SOCIETE CHABLISIENNE DE DISTRIBUTION : revenue, balance sheet and financial ratios
SOCIETE CHABLISIENNE DE DISTRIBUTION is a French company
founded 33 years ago,
specialized in the sector Supermarchés.
Based in CHABLIS (89800),
this company of category PME
shows in 2024 a revenue of 16.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE CHABLISIENNE DE DISTRIBUTION (SIREN 388938052)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
16 347 001 €
15 812 861 €
14 171 745 €
12 221 151 €
11 104 435 €
11 445 952 €
11 149 566 €
10 608 817 €
10 278 820 €
Net income
361 491 €
367 442 €
111 677 €
61 586 €
83 166 €
56 627 €
21 434 €
125 695 €
37 855 €
EBITDA
519 277 €
569 070 €
306 560 €
278 106 €
275 827 €
271 788 €
241 061 €
323 632 €
271 048 €
Net margin
2.2%
2.3%
0.8%
0.5%
0.7%
0.5%
0.2%
1.2%
0.4%
Revenue and income statement
In 2024, SOCIETE CHABLISIENNE DE DISTRIBUTION achieves revenue of 16.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +6.0%. Vs 2023: +3%. After deducting consumption (13.8 M€), gross margin stands at 2.5 M€, i.e. a rate of 15%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 519 k€, representing 3.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 361 k€, i.e. 2.2% 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
16 347 001 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 508 621 €
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
519 277 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
426 574 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
361 491 €
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
3.2%
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 47%. 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 0.9 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 2.6% 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
58.047%
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
47.466%
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
2.633%
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
0.915
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 SOCIETE CHABLISIENNE 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
268.238
187.985
221.309
165.544
127.452
61.119
38.629
40.223
58.047
Financial autonomy
19.978
26.09
24.077
27.751
27.483
34.128
37.612
43.854
47.466
Repayment capacity
3.498
1.986
2.275
2.894
1.655
0.994
0.845
0.716
0.915
Cash flow / Revenue
2.671%
3.355%
2.174%
2.357%
2.459%
2.157%
2.027%
2.93%
2.633%
Sector positioning
Debt ratio
58.052024
2022
2023
2024
Q1: 1.09
Med: 38.53
Q3: 110.8
Average+7 pts over 3 years
In 2024, the debt ratio of SOCIETE CHABLISIENNE DE D... (58.05) 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
47.47%2024
2022
2023
2024
Q1: 14.11%
Med: 32.0%
Q3: 48.07%
Good+14 pts over 3 years
In 2024, the financial autonomy of SOCIETE CHABLISIENNE DE D... (47.5%) 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
0.92 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.94 years
Q3: 3.03 years
Good+8 pts over 3 years
In 2024, the repayment capacity of SOCIETE CHABLISIENNE DE D... (0.92) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 233.78. 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 2.6x. Financial charges are adequately covered by operations.
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
233.785
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
2.646
Liquidity indicators evolution SOCIETE CHABLISIENNE 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
142.501
141.148
127.299
227.39
138.28
130.379
153.83
193.439
233.785
Interest coverage
11.502
6.896
7.093
4.49
3.006
1.805
1.071
0.876
2.646
Sector positioning
Liquidity ratio
233.782024
2022
2023
2024
Q1: 106.02
Med: 141.77
Q3: 201.68
Excellent+20 pts over 3 years
In 2024, the liquidity ratio of SOCIETE CHABLISIENNE DE D... (233.78) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.65x2024
2022
2023
2024
Q1: 0.0x
Med: 1.64x
Q3: 7.03x
Good+6 pts over 3 years
In 2024, the interest coverage of SOCIETE CHABLISIENNE DE D... (2.6x) 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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 7 days. Favorable situation: supplier credit is longer than customer credit by 6 days. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 13 days of revenue, i.e. 591 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
591 108 €
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
1 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
7 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
13 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
13 j
WCR and payment terms evolution SOCIETE CHABLISIENNE 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
653 116 €
560 039 €
617 574 €
610 527 €
487 596 €
507 911 €
564 177 €
465 214 €
591 108 €
Inventory turnover (days)
19
17
17
17
17
15
14
14
13
Customer payment term (days)
1
1
1
1
2
1
1
1
1
Supplier payment term (days)
14
12
9
11
12
14
15
11
7
Positioning of SOCIETE CHABLISIENNE DE DISTRIBUTION in its sector
Comparison with sector Supermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOCIETE CHABLISIENNE DE DISTRIBUTION is estimated at
2 776 275 €
(range 1 230 869€ - 5 636 630€).
With an EBITDA of 519 277€, 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
1230k€2776k€5636k€
2 776 275 €Range: 1 230 869€ - 5 636 630€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
519 277 €×4.7x
Estimation2 455 107 €
855 633€ - 5 229 376€
Revenue Multiple30%
16 347 001 €×0.23x
Estimation3 758 450 €
2 043 503€ - 6 902 577€
Net Income Multiple20%
361 491 €×5.8x
Estimation2 105 934 €
950 011€ - 4 755 848€
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 (Supermarchés)
Compare SOCIETE CHABLISIENNE DE DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SOCIETE CHABLISIENNE DE DISTRIBUTION
What is the revenue of SOCIETE CHABLISIENNE DE DISTRIBUTION ?
The revenue of SOCIETE CHABLISIENNE DE DISTRIBUTION in 2024 is 16.3 M€.
Is SOCIETE CHABLISIENNE DE DISTRIBUTION profitable?
Yes, SOCIETE CHABLISIENNE DE DISTRIBUTION generated a net profit of 361 k€ in 2024.
Where is the headquarters of SOCIETE CHABLISIENNE DE DISTRIBUTION ?
The headquarters of SOCIETE CHABLISIENNE DE DISTRIBUTION is located in CHABLIS (89800), in the department Yonne.
Where to find the tax return of SOCIETE CHABLISIENNE DE DISTRIBUTION ?
The tax return of SOCIETE CHABLISIENNE 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 SOCIETE CHABLISIENNE DE DISTRIBUTION operate?
SOCIETE CHABLISIENNE DE DISTRIBUTION operates in the sector Supermarchés (NAF code 47.11D). 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