Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1989-12-01 (36 years)Status: ActiveBusiness sector: Travaux de plâtrerieLocation: HILLION (22120), Cotes-d'Armor
SOC DES PLAQUISTES DE L'OUEST : revenue, balance sheet and financial ratios
SOC DES PLAQUISTES DE L'OUEST is a French company
founded 36 years ago,
specialized in the sector Travaux de plâtrerie.
Based in HILLION (22120),
this company of category PME
shows in 2024 a revenue of 3.9 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC DES PLAQUISTES DE L'OUEST (SIREN 352866990)
Indicator
2024
2023
2020
2019
2018
2017
2016
Revenue
3 939 406 €
N/C
N/C
4 149 771 €
N/C
N/C
N/C
Net income
292 623 €
111 257 €
158 636 €
59 515 €
-25 744 €
114 155 €
87 022 €
EBITDA
389 292 €
N/C
N/C
78 552 €
N/C
N/C
N/C
Net margin
7.4%
N/C
N/C
1.4%
N/C
N/C
N/C
Revenue and income statement
In 2024, SOC DES PLAQUISTES DE L'OUEST achieves revenue of 3.9 M€. Activity remains stable over the period (CAGR: -1.0%). After deducting consumption (947 k€), gross margin stands at 3.0 M€, i.e. a rate of 76%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 389 k€, representing 9.9% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 293 k€, i.e. 7.4% 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
3 939 406 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 992 339 €
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
389 292 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
357 746 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
292 623 €
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
9.9%
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 20%. 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 37%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 7.6% 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
19.76%
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
37.197%
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
7.648%
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
0.431
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution SOC DES PLAQUISTES DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Debt ratio
62.157
69.746
117.41
15.201
59.269
39.946
19.76
Financial autonomy
25.926
24.048
19.326
29.261
23.769
30.95
37.197
Repayment capacity
None
None
None
0.004
None
None
0.431
Cash flow / Revenue
None%
None%
None%
0.546%
None%
None%
7.648%
Sector positioning
Debt ratio
19.762024
2020
2023
2024
Q1: 0.39
Med: 14.82
Q3: 43.05
Average-11 pts over 3 years
In 2024, the debt ratio of SOC DES PLAQUISTES DE L'O... (19.76) 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
37.2%2024
2020
2023
2024
Q1: 8.97%
Med: 33.51%
Q3: 53.73%
Good+10 pts over 3 years
In 2024, the financial autonomy of SOC DES PLAQUISTES DE L'O... (37.2%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
0.43 years2024
2024
Q1: 0.0 years
Med: 0.02 years
Q3: 0.73 years
Average
In 2024, the repayment capacity of SOC DES PLAQUISTES DE L'O... (0.43) 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 167.57. 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 1.5x. Coverage is limited: any activity downturn would jeopardize interest payments.
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
167.574
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
1.467
Liquidity indicators evolution SOC DES PLAQUISTES DE L'OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2023
2024
Liquidity ratio
136.828
129.55
121.899
135.411
158.466
159.575
167.574
Interest coverage
None
None
None
2.085
None
None
1.467
Sector positioning
Liquidity ratio
167.572024
2020
2023
2024
Q1: 146.2
Med: 209.15
Q3: 308.38
Average
In 2024, the liquidity ratio of SOC DES PLAQUISTES DE L'O... (167.57) 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
1.47x2024
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.93x
Good
In 2024, the interest coverage of SOC DES PLAQUISTES DE L'O... (1.5x) 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: 56 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 77 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 19 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 61 days of revenue, i.e. 665 k€ 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
665 405 €
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
56 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
77 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
19 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
61 j
WCR and payment terms evolution SOC DES PLAQUISTES DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2023
2024
Operating WCR
0 €
0 €
0 €
799 536 €
0 €
0 €
665 405 €
Inventory turnover (days)
0
0
0
21
0
0
19
Customer payment term (days)
0
0
0
52
0
0
56
Supplier payment term (days)
0
0
0
52
0
0
77
Positioning of SOC DES PLAQUISTES DE L'OUEST in its sector
Comparison with sector Travaux de plâtrerie
Valuation estimate
Based on 65 transactions of similar company sales
in 2024,
the value of SOC DES PLAQUISTES DE L'OUEST is estimated at
663 125 €
(range 345 905€ - 1 068 446€).
With an EBITDA of 389 292€, the sector multiple of 1.6x is applied.
The price/revenue ratio is 0.15x
(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
65 tx
345k€663k€1068k€
663 125 €Range: 345 905€ - 1 068 446€
NAF 4 année 2024
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
389 292 €×1.6x
Estimation603 877 €
374 656€ - 836 399€
Revenue Multiple30%
3 939 406 €×0.15x
Estimation575 334 €
298 626€ - 751 096€
Net Income Multiple20%
292 623 €×3.2x
Estimation942 934 €
344 947€ - 2 124 591€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 65 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 (Travaux de plâtrerie)
Compare SOC DES PLAQUISTES DE L'OUEST with other companies in the same sector:
Frequently asked questions about SOC DES PLAQUISTES DE L'OUEST
What is the revenue of SOC DES PLAQUISTES DE L'OUEST ?
The revenue of SOC DES PLAQUISTES DE L'OUEST in 2024 is 3.9 M€.
Is SOC DES PLAQUISTES DE L'OUEST profitable?
Yes, SOC DES PLAQUISTES DE L'OUEST generated a net profit of 293 k€ in 2024.
Where is the headquarters of SOC DES PLAQUISTES DE L'OUEST ?
The headquarters of SOC DES PLAQUISTES DE L'OUEST is located in HILLION (22120), in the department Cotes-d'Armor.
Where to find the tax return of SOC DES PLAQUISTES DE L'OUEST ?
The tax return of SOC DES PLAQUISTES DE L'OUEST 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 SOC DES PLAQUISTES DE L'OUEST operate?
SOC DES PLAQUISTES DE L'OUEST operates in the sector Travaux de plâtrerie (NAF code 43.31Z). 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