SAGIP SERIGRAPHIE : revenue, balance sheet and financial ratios
SAGIP SERIGRAPHIE is a French company
founded 21 years ago,
specialized in the sector Autre imprimerie (labeur).
Based in SAINTE-HELENE-DU-LAC (73800),
this company of category PME
shows in 2024 a revenue of 140 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAGIP SERIGRAPHIE (SIREN 477962807)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
140 000 €
N/C
1 497 244 €
1 241 850 €
983 467 €
1 435 896 €
1 459 326 €
1 348 929 €
1 330 360 €
Net income
87 501 €
74 004 €
46 525 €
93 326 €
77 245 €
175 510 €
66 777 €
98 643 €
65 284 €
EBITDA
26 945 €
N/C
97 724 €
154 766 €
398 413 €
229 129 €
90 485 €
124 954 €
93 907 €
Net margin
62.5%
N/C
3.1%
7.5%
7.9%
12.2%
4.6%
7.3%
4.9%
Revenue and income statement
En 2024, SAGIP SERIGRAPHIE alcanza unos ingresos de 140 k€. Los ingresos disminuyen en el período 2016-2024 (TCAC: -24.5%). Tras deducir el consumo (0 €), el margen bruto se sitúa en 140 k€, es decir, una tasa del 100%. El EBITDA alcanza 27 k€, representando el 19.2% de los ingresos. Este alto margen EBITDA proporciona una fuerte capacidad de autofinanciación. El resultado neto asciende a 88 k€, es decir, el 62.5% de los ingresos.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
140 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
140 000 €
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
26 945 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
30 385 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
87 501 €
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
19.2%
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
El ratio de endeudamiento (= Deuda financiera / Fondos propios x 100) se sitúa en 27%. Este nivel muy bajo refleja una estructura financiera sólida. La autonomía financiera (= Fondos propios / Total activo x 100) alcanza el 76%. Esta alta autonomía significa que la empresa financia la mayoría de sus activos con fondos propios. La capacidad de reembolso indica que se necesitarían 1.4 años de flujo de caja. Este corto período demuestra una excelente sostenibilidad de la deuda. El flujo de caja representa el 60.0% de los ingresos. Este alto nivel proporciona una fuerte capacidad de autofinanciación.
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
26.578%
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
75.827%
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
60.041%
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
1.376
Solvency indicators evolution SAGIP SERIGRAPHIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
28.155
19.536
19.916
23.611
77.56
79.532
57.578
80.031
26.578
Financial autonomy
59.045
60.386
61.033
58.263
47.724
48.336
52.594
54.206
75.827
Repayment capacity
1.457
0.917
1.396
0.863
1.278
3.555
4.784
None
1.376
Cash flow / Revenue
6.894%
8.584%
5.546%
11.967%
38.56%
11.681%
5.185%
None%
60.041%
Sector positioning
Ratio de endeudamiento
26.582024
2022
2023
2024
Q1: 5.12
Med: 26.51
Q3: 66.87
Bueno-9 pts over 3 years
En 2024, el ratio de endeudamiento de SAGIP SERIGRAPHIE (26.58) se sitúa por debajo de la mediana del sector. Este ratio mide el peso de la deuda en relación con el patrimonio. Esta posición controlada refleja una gestión prudente.
Autonomía financiera
75.83%2024
2022
2023
2024
Q1: 25.34%
Med: 46.02%
Q3: 64.29%
Excelente+11 pts over 3 years
En 2024, el autonomía financiera de SAGIP SERIGRAPHIE (75.8%) se sitúa en el top 25% del sector. Este ratio representa la parte del patrimonio en la financiación total. Alta autonomía refleja independencia financiera y capacidad para absorber choques.
Capacidad de reembolso
1.38 ans2024
2022
2024
Q1: 0.0 ans
Med: 0.72 ans
Q3: 2.56 ans
Average-16 pts over 2 years
En 2024, el capacidad de reembolso de SAGIP SERIGRAPHIE (1.4 ans) se sitúa por encima de la mediana del sector. Este ratio indica el número de años necesarios para pagar la deuda con flujo de caja. Un esfuerzo de reducción podría mejorar la solidez financiera.
