Les données financières de cette entreprise sont partiellement disponibles (liasse simplifiée ou données confidentielles). Certaines sections ne sont pas affichées.
SA D'HLM AIGUILLON CONSTRUCTION : revenue, balance sheet and financial ratios
SA D'HLM AIGUILLON CONSTRUCTION is a French company
founded 57 years ago,
specialized in the sector Location de logements.
Based in RENNES (35200),
this company of category GE
shows in 2016 a revenue of 102.5 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SA D'HLM AIGUILLON CONSTRUCTION (SIREN 699200051)
Indicator
2016
Revenue
102 534 126 €
Net income
12 370 994 €
EBITDA
108 150 889 €
Net margin
12.1%
Revenue and income statement
In 2016, SA D'HLM AIGUILLON CONSTRUCTION achieves revenue of 102.5 M€. After deducting consumption (0 €), gross margin stands at 102.5 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 108.2 M€, representing 105.5% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 12.4 M€, i.e. 12.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2016)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
102 534 126 €
Gross margin (2016)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
102 534 126 €
EBITDA (2016)
?
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
108 150 889 €
Net income (2016)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
12 370 994 €
EBITDA margin (2016)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
104.9%
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 32457%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Cash flow represents 0.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
Debt ratio (2016)
?
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 (2016)
?
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
32457.063%
Cash flow / Revenue (2016)
?
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
0.122%
Repayment capacity (2016)
?
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
Solvency indicators evolution SA D'HLM AIGUILLON CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Debt ratio
0.0
Financial autonomy
32457.063
Repayment capacity
0.0
Cash flow / Revenue
0.122%
Sector positioning
Debt ratio
0.02016
2016
Q1: -256.74
Med: 0.0
Q3: 108.43
Good
In 2016, the debt ratio of SA D'HLM AIGUILLON CONST... (0.00) 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
32457.06%2016
2016
Q1: 0.18%
Med: 45.92%
Q3: 99.69%
Excellent
In 2016, the financial autonomy of SA D'HLM AIGUILLON CONST... (32457.1%) 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 years2016
2016
Q1: 0.0 years
Med: 0.68 years
Q3: 19.72 years
Excellent
In 2016, the repayment capacity of SA D'HLM AIGUILLON CONST... (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 448.47. 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 79.7x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2016)
?
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
448.468
Interest coverage (2016)
?
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
79.701
Liquidity indicators evolution SA D'HLM AIGUILLON CONSTRUCTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
Liquidity ratio
448.468
Interest coverage
79.701
Sector positioning
Liquidity ratio
448.472016
2016
Q1: 11.73
Med: 140.83
Q3: 770.6
Good
In 2016, the liquidity ratio of SA D'HLM AIGUILLON CONST... (448.47) 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
79.7x2016
2016
Q1: 0.0x
Med: 3.92x
Q3: 40.72x
Excellent
In 2016, the interest coverage of SA D'HLM AIGUILLON CONST... (79.7x) 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. Overall, WCR represents 135 days of revenue, i.e. 38.5 M€ to permanently finance.
Operating WCR (2016)
?
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
38 538 477 €
Customer credit (2016)
?
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
0 j
Supplier credit (2016)
?
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
0 j
Inventory turnover (2016)
?
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 (2016)
?
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
135 j
WCR and payment terms evolution SA D'HLM AIGUILLON CONSTRUCTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
Operating WCR
38 538 477 €
Inventory turnover (days)
0
Customer payment term (days)
0
Supplier payment term (days)
0
Positioning of SA D'HLM AIGUILLON CONSTRUCTION in its sector
Comparison with sector Location de logements
Valuation estimate
Based on 1762 transactions of similar company sales
(all years),
the value of SA D'HLM AIGUILLON CONSTRUCTION is estimated at
285 225 130 €
(range 99 946 195€ - 545 250 440€).
With an EBITDA of 108 150 889€, the sector multiple of 4.7x is applied.
The price/revenue ratio is 0.65x
(in line with sector norms).
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 value2016
1762 transactions
99946k€285225k€545250k€
285 225 130 €Range: 99 946 195€ - 545 250 440€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
108 150 889 €×4.7x
Estimation503 046 109 €
173 549 753€ - 932 874 019€
Revenue Multiple30%
102 534 126 €×0.65x
Estimation66 755 640 €
27 603 524€ - 165 246 874€
Net Income Multiple20%
12 370 994 €×5.5x
Estimation68 376 922 €
24 451 311€ - 146 196 842€
How is this estimate calculated?
This estimate is based on the analysis of 1762 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 (Location de logements)
Compare SA D'HLM AIGUILLON CONSTRUCTION with other companies in the same sector:
Frequently asked questions about SA D'HLM AIGUILLON CONSTRUCTION
What is the revenue of SA D'HLM AIGUILLON CONSTRUCTION ?
The revenue of SA D'HLM AIGUILLON CONSTRUCTION in 2016 is 102.5 M€.
Is SA D'HLM AIGUILLON CONSTRUCTION profitable?
Yes, SA D'HLM AIGUILLON CONSTRUCTION generated a net profit of 12.4 M€ in 2016.
Where is the headquarters of SA D'HLM AIGUILLON CONSTRUCTION ?
The headquarters of SA D'HLM AIGUILLON CONSTRUCTION is located in RENNES (35200), in the department Ille-et-Vilaine.
Where to find the tax return of SA D'HLM AIGUILLON CONSTRUCTION ?
The tax return of SA D'HLM AIGUILLON CONSTRUCTION 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 SA D'HLM AIGUILLON CONSTRUCTION operate?
SA D'HLM AIGUILLON CONSTRUCTION operates in the sector Location de logements (NAF code 68.20A). 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