SOC OUENNAISE DE DISTRIBUTION : revenue, balance sheet and financial ratios
SOC OUENNAISE DE DISTRIBUTION is a French company
founded 42 years ago,
specialized in the sector Hypermarchés.
Based in SAINT-OUEN-L'AUMONE (95310),
this company of category ETI
shows in 2024 a revenue of 86.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOC OUENNAISE DE DISTRIBUTION (SIREN 328124607)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
86 633 483 €
83 722 377 €
71 199 653 €
66 672 059 €
68 966 865 €
61 929 959 €
59 928 184 €
58 538 145 €
56 843 146 €
Net income
636 068 €
832 273 €
1 101 143 €
819 816 €
258 105 €
201 235 €
116 509 €
775 231 €
594 218 €
EBITDA
2 564 476 €
2 164 275 €
1 459 776 €
660 405 €
959 109 €
243 165 €
221 069 €
624 908 €
807 032 €
Net margin
0.7%
1.0%
1.5%
1.2%
0.4%
0.3%
0.2%
1.3%
1.0%
Revenue and income statement
In 2024, SOC OUENNAISE DE DISTRIBUTION achieves revenue of 86.6 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.4%. Vs 2023: +3%. After deducting consumption (65.2 M€), gross margin stands at 21.4 M€, i.e. a rate of 25%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 2.6 M€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 636 k€, i.e. 0.7% 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
86 633 483 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
21 392 746 €
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
2 564 476 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 308 797 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
636 068 €
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
3.0%
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 51%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 52%. 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 3.5 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 2.2% 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
51.147%
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
52.261%
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
2.25%
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
3.46
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 OUENNAISE DE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
145.263
112.612
110.512
119.168
39.676
68.498
15.116
42.89
51.147
Financial autonomy
22.512
25.269
26.121
25.016
30.306
34.388
65.836
49.549
52.261
Repayment capacity
0.668
0.726
1.349
0.844
0.404
4.774
1.505
5.365
3.46
Cash flow / Revenue
1.116%
0.833%
0.374%
0.463%
0.731%
1.054%
1.765%
1.477%
2.25%
Sector positioning
Debt ratio
51.152024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Good+23 pts over 3 years
In 2024, the debt ratio of SOC OUENNAISE DE DISTRIBU... (51.15) 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
52.26%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Excellent-6 pts over 3 years
In 2024, the financial autonomy of SOC OUENNAISE DE DISTRIBU... (52.3%) 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
3.46 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Average+35 pts over 3 years
In 2024, the repayment capacity of SOC OUENNAISE DE DISTRIBU... (3.46) 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 84.31. 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 55.3x. 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
84.309
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
55.341
Liquidity indicators evolution SOC OUENNAISE DE DISTRIBUTION
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
88.41
94.061
90.816
92.004
94.402
116.593
113.617
90.901
84.309
Interest coverage
5.621
7.989
43.181
24.528
3.837
6.667
3.709
9.267
55.341
Sector positioning
Liquidity ratio
84.312024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Watch-6 pts over 3 years
In 2024, the liquidity ratio of SOC OUENNAISE DE DISTRIBU... (84.31) 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
55.34x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Excellent+15 pts over 3 years
In 2024, the interest coverage of SOC OUENNAISE DE DISTRIBU... (55.3x) 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. Average customer payment term: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 26 days. Favorable situation: supplier credit is longer than customer credit by 23 days. Inventory turnover is 23 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 30 days of revenue, i.e. 7.3 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
7 255 554 €
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
3 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
26 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
23 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
30 j
WCR and payment terms evolution SOC OUENNAISE DE DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
7 834 691 €
8 689 402 €
10 141 047 €
11 068 742 €
7 360 144 €
6 044 489 €
7 222 493 €
7 787 018 €
7 255 554 €
Inventory turnover (days)
40
36
41
37
27
26
26
23
23
Customer payment term (days)
3
3
2
3
4
2
2
4
3
Supplier payment term (days)
36
40
44
46
43
30
29
38
26
Positioning of SOC OUENNAISE DE DISTRIBUTION in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOC OUENNAISE DE DISTRIBUTION is estimated at
12 778 990 €
(range 5 696 074€ - 25 560 802€).
With an EBITDA of 2 564 476€, the sector multiple of 4.7x 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.
Estimated enterprise value2024
551 transactions
5696k€12778k€25560k€
12 778 990 €Range: 5 696 074€ - 25 560 802€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
2 564 476 €×4.7x
Estimation12 124 672 €
4 225 587€ - 25 825 539€
Revenue Multiple30%
86 633 483 €×0.23x
Estimation19 918 491 €
10 829 866€ - 36 581 283€
Net Income Multiple20%
636 068 €×5.8x
Estimation3 705 534 €
1 671 610€ - 8 368 239€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 551 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 (Hypermarchés)
Compare SOC OUENNAISE DE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SOC OUENNAISE DE DISTRIBUTION
What is the revenue of SOC OUENNAISE DE DISTRIBUTION ?
The revenue of SOC OUENNAISE DE DISTRIBUTION in 2024 is 86.6 M€.
Is SOC OUENNAISE DE DISTRIBUTION profitable?
Yes, SOC OUENNAISE DE DISTRIBUTION generated a net profit of 636 k€ in 2024.
Where is the headquarters of SOC OUENNAISE DE DISTRIBUTION ?
The headquarters of SOC OUENNAISE DE DISTRIBUTION is located in SAINT-OUEN-L'AUMONE (95310), in the department Val-d'Oise.
Where to find the tax return of SOC OUENNAISE DE DISTRIBUTION ?
The tax return of SOC OUENNAISE DE 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 SOC OUENNAISE DE DISTRIBUTION operate?
SOC OUENNAISE DE DISTRIBUTION operates in the sector Hypermarchés (NAF code 47.11F). 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