Employees: 31 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1956-01-01 (70 years)Status: ActiveBusiness sector: Transports routiers de fret interurbainsLocation: GRAND QUEVILLY (LE) (76120), Seine-Maritime
SAMAT NORMANDIE : revenue, balance sheet and financial ratios
SAMAT NORMANDIE is a French company
founded 70 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in GRAND QUEVILLY (LE) (76120),
this company of category ETI
shows in 2024 a revenue of 40.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAMAT NORMANDIE (SIREN 560502320)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
40 320 605 €
39 170 753 €
39 353 925 €
35 155 785 €
31 308 606 €
33 927 622 €
34 660 752 €
32 866 991 €
31 259 658 €
Net income
7 348 €
-61 819 €
5 257 €
-91 424 €
-100 913 €
41 263 €
-66 169 €
117 249 €
7 117 €
EBITDA
-525 474 €
-688 289 €
-735 349 €
-1 187 059 €
-1 072 134 €
-1 344 923 €
-1 608 939 €
-1 401 311 €
-691 798 €
Net margin
0.0%
-0.2%
0.0%
-0.3%
-0.3%
0.1%
-0.2%
0.4%
0.0%
Revenue and income statement
In 2024, SAMAT NORMANDIE achieves revenue of 40.3 M€. Revenue is growing positively over 9 years (CAGR: +3.2%). Vs 2023: +3%. After deducting consumption (2.8 M€), gross margin stands at 37.5 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -525 k€, representing -1.3% of revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 7 k€, i.e. 0.0% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
40 320 605 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
37 538 567 €
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
-525 474 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-911 064 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
7 348 €
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
-1.3%
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 12%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.0 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 0.2% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment.
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
0.068%
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
11.516%
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
0.247%
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
0.006
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
195.537
191.584
152.164
97.413
77.547
67.301
195.27
153.346
0.068
Financial autonomy
10.683
11.409
11.699
13.63
13.964
12.355
9.857
10.212
11.516
Repayment capacity
95.632
-78.36
39.612
11.358
-8.055
-7.324
21.658
5.572
0.006
Cash flow / Revenue
0.065%
-0.082%
0.115%
0.273%
-0.302%
-0.231%
0.22%
0.641%
0.247%
Sector positioning
Debt ratio
0.072024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Excellent-50 pts over 3 years
In 2024, the debt ratio of SAMAT NORMANDIE (0.07) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
11.52%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average
In 2024, the financial autonomy of SAMAT NORMANDIE (11.5%) 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
0.01 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Good-37 pts over 3 years
In 2024, the repayment capacity of SAMAT NORMANDIE (0.01) 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 107.19. 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
107.187
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
-4.535
Liquidity indicators evolution SAMAT NORMANDIE
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
131.627
138.502
131.586
126.852
123.292
117.156
133.758
128.238
107.187
Interest coverage
-3.223
-1.582
-1.677
-2.086
-1.86
-1.744
-1.351
-8.213
-4.535
Sector positioning
Liquidity ratio
107.192024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of SAMAT NORMANDIE (107.19) 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
-4.54x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Average
In 2024, the interest coverage of SAMAT NORMANDIE (-4.5x) 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: 37 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 48 days. Favorable situation: supplier credit is longer than customer credit by 11 days. Inventory turnover is 2 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 41 days of revenue, i.e. 4.6 M€ to permanently finance.
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
4 597 355 €
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
37 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
48 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
2 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
41 j
WCR and payment terms evolution SAMAT NORMANDIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
4 958 094 €
6 044 240 €
5 833 751 €
4 919 844 €
3 569 181 €
3 912 136 €
4 915 305 €
4 166 985 €
4 597 355 €
Inventory turnover (days)
1
1
2
2
2
2
3
3
2
Customer payment term (days)
54
56
53
48
43
42
45
39
37
Supplier payment term (days)
59
54
49
47
44
42
47
46
48
Positioning of SAMAT NORMANDIE in its sector
Comparison with sector Transports routiers de fret interurbains
Valuation estimate
Based on 71 transactions of similar company sales
in 2024,
the value of SAMAT NORMANDIE is estimated at
5 493 961 €
(range 2 563 010€ - 8 969 993€).
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
71 tx
2563k€5493k€8969k€
5 493 961 €Range: 2 563 010€ - 8 969 993€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
Revenue Multiple30%
40 320 605 €×0.23x
Estimation9 140 038 €
4 269 535€ - 14 904 769€
Net Income Multiple20%
7 348 €×3.4x
Estimation24 847 €
3 224€ - 67 830€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 71 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 SAMAT NORMANDIE with other companies in the same sector:
The revenue of SAMAT NORMANDIE in 2024 is 40.3 M€.
Is SAMAT NORMANDIE profitable?
Yes, SAMAT NORMANDIE generated a net profit of 7 k€ in 2024.
Where is the headquarters of SAMAT NORMANDIE ?
The headquarters of SAMAT NORMANDIE is located in GRAND QUEVILLY (LE) (76120), in the department Seine-Maritime.
Where to find the tax return of SAMAT NORMANDIE ?
The tax return of SAMAT NORMANDIE 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 SAMAT NORMANDIE operate?
SAMAT NORMANDIE 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