Liquidity ratios
El ratio de liquidez se sitúa en 283.13. La empresa tiene 2€ de activos líquidos por cada 1€ de deuda a corto plazo. El ratio de cobertura de intereses (= EBIT / Gastos financieros) es de 8.5x. El resultado de explotación cubre muy ampliamente los gastos financieros.
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
283.132
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
8.451
Liquidity indicators evolution SAGIP SERIGRAPHIE
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
326.748
299.443
309.575
280.132
544.802
626.776
497.328
866.264
283.132
Interest coverage
2.022
1.319
1.452
0.864
0.536
2.713
6.694
None
8.451
Sector positioning
Ratio de liquidez
283.132024
2022
2023
2024
Q1: 152.31
Med: 225.93
Q3: 353.87
Bueno-14 pts over 3 years
En 2024, el ratio de liquidez de SAGIP SERIGRAPHIE (283.13) se sitúa por encima de la mediana del sector. Este ratio mide la capacidad de cubrir deuda a corto plazo con activos corrientes. Esta posición cómoda ofrece un margen de seguridad apreciable.
Cobertura de intereses
8.45x2024
2022
2024
Q1: 0.0x
Med: 1.38x
Q3: 7.92x
Excelente
En 2024, el cobertura de intereses de SAGIP SERIGRAPHIE (8.4x) se sitúa en el top 25% del sector. Este ratio indica cuántas veces el resultado operativo cubre los gastos de intereses. Alta cobertura significa que los gastos financieros pesan poco en la rentabilidad.
Working capital requirement (WCR) and payment terms
El fondo de maniobra operativo (FM) mide el desfase temporal de tesorería. Plazo medio de cobro a clientes: 79 días. Plazo proveedores: 37 días. El desfase de 42 días pesa sobre la tesorería. El FM representa 72 días de ingresos. Notable mejora del FM durante el período (-93%), liberando tesorería.
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
28 055 €
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
79 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
37 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
72 j
WCR and payment terms evolution SAGIP SERIGRAPHIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
422 416 €
407 822 €
428 560 €
380 814 €
358 395 €
483 750 €
565 988 €
0 €
28 055 €
Inventory turnover (days)
46
48
41
45
161
150
118
0
0
Customer payment term (days)
69
81
79
74
87
80
80
0
79
Supplier payment term (days)
56
46
57
62
63
56
51
0
37
Positioning of SAGIP SERIGRAPHIE in its sector
Comparison with sector Autre imprimerie (labeur)
Valuation estimate
Based on 72 transactions of similar company sales
(all years),
the value of SAGIP SERIGRAPHIE is estimated at
201 074 €
(range 84 625€ - 423 744€).
With an EBITDA of 26 945€, the sector multiple of 4.9x is applied.
The price/revenue ratio is 0.25x
(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
72 tx
84k€201k€423k€
201 074 €Range: 84 625€ - 423 744€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
26 945 €×4.9x
Estimation132 058 €
71 918€ - 252 892€
Revenue Multiple30%
140 000 €×0.25x
Estimation34 869 €
19 962€ - 67 118€
Net Income Multiple20%
87 501 €×7.1x
Estimation622 922 €
213 392€ - 1 385 816€
How is this estimate calculated?
This estimate is based on the analysis of 72 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 (Autre imprimerie (labeur))
Compare SAGIP SERIGRAPHIE with other companies in the same sector:
Frequently asked questions about SAGIP SERIGRAPHIE
What is the revenue of SAGIP SERIGRAPHIE ?
The revenue of SAGIP SERIGRAPHIE in 2024 is 140 k€.
Is SAGIP SERIGRAPHIE profitable?
Yes, SAGIP SERIGRAPHIE generated a net profit of 88 k€ in 2024.
Where is the headquarters of SAGIP SERIGRAPHIE ?
The headquarters of SAGIP SERIGRAPHIE is located in SAINTE-HELENE-DU-LAC (73800), in the department Savoie.
Where to find the tax return of SAGIP SERIGRAPHIE ?
The tax return of SAGIP SERIGRAPHIE 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 SAGIP SERIGRAPHIE operate?
SAGIP SERIGRAPHIE operates in the sector Autre imprimerie (labeur) (NAF code 18.12Z). 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