATP SMART SYSTEMS recorded a net loss in 2024.
Where is the headquarters of RATP SMART SYSTEMS ?
The headquarters of RATP SMART SYSTEMS is located in NOISY-LE-GRAND (93160), in the department Seine-Saint-Denis.
Where to find the tax return of RATP SMART SYSTEMS ?
The tax return of RATP SMART SYSTEMS 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 RATP SMART SYSTEMS operate?
RATP SMART SYSTEMS operates in the sector Programmation informatique (NAF code 62.01Z). 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