Employees: 01 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1970-01-01 (56 years)Status: ActiveBusiness sector: Production d'électricitéLocation: POITIERS (86000), Vienne
SOC EXPLOIT ELECTR DE MATHAY : revenue, balance sheet and financial ratios
SOC EXPLOIT ELECTR DE MATHAY is a French company
founded 56 years ago,
specialized in the sector Production d'électricité.
Based in POITIERS (86000),
this company of category PME
shows in 2024 a revenue of 679 k€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC EXPLOIT ELECTR DE MATHAY (SIREN 017050121)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
678 595 €
472 361 €
491 779 €
522 819 €
442 852 €
223 376 €
314 673 €
338 760 €
403 602 €
Net income
114 673 €
-64 383 €
-9 943 €
-35 025 €
-33 188 €
-117 415 €
46 334 €
86 609 €
145 291 €
EBITDA
450 589 €
238 071 €
287 347 €
371 855 €
266 744 €
54 288 €
156 764 €
212 714 €
251 039 €
Net margin
16.9%
-13.6%
-2.0%
-6.7%
-7.5%
-52.6%
14.7%
25.6%
36.0%
Revenue and income statement
In 2024, SOC EXPLOIT ELECTR DE MATHAY achieves revenue of 679 k€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.7%. Vs 2023, growth of +44% (472 k€ -> 679 k€). After deducting consumption (0 €), gross margin stands at 679 k€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 451 k€, representing 66.4% of revenue. Positive scissor effect: EBITDA margin improves by +16.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 115 k€, i.e. 16.9% 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
678 595 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
678 595 €
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
450 589 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
223 435 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
114 673 €
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
66.4%
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 1070%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 8%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 9.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 49.0% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
1069.769%
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
8.384%
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
48.986%
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
9.607
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 EXPLOIT ELECTR DE MATHAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
196.33
245.01
942.134
1222.8
1417.64
1612.264
1370.522
1799.393
1069.769
Financial autonomy
31.135
26.863
8.328
6.1
6.368
5.778
6.593
5.155
8.384
Repayment capacity
2.606
3.791
15.204
74.658
16.835
17.734
17.807
20.432
9.607
Cash flow / Revenue
56.132%
47.184%
40.893%
22.015%
50.78%
40.349%
40.988%
35.551%
48.986%
Sector positioning
Debt ratio
1069.772024
2022
2023
2024
Q1: -273.65
Med: 0.0
Q3: 120.96
Average
In 2024, the debt ratio of SOC EXPLOIT ELECTR DE MATHAY (1069.77) 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
8.38%2024
2022
2023
2024
Q1: -12.1%
Med: 0.32%
Q3: 40.46%
Good+7 pts over 3 years
In 2024, the financial autonomy of SOC EXPLOIT ELECTR DE MATHAY (8.4%) 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
9.61 years2024
2022
2023
2024
Q1: -4.9 years
Med: 0.0 years
Q3: 5.63 years
Average
In 2024, the repayment capacity of SOC EXPLOIT ELECTR DE MATHAY (9.61) 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 458.56. 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 19.1x. 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
458.562
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
19.104
Liquidity indicators evolution SOC EXPLOIT ELECTR DE MATHAY
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
659.102
636.157
212.303
80.541
199.505
777.165
323.988
449.047
458.562
Interest coverage
0.975
4.223
6.356
84.416
20.014
14.73
21.003
37.596
19.104
Sector positioning
Liquidity ratio
458.562024
2022
2023
2024
Q1: 83.26
Med: 273.74
Q3: 870.78
Good
In 2024, the liquidity ratio of SOC EXPLOIT ELECTR DE MATHAY (458.56) 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
19.1x2024
2022
2023
2024
Q1: -5.49x
Med: 0.0x
Q3: 19.34x
Good
In 2024, the interest coverage of SOC EXPLOIT ELECTR DE MATHAY (19.1x) 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: 47 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 90 days. Excellent situation: suppliers finance 43 days of the operating cycle (retail model). Overall, WCR represents 88 days of revenue, i.e. 165 k€ to permanently finance. Over 2016-2024, WCR increased by +162%, requiring additional financing.
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
165 102 €
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
47 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
90 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
88 j
WCR and payment terms evolution SOC EXPLOIT ELECTR DE MATHAY
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
63 127 €
189 201 €
-138 270 €
-389 603 €
85 422 €
176 472 €
208 883 €
177 447 €
165 102 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
16
116
10
293
69
83
118
95
47
Supplier payment term (days)
107
179
95
128
158
98
211
87
90
Positioning of SOC EXPLOIT ELECTR DE MATHAY in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of SOC EXPLOIT ELECTR DE MATHAY is estimated at
752 025 €
(range 104 317€ - 3 003 821€).
With an EBITDA of 450 589€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(in line with sector norms).
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
85 tx
104k€752k€3003k€
752 025 €Range: 104 317€ - 3 003 821€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
450 589 €×2.4x
Estimation1 090 277 €
119 639€ - 4 090 916€
Revenue Multiple30%
678 595 €×0.69x
Estimation469 479 €
92 427€ - 2 382 437€
Net Income Multiple20%
114 673 €×2.9x
Estimation330 217 €
83 850€ - 1 218 158€
How is this estimate calculated?
This estimate is based on the analysis of 85 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 (Production d'électricité)
Compare SOC EXPLOIT ELECTR DE MATHAY with other companies in the same sector:
Frequently asked questions about SOC EXPLOIT ELECTR DE MATHAY
What is the revenue of SOC EXPLOIT ELECTR DE MATHAY ?
The revenue of SOC EXPLOIT ELECTR DE MATHAY in 2024 is 679 k€.
Is SOC EXPLOIT ELECTR DE MATHAY profitable?
Yes, SOC EXPLOIT ELECTR DE MATHAY generated a net profit of 115 k€ in 2024.
Where is the headquarters of SOC EXPLOIT ELECTR DE MATHAY ?
The headquarters of SOC EXPLOIT ELECTR DE MATHAY is located in POITIERS (86000), in the department Vienne.
Where to find the tax return of SOC EXPLOIT ELECTR DE MATHAY ?
The tax return of SOC EXPLOIT ELECTR DE MATHAY 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 EXPLOIT ELECTR DE MATHAY operate?
SOC EXPLOIT ELECTR DE MATHAY operates in the sector Production d'électricité (NAF code 35.11Z). 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