Employees: 32 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: ETICreation date: 1989-02-01 (37 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: SARROLA-CARCOPINO (20167), None
ROCCA TRANSPORTS : revenue, balance sheet and financial ratios
ROCCA TRANSPORTS is a French company
founded 37 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in SARROLA-CARCOPINO (20167),
this company of category ETI
shows in 2020 a revenue of 40.8 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ROCCA TRANSPORTS (SIREN 349395178)
Indicator
2020
2019
2018
2017
2016
Revenue
40 810 691 €
42 779 633 €
41 274 330 €
37 820 717 €
32 522 071 €
Net income
1 131 063 €
976 450 €
800 472 €
968 962 €
846 582 €
EBITDA
1 411 129 €
1 087 853 €
889 991 €
1 361 187 €
642 784 €
Net margin
2.8%
2.3%
1.9%
2.6%
2.6%
Revenue and income statement
In 2020, ROCCA TRANSPORTS achieves revenue of 40.8 M€. Over the period 2016-2020, the company shows strong growth with a CAGR (compound annual growth rate) of +5.8%. Slight decline of -5% vs 2019. After deducting consumption (3.7 M€), gross margin stands at 37.1 M€, i.e. a rate of 91%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.4 M€, representing 3.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 1.1 M€, i.e. 2.8% 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
40 810 691 €
Gross margin (2020)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
37 091 365 €
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
1 411 129 €
EBIT (2020)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 480 762 €
Net income (2020)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
1 131 063 €
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
3.5%
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 34%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 41%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 4.9 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.0% 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
33.823%
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
40.554%
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
1.969%
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
4.91
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
2.172
1.982
1.784
1.489
33.823
Financial autonomy
63.524
59.161
58.065
58.425
40.554
Repayment capacity
0.489
0.355
1.387
0.557
4.91
Cash flow / Revenue
2.157%
2.474%
0.547%
1.1%
1.969%
Sector positioning
Debt ratio
33.822020
2018
2019
2020
Q1: 4.33
Med: 39.14
Q3: 108.05
Good+21 pts over 3 years
In 2020, the debt ratio of ROCCA TRANSPORTS (33.82) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
40.55%2020
2018
2019
2020
Q1: 17.72%
Med: 33.7%
Q3: 50.33%
Good-15 pts over 3 years
In 2020, the financial autonomy of ROCCA TRANSPORTS (40.5%) 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
4.91 years2020
2018
2019
2020
Q1: -0.01 years
Med: 0.08 years
Q3: 2.41 years
Watch+6 pts over 3 years
In 2020, the repayment capacity of ROCCA TRANSPORTS (4.91) 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 210.98. 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 0.7x. Danger: operating income does not cover interest charges, unsustainable situation.
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
210.976
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
0.65
Liquidity indicators evolution ROCCA TRANSPORTS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
Liquidity ratio
278.577
253.712
242.905
240.837
210.976
Interest coverage
1.985
0.609
0.368
0.103
0.65
Sector positioning
Liquidity ratio
210.982020
2018
2019
2020
Q1: 136.09
Med: 185.13
Q3: 259.29
Good-16 pts over 3 years
In 2020, the liquidity ratio of ROCCA TRANSPORTS (210.98) 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
0.65x2020
2018
2019
2020
Q1: 0.0x
Med: 0.08x
Q3: 2.31x
Good+7 pts over 3 years
In 2020, the interest coverage of ROCCA TRANSPORTS (0.7x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
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: 79 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 152 days of revenue, i.e. 17.3 M€ to permanently finance.
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
17 286 184 €
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
44 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
79 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
1 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
152 j
WCR and payment terms evolution ROCCA TRANSPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
Operating WCR
19 936 680 €
23 523 730 €
25 615 675 €
25 931 302 €
17 286 184 €
Inventory turnover (days)
2
2
2
2
1
Customer payment term (days)
72
78
68
60
44
Supplier payment term (days)
80
92
99
95
79
Positioning of ROCCA TRANSPORTS in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 60 transactions of similar company sales
in 2020,
the value of ROCCA TRANSPORTS is estimated at
4 231 735 €
(range 1 301 690€ - 8 413 408€).
With an EBITDA of 1 411 129€, the sector multiple of 1.3x 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 value2020
60 tx
1301k€4231k€8413k€
4 231 735 €Range: 1 301 690€ - 8 413 408€
NAF 5 année 2020
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 411 129 €×1.3x
Estimation1 879 129 €
724 354€ - 4 806 763€
Revenue Multiple30%
40 810 691 €×0.23x
Estimation9 553 836 €
2 890 270€ - 15 671 035€
Net Income Multiple20%
1 131 063 €×1.9x
Estimation2 130 100 €
362 160€ - 6 543 580€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 60 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 routiers de fret interurbains)
Compare ROCCA TRANSPORTS with other companies in the same sector:
The revenue of ROCCA TRANSPORTS in 2020 is 40.8 M€.
Is ROCCA TRANSPORTS profitable?
Yes, ROCCA TRANSPORTS generated a net profit of 1.1 M€ in 2020.
Where is the headquarters of ROCCA TRANSPORTS ?
The headquarters of ROCCA TRANSPORTS is located in SARROLA-CARCOPINO (20167).
Where to find the tax return of ROCCA TRANSPORTS ?
The tax return of ROCCA TRANSPORTS 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 ROCCA TRANSPORTS operate?
ROCCA TRANSPORTS operates in the sector Transports routiers de fret interurbains (NAF code 49.41A). 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