Employees: 51 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1996-12-19 (29 years)Status: ActiveBusiness sector: Autres activités de télécommunication Location: COURBEVOIE (92400), Hauts-de-Seine
SFR DISTRIBUTION : revenue, balance sheet and financial ratios
SFR DISTRIBUTION is a French company
founded 29 years ago,
specialized in the sector Autres activités de télécommunication .
Based in COURBEVOIE (92400),
this company of category GE
shows in 2024 a revenue of 335.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SFR DISTRIBUTION (SIREN 410358865)
Indicator
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
335 230 318 €
347 013 742 €
332 051 233 €
308 881 411 €
338 430 667 €
363 371 799 €
404 224 203 €
368 726 409 €
Net income
-38 789 083 €
-25 036 688 €
-17 050 019 €
-19 402 597 €
-1 532 521 €
3 443 686 €
89 976 649 €
-132 445 114 €
EBITDA
-23 519 234 €
-7 203 606 €
-33 101 920 €
-4 584 586 €
19 167 392 €
10 032 237 €
-47 519 520 €
-20 509 007 €
Net margin
-11.6%
-7.2%
-5.1%
-6.3%
-0.5%
0.9%
22.3%
-35.9%
Revenue and income statement
In 2024, SFR DISTRIBUTION achieves revenue of 335.2 M€. Activity remains stable over the period (CAGR: -1.2%). Slight decline of -3% vs 2023. After deducting consumption (190.8 M€), gross margin stands at 144.5 M€, i.e. a rate of 43%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -23.5 M€, representing -7.0% of revenue. Warning negative scissor effect: despite revenue change (-3%), EBITDA varies by -226%, reducing margin by 4.9 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -38.8 M€ (-11.6% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
335 230 318 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
144 468 188 €
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
-23 519 234 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-33 032 156 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-38 789 083 €
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
-7.0%
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 23%. The balance between equity and debt is satisfactory.
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
0.276%
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
23.263%
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
-8.501%
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
-0.005
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
2019
2020
2021
2022
2023
2024
Debt ratio
-55.107
1.783
0.345
0.342
0.962
-1.802
-0.403
0.276
Financial autonomy
-17.402
5.292
10.658
11.0
4.223
-2.51
-15.383
23.263
Repayment capacity
-1.715
-0.008
0.016
0.006
0.006
-0.009
-0.011
-0.005
Cash flow / Revenue
-5.791%
-12.263%
1.895%
5.291%
6.055%
-3.472%
-3.253%
-8.501%
Sector positioning
Debt ratio
0.282024
2022
2023
2024
Q1: 0.0
Med: 6.16
Q3: 54.89
Good
In 2024, the debt ratio of SFR DISTRIBUTION (0.28) 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
23.26%2024
2022
2023
2024
Q1: 2.18%
Med: 26.44%
Q3: 49.52%
Average+22 pts over 3 years
In 2024, the financial autonomy of SFR DISTRIBUTION (23.3%) 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: 0.0 years
Med: 0.0 years
Q3: 0.66 years
Excellent
In 2024, the repayment capacity of SFR DISTRIBUTION (-0.01) 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 95.19. 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
95.195
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
-21.518
Liquidity indicators evolution SFR DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Liquidity ratio
84.863
84.118
72.232
69.854
71.02
62.966
54.175
95.195
Interest coverage
-4.884
-4.21
7.111
2.798
-10.215
-3.69
-57.38
-21.518
Sector positioning
Liquidity ratio
95.192024
2022
2023
2024
Q1: 100.89
Med: 167.97
Q3: 282.13
Watch
In 2024, the liquidity ratio of SFR DISTRIBUTION (95.19) 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
-21.52x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 3.92x
Watch
In 2024, the interest coverage of SFR DISTRIBUTION (-21.5x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
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: 72 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 154 days. Excellent situation: suppliers finance 82 days of the operating cycle (retail model). Inventory turnover is 42 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 104 days of revenue, i.e. 97.2 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
97 216 792 €
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
72 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
154 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
42 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
104 j
WCR and payment terms evolution SFR DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
Operating WCR
86 016 497 €
54 254 973 €
17 957 834 €
15 808 096 €
34 869 622 €
12 040 178 €
9 470 005 €
97 216 792 €
Inventory turnover (days)
65
72
34
41
41
45
50
42
Customer payment term (days)
139
163
88
97
109
85
57
72
Supplier payment term (days)
207
162
195
153
194
135
151
154
Positioning of SFR DISTRIBUTION in its sector
Comparison with sector Autres activités de télécommunication
Valuation estimate
Based on 101 transactions of similar company sales
(all years),
the value of SFR DISTRIBUTION is estimated at
42 770 465 €
(range 25 764 190€ - 281 442 478€).
The price/revenue ratio is 0.13x
(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
101 transactions
25764k€42770k€281442k€
42 770 465 €Range: 25 764 190€ - 281 442 478€
NAF 5 all-time
Valuation method used
Revenue Multiple
335 230 318 €
×
0.13x
=42 770 466 €
Range: 25 764 190€ - 281 442 478€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 101 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 (Autres activités de télécommunication )
Compare SFR DISTRIBUTION with other companies in the same sector:
The revenue of SFR DISTRIBUTION in 2024 is 335.2 M€.
Is SFR DISTRIBUTION profitable?
SFR DISTRIBUTION recorded a net loss in 2024.
Where is the headquarters of SFR DISTRIBUTION ?
The headquarters of SFR DISTRIBUTION is located in COURBEVOIE (92400), in the department Hauts-de-Seine.
Where to find the tax return of SFR DISTRIBUTION ?
The tax return of SFR DISTRIBUTION 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 SFR DISTRIBUTION operate?
SFR DISTRIBUTION operates in the sector Autres activités de télécommunication (NAF code 61.90Z). 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