Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2012-04-16 (14 years)Status: ActiveBusiness sector: Transports ferroviaires de fret Location: LE BOULOU (66160), Pyrenees-Orientales
REGIORAIL FRANCE : revenue, balance sheet and financial ratios
REGIORAIL FRANCE is a French company
founded 14 years ago,
specialized in the sector Transports ferroviaires de fret .
Based in LE BOULOU (66160),
this company of category PME
shows in 2024 a revenue of 37.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - REGIORAIL FRANCE (SIREN 751252677)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
36 968 245 €
32 051 651 €
31 767 614 €
29 788 287 €
25 380 438 €
27 944 001 €
24 517 636 €
2 171 158 €
5 025 873 €
Net income
-4 194 311 €
-5 889 963 €
-4 316 346 €
-1 294 405 €
-1 375 554 €
-2 208 768 €
-4 156 373 €
39 364 €
-7 759 €
EBITDA
-4 872 481 €
-5 400 349 €
-5 185 657 €
-2 531 135 €
-1 579 147 €
-2 522 454 €
-6 738 549 €
-5 447 147 €
141 752 €
Net margin
-11.3%
-18.4%
-13.6%
-4.3%
-5.4%
-7.9%
-17.0%
1.8%
-0.2%
Revenue and income statement
In 2024, REGIORAIL FRANCE achieves revenue of 37.0 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +28.3%. Vs 2023, growth of +15% (32.1 M€ -> 37.0 M€). After deducting consumption (0 €), gross margin stands at 37.0 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -4.9 M€, representing -13.2% of revenue. Positive scissor effect: EBITDA margin improves by +3.7 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -4.2 M€ (-11.3% 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
36 968 245 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
36 968 245 €
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
-4 872 481 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-3 853 158 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-4 194 311 €
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
-12.1%
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 69%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 6%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
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
69.149%
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
5.946%
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
-13.242%
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
-0.181
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
-400.272
0.0
-42.994
-115.006
-369.805
821.824
-76.586
-37.566
69.149
Financial autonomy
-11.862
-14.399
-57.954
-93.868
-3.484
1.648
-40.267
-30.758
5.946
Repayment capacity
30.723
0.0
-0.453
-2.958
-0.646
-0.61
-0.665
-0.262
-0.181
Cash flow / Revenue
2.525%
-7.524%
-17.742%
-9.46%
-7.321%
-8.528%
-15.789%
-17.156%
-13.242%
Sector positioning
Debt ratio
69.152024
2022
2023
2024
Q1: 0.0
Med: 24.72
Q3: 52.83
Watch+59 pts over 3 years
In 2024, the debt ratio of REGIORAIL FRANCE (69.15) 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
5.95%2024
2022
2023
2024
Q1: 5.59%
Med: 11.26%
Q3: 30.33%
Average
In 2024, the financial autonomy of REGIORAIL FRANCE (6.0%) 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
-0.18 years2024
2022
2023
2024
Q1: -2.49 years
Med: 0.0 years
Q3: 1.32 years
Good+23 pts over 3 years
In 2024, the repayment capacity of REGIORAIL FRANCE (-0.18) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 99.04. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
99.04
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
-3.072
Liquidity indicators evolution REGIORAIL FRANCE
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
142.372
77.232
64.059
98.59
98.723
102.719
75.436
72.818
99.04
Interest coverage
25.97
-0.031
-31.227
-0.455
-0.29
-0.829
-0.896
-4.18
-3.072
Sector positioning
Liquidity ratio
99.042024
2022
2023
2024
Q1: 107.95
Med: 132.57
Q3: 193.58
Watch-6 pts over 3 years
In 2024, the liquidity ratio of REGIORAIL FRANCE (99.04) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-3.07x2024
2022
2023
2024
Q1: -3.07x
Med: 0.0x
Q3: 3.08x
Average
In 2024, the interest coverage of REGIORAIL FRANCE (-3.1x) 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: 59 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 143 days. Excellent situation: suppliers finance 84 days of the operating cycle (retail model). Overall, WCR represents 153 days of revenue, i.e. 15.7 M€ to permanently finance. Over 2016-2024, WCR increased by +138%, 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
15 700 044 €
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
59 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
143 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
0 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
153 j
WCR and payment terms evolution REGIORAIL FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
6 604 600 €
5 287 313 €
3 667 348 €
2 901 985 €
5 443 850 €
7 235 575 €
5 768 681 €
8 213 236 €
15 700 044 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
240
530
43
36
42
43
46
53
59
Supplier payment term (days)
509
298
91
56
90
93
92
127
143
Positioning of REGIORAIL FRANCE in its sector
Comparison with sector Transports ferroviaires de fret
Valuation estimate
Based on 98 transactions of similar company sales
in 2024,
the value of REGIORAIL FRANCE is estimated at
8 380 111 €
(range 3 819 428€ - 15 003 807€).
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
98 tx
3819k€8380k€15003k€
8 380 111 €Range: 3 819 428€ - 15 003 807€
Section année 2024
Aggregated at NAF section level
Valuation method used
Revenue Multiple
36 968 245 €
×
0.23x
=8 380 112 €
Range: 3 819 429€ - 15 003 808€
Only this financial indicator is available for this company.
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Transports ferroviaires de fret )
Compare REGIORAIL FRANCE with other companies in the same sector:
The revenue of REGIORAIL FRANCE in 2024 is 37.0 M€.
Is REGIORAIL FRANCE profitable?
REGIORAIL FRANCE recorded a net loss in 2024.
Where is the headquarters of REGIORAIL FRANCE ?
The headquarters of REGIORAIL FRANCE is located in LE BOULOU (66160), in the department Pyrenees-Orientales.
Where to find the tax return of REGIORAIL FRANCE ?
The tax return of REGIORAIL FRANCE 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 REGIORAIL FRANCE operate?
REGIORAIL FRANCE operates in the sector Transports ferroviaires de fret (NAF code 49.20Z). 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