SAS SOCLIDIS : revenue, balance sheet and financial ratios
SAS SOCLIDIS is a French company
founded 42 years ago,
specialized in the sector Hypermarchés.
Based in CLICHY-SOUS-BOIS (93390),
this company of category ETI
shows in 2024 a revenue of 103.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SAS SOCLIDIS (SIREN 328762570)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
103 106 710 €
112 870 544 €
114 363 714 €
109 668 705 €
107 305 969 €
98 830 212 €
98 141 488 €
95 014 719 €
99 433 635 €
Net income
2 524 419 €
2 347 028 €
2 116 137 €
2 513 741 €
2 218 666 €
1 444 902 €
1 902 050 €
1 785 859 €
1 636 398 €
EBITDA
3 420 050 €
2 903 506 €
2 848 964 €
3 457 004 €
3 190 671 €
2 289 316 €
2 762 863 €
2 277 577 €
3 361 871 €
Net margin
2.4%
2.1%
1.9%
2.3%
2.1%
1.5%
1.9%
1.9%
1.6%
Revenue and income statement
In 2024, SAS SOCLIDIS achieves revenue of 103.1 M€. Revenue is growing positively over 9 years (CAGR: +0.5%). Slight decline of -9% vs 2023. After deducting consumption (76.0 M€), gross margin stands at 27.1 M€, i.e. a rate of 26%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 3.4 M€, representing 3.3% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.5 M€, i.e. 2.4% 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
103 106 710 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
27 133 783 €
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
3 420 050 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 853 313 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 524 419 €
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
3.3%
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 57%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 36%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 3.3 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 1.9% 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
56.71%
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
35.566%
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
1.912%
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
3.329
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
27.691
27.691
44.116
28.081
26.922
28.727
62.312
55.439
56.71
Financial autonomy
40.216
42.867
40.018
41.795
41.682
42.103
36.983
36.942
35.566
Repayment capacity
1.282
1.633
2.486
1.836
1.164
1.538
3.627
2.868
3.329
Cash flow / Revenue
1.985%
1.854%
1.905%
1.622%
2.425%
1.967%
1.697%
2.04%
1.912%
Sector positioning
Debt ratio
56.712024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Average
In 2024, the debt ratio of SAS SOCLIDIS (56.71) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
35.57%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Average
In 2024, the financial autonomy of SAS SOCLIDIS (35.6%) 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
3.33 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Average
In 2024, the repayment capacity of SAS SOCLIDIS (3.33) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 170.51. 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 7.7x. Operating income very largely covers interest expenses: high safety margin.
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
170.506
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
7.651
Liquidity indicators evolution SAS SOCLIDIS
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
154.5
164.649
172.694
168.032
173.681
185.302
182.357
175.659
170.506
Interest coverage
10.284
1.186
2.004
2.2
5.326
0.373
1.114
9.172
7.651
Sector positioning
Liquidity ratio
170.512024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Good-10 pts over 3 years
In 2024, the liquidity ratio of SAS SOCLIDIS (170.51) 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
7.65x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Good+38 pts over 3 years
In 2024, the interest coverage of SAS SOCLIDIS (7.7x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. Favorable situation: supplier credit is longer than customer credit by 27 days. Inventory turnover is 25 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 33 days of revenue, i.e. 9.5 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
9 522 936 €
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
3 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
30 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
25 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
33 j
WCR and payment terms evolution SAS SOCLIDIS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
9 100 166 €
9 816 921 €
9 865 182 €
11 209 323 €
10 561 053 €
10 960 290 €
9 580 248 €
8 204 560 €
9 522 936 €
Inventory turnover (days)
29
28
26
27
24
25
25
22
25
Customer payment term (days)
1
1
1
1
1
1
1
1
3
Supplier payment term (days)
33
35
33
34
32
29
27
28
30
Positioning of SAS SOCLIDIS in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SAS SOCLIDIS is estimated at
18 137 968 €
(range 8 011 271€ - 36 924 296€).
With an EBITDA of 3 420 050€, the sector multiple of 4.7x 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.
Estimated enterprise value2024
551 transactions
8011k€18137k€36924k€
18 137 968 €Range: 8 011 271€ - 36 924 296€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
3 420 050 €×4.7x
Estimation16 169 770 €
5 635 349€ - 34 441 591€
Revenue Multiple30%
103 106 710 €×0.23x
Estimation23 705 962 €
12 889 148€ - 43 537 159€
Net Income Multiple20%
2 524 419 €×5.8x
Estimation14 706 477 €
6 634 264€ - 33 211 765€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Hypermarchés)
Compare SAS SOCLIDIS with other companies in the same sector:
Yes, SAS SOCLIDIS generated a net profit of 2.5 M€ in 2024.
Where is the headquarters of SAS SOCLIDIS ?
The headquarters of SAS SOCLIDIS is located in CLICHY-SOUS-BOIS (93390), in the department Seine-Saint-Denis.
Where to find the tax return of SAS SOCLIDIS ?
The tax return of SAS SOCLIDIS 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 SAS SOCLIDIS operate?
SAS SOCLIDIS operates in the sector Hypermarchés (NAF code 47.11F). 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