SCHENKER FRANCE : revenue, balance sheet and financial ratios
SCHENKER FRANCE is a French company
founded 49 years ago,
specialized in the sector Transports routiers de fret interurbains.
Based in MONTAIGU-VENDEE (85600),
this company of category GE
shows in 2024 a revenue of 1.7 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SCHENKER FRANCE (SIREN 311799456)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 666 305 647 €
1 643 804 704 €
1 822 952 952 €
1 628 316 624 €
1 332 727 063 €
1 400 473 837 €
1 381 550 562 €
1 332 527 644 €
1 280 869 331 €
Net income
32 077 208 €
20 356 025 €
45 459 302 €
28 367 300 €
14 015 340 €
14 123 130 €
21 281 540 €
20 540 047 €
19 743 461 €
EBITDA
73 993 928 €
69 752 401 €
89 990 740 €
69 803 867 €
29 222 969 €
29 718 853 €
30 792 177 €
40 714 945 €
34 434 698 €
Net margin
1.9%
1.2%
2.5%
1.7%
1.1%
1.0%
1.5%
1.5%
1.5%
Revenue and income statement
In 2024, SCHENKER FRANCE achieves revenue of 1.7 Bn€. Revenue is growing positively over 9 years (CAGR: +3.3%). Vs 2023: +1%. After deducting consumption (18.5 M€), gross margin stands at 1.6 Bn€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 74.0 M€, representing 4.4% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 32.1 M€, i.e. 1.9% 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
1 666 305 647 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 647 802 689 €
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
73 993 928 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
63 941 944 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
32 077 208 €
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
4.4%
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 3%. 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 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.7% 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
3.499%
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
31.79%
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
2.68%
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
0.142
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
46.958
4.373
14.2
11.141
7.595
10.026
17.787
15.192
3.499
Financial autonomy
21.775
24.234
25.705
27.517
28.835
27.335
22.773
28.193
31.79
Repayment capacity
1.82
0.182
0.755
1.051
0.489
0.419
0.53
0.54
0.142
Cash flow / Revenue
1.759%
1.833%
1.59%
0.95%
1.633%
2.406%
2.622%
2.536%
2.68%
Sector positioning
Debt ratio
3.52024
2022
2023
2024
Q1: 3.42
Med: 30.72
Q3: 89.85
Good-11 pts over 3 years
In 2024, the debt ratio of SCHENKER FRANCE (3.50) 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
31.79%2024
2022
2023
2024
Q1: 17.96%
Med: 34.26%
Q3: 52.09%
Average+13 pts over 3 years
In 2024, the financial autonomy of SCHENKER FRANCE (31.8%) 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
0.14 years2024
2022
2023
2024
Q1: -0.01 years
Med: 0.02 years
Q3: 1.91 years
Average
In 2024, the repayment capacity of SCHENKER FRANCE (0.14) 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 103.23. 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 10.7x. 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
103.234
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
10.733
Liquidity indicators evolution SCHENKER FRANCE
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
119.488
107.991
111.966
106.493
103.041
106.618
96.842
100.201
103.234
Interest coverage
14.952
14.707
3.168
4.477
4.057
0.846
2.516
9.34
10.733
Sector positioning
Liquidity ratio
103.232024
2022
2023
2024
Q1: 122.42
Med: 168.88
Q3: 241.43
Watch
In 2024, the liquidity ratio of SCHENKER FRANCE (103.23) 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
10.73x2024
2022
2023
2024
Q1: -0.19x
Med: 0.0x
Q3: 4.8x
Excellent
In 2024, the interest coverage of SCHENKER FRANCE (10.7x) 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. Average customer payment term: 25 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 53 days. Favorable situation: supplier credit is longer than customer credit by 28 days. Overall, WCR represents 48 days of revenue, i.e. 221.0 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
221 002 118 €
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
25 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
53 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
48 j
WCR and payment terms evolution SCHENKER FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
200 058 981 €
200 398 832 €
224 695 383 €
215 350 862 €
222 618 729 €
279 419 133 €
266 661 558 €
198 325 038 €
221 002 118 €
Inventory turnover (days)
0
0
0
0
0
0
1
1
0
Customer payment term (days)
38
35
29
27
24
31
25
22
25
Supplier payment term (days)
48
57
58
55
62
61
59
48
53
Positioning of SCHENKER FRANCE 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 SCHENKER FRANCE is estimated at
168 987 685 €
(range 79 927 375€ - 381 061 780€).
With an EBITDA of 73 993 928€, the sector multiple of 0.9x 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 value2024
71 tx
79927k€168987k€381061k€
168 987 685 €Range: 79 927 375€ - 381 061 780€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
73 993 928 €×0.9x
Estimation67 953 872 €
48 358 795€ - 274 104 020€
Revenue Multiple30%
1 666 305 647 €×0.23x
Estimation377 724 920 €
176 444 536€ - 615 960 501€
Net Income Multiple20%
32 077 208 €×3.4x
Estimation108 466 364 €
14 073 084€ - 296 108 099€
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 SCHENKER FRANCE with other companies in the same sector:
The revenue of SCHENKER FRANCE in 2024 is 1.7 Mds€.
Is SCHENKER FRANCE profitable?
Yes, SCHENKER FRANCE generated a net profit of 32.1 M€ in 2024.
Where is the headquarters of SCHENKER FRANCE ?
The headquarters of SCHENKER FRANCE is located in MONTAIGU-VENDEE (85600), in the department Vendee.
Where to find the tax return of SCHENKER FRANCE ?
The tax return of SCHENKER FRANCE 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 SCHENKER FRANCE operate?
SCHENKER FRANCE 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