Employees: 53 (2023.0)Legal category: SA (autres)Size: GECreation date: 2009-12-15 (16 years)Status: ActiveBusiness sector: Transport ferroviaire interurbain de voyageursLocation: SAINT-DENIS (93210), Seine-Saint-Denis
SNCF VOYAGEURS : revenue, balance sheet and financial ratios
SNCF VOYAGEURS is a French company
founded 16 years ago,
specialized in the sector Transport ferroviaire interurbain de voyageurs.
Based in SAINT-DENIS (93210),
this company of category GE
shows in 2024 a revenue of 20.0 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SNCF VOYAGEURS (SIREN 519037584)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
Revenue
19 960 000 000 €
18 376 000 000 €
14 300 000 000 €
12 566 000 000 €
383 500 €
N/C
N/C
N/C
Net income
807 000 000 €
979 000 000 €
-371 000 000 €
-1 370 000 000 €
-4 107 €
-3 423 €
-2 683 €
-1 867 €
EBITDA
1 667 000 000 €
1 762 000 000 €
446 000 000 €
-354 000 000 €
-4 101 €
-3 423 €
-2 683 €
-1 867 €
Net margin
4.0%
5.3%
-2.6%
-10.9%
-1.1%
N/C
N/C
N/C
Revenue and income statement
In 2024, SNCF VOYAGEURS achieves revenue of 20.0 Bn€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +777.6%. Vs 2023: +9%. After deducting consumption (0 €), gross margin stands at 20.0 Bn€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.7 Bn€, representing 8.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 807.0 M€, i.e. 4.0% 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
19 960 000 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
19 960 000 000 €
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
1 667 000 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 008 000 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
807 000 000 €
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
8.4%
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 10%. 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 66%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 10.9 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 9.1% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
9.532%
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
66.172%
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
9.108%
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
10.869
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
2023
2024
Debt ratio
0.143
0.0
0.0
0.019
16.124
14.801
9.547
9.532
Financial autonomy
85.229
80.682
57.943
99.916
63.506
66.202
69.192
66.172
Repayment capacity
-0.008
0.0
0.0
-0.13
-12.203
4.54
1.163
10.869
Cash flow / Revenue
None%
None%
None%
-1.071%
-1.806%
4.231%
10.089%
9.108%
Sector positioning
Debt ratio
9.532024
2021
2023
2024
Q1: 0.0
Med: 0.0
Q3: 0.74
Average
In 2024, the debt ratio of SNCF VOYAGEURS (9.53) 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
66.17%2024
2021
2023
2024
Q1: 5.47%
Med: 39.71%
Q3: 62.66%
Excellent+28 pts over 3 years
In 2024, the financial autonomy of SNCF VOYAGEURS (66.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
10.87 years2024
2021
2023
2024
Q1: -0.47 years
Med: 0.0 years
Q3: 0.0 years
Watch+15 pts over 3 years
In 2024, the repayment capacity of SNCF VOYAGEURS (10.87) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 78.95. 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 23.3x. 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
78.946
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
23.275
Liquidity indicators evolution SNCF VOYAGEURS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
682.667
517.641
237.772
153476.915
79.305
81.742
64.544
78.946
Interest coverage
0.0
0.0
0.0
-0.171
-52.26
23.318
16.742
23.275
Sector positioning
Liquidity ratio
78.952024
2021
2023
2024
Q1: 52.94
Med: 124.24
Q3: 152.95
Average+17 pts over 3 years
In 2024, the liquidity ratio of SNCF VOYAGEURS (78.95) ranks below the median of the sector. This ratio measures the ability to cover short-term debt with current assets. An improvement would strengthen the competitive position.
Interest coverage
23.27x2024
2021
2023
2024
Q1: -52.55x
Med: 0.0x
Q3: 0.0x
Excellent+12 pts over 3 years
In 2024, the interest coverage of SNCF VOYAGEURS (23.3x) 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. Inventory turnover is 222 days (= Average inventory / Cost of goods x 360). This high level ties up cash and potentially creates obsolescence risk. WCR is negative (-344 days): operations structurally generate cash.
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
-19 050 023 600 €
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
0 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
0 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
222 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
-344 j
WCR and payment terms evolution SNCF VOYAGEURS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
0 €
0 €
0 €
2 785 606 €
-1 727 950 660 €
-1 276 990 000 €
-2 478 922 400 €
-19 050 023 600 €
Inventory turnover (days)
0
0
0
0
18
17
19
222
Customer payment term (days)
0
0
0
0
0
0
0
0
Supplier payment term (days)
289
226
318
1
0
0
0
0
Positioning of SNCF VOYAGEURS in its sector
Comparison with sector Transport ferroviaire interurbain de voyageurs
Valuation estimate
Based on 98 transactions of similar company sales
in 2024,
the value of SNCF VOYAGEURS is estimated at
2 680 870 562 €
(range 1 261 569 227€ - 7 110 653 711€).
With an EBITDA of 1 667 000 000€, the sector multiple of 1.0x 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.
Section année 2024
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 667 000 000 €×1.0x
Estimation1 594 347 846 €
1 063 920 772€ - 6 604 329 783€
Revenue Multiple30%
19 960 000 000 €×0.23x
Estimation4 524 613 731 €
2 062 196 758€ - 8 100 898 574€
Net Income Multiple20%
807 000 000 €×3.3x
Estimation2 631 562 602 €
554 749 070€ - 6 891 096 239€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 98 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 (Transport ferroviaire interurbain de voyageurs)
Compare SNCF VOYAGEURS with other companies in the same sector:
The revenue of SNCF VOYAGEURS in 2024 is 20.0 Mds€.
Is SNCF VOYAGEURS profitable?
Yes, SNCF VOYAGEURS generated a net profit of 807.0 M€ in 2024.
Where is the headquarters of SNCF VOYAGEURS ?
The headquarters of SNCF VOYAGEURS is located in SAINT-DENIS (93210), in the department Seine-Saint-Denis.
Where to find the tax return of SNCF VOYAGEURS ?
The tax return of SNCF VOYAGEURS 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 SNCF VOYAGEURS operate?
SNCF VOYAGEURS operates in the sector Transport ferroviaire interurbain de voyageurs (NAF code 49.10Z). 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