Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 2008-09-09 (17 years)Status: ActiveBusiness sector: HypermarchésLocation: LE PORT (97420), La Reunion
SOCIETE D'HYPERMARCHE DE L'OUEST : revenue, balance sheet and financial ratios
SOCIETE D'HYPERMARCHE DE L'OUEST is a French company
founded 17 years ago,
specialized in the sector Hypermarchés.
Based in LE PORT (97420),
this company of category ETI
shows in 2024 a revenue of 147.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE D'HYPERMARCHE DE L'OUEST (SIREN 508064003)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
147 408 596 €
145 702 903 €
144 010 782 €
142 238 217 €
146 099 421 €
139 440 397 €
139 627 656 €
137 726 827 €
Net income
2 740 168 €
1 614 272 €
1 962 914 €
3 059 055 €
2 633 495 €
2 770 211 €
2 569 589 €
3 380 991 €
EBITDA
7 717 084 €
6 798 449 €
7 161 137 €
9 631 015 €
9 196 518 €
9 356 713 €
7 673 914 €
8 785 196 €
Net margin
1.9%
1.1%
1.4%
2.2%
1.8%
2.0%
1.8%
2.5%
Revenue and income statement
In 2024, SOCIETE D'HYPERMARCHE DE L'OUEST achieves revenue of 147.4 M€. Revenue is growing positively over 8 years (CAGR: +1.0%). Vs 2023: +1%. After deducting consumption (101.7 M€), gross margin stands at 45.7 M€, i.e. a rate of 31%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 7.7 M€, representing 5.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.7 M€, i.e. 1.9% 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
147 408 596 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
45 728 185 €
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
7 717 084 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
3 890 511 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 740 168 €
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
5.2%
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 43%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 22%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.1 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
42.857%
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
22.204%
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
2.551%
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
1.117
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 D'HYPERMARCHE DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
130.947
118.159
114.062
93.605
66.787
95.259
80.85
42.857
Financial autonomy
17.134
16.716
17.391
19.64
17.699
19.306
20.287
22.204
Repayment capacity
1.742
2.299
2.43
2.012
1.656
3.115
2.998
1.117
Cash flow / Revenue
3.38%
2.646%
2.81%
2.789%
2.744%
1.947%
1.643%
2.551%
Sector positioning
Debt ratio
42.862024
2022
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Good-20 pts over 3 years
In 2024, the debt ratio of SOCIETE D'HYPERMARCHE DE ... (42.86) 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
22.2%2024
2022
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Average
In 2024, the financial autonomy of SOCIETE D'HYPERMARCHE DE ... (22.2%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
1.12 years2024
2022
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Good-26 pts over 3 years
In 2024, the repayment capacity of SOCIETE D'HYPERMARCHE DE ... (1.12) 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 132.29. 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 6.1x. 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
132.29
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
6.14
Liquidity indicators evolution SOCIETE D'HYPERMARCHE DE L'OUEST
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
129.486
133.278
143.026
142.371
130.979
144.038
140.591
132.29
Interest coverage
2.724
2.898
2.599
2.378
2.57
5.526
8.051
6.14
Sector positioning
Liquidity ratio
132.292024
2022
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Average-10 pts over 3 years
In 2024, the liquidity ratio of SOCIETE D'HYPERMARCHE DE ... (132.29) 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
6.14x2024
2022
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Good-13 pts over 3 years
In 2024, the interest coverage of SOCIETE D'HYPERMARCHE DE ... (6.1x) 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: 3 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 64 days. Excellent situation: suppliers finance 61 days of the operating cycle (retail model). Inventory turnover is 29 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 67 days of revenue, i.e. 27.4 M€ to permanently finance. Over 2017-2024, WCR increased by +84%, 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
27 431 266 €
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
64 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
29 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
67 j
WCR and payment terms evolution SOCIETE D'HYPERMARCHE DE L'OUEST
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
14 888 270 €
17 079 255 €
24 208 247 €
24 720 022 €
36 589 359 €
31 876 787 €
26 337 257 €
27 431 266 €
Inventory turnover (days)
26
27
31
33
29
30
29
29
Customer payment term (days)
7
5
9
8
6
7
3
3
Supplier payment term (days)
46
52
59
53
89
67
61
64
Positioning of SOCIETE D'HYPERMARCHE DE L'OUEST in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOCIETE D'HYPERMARCHE DE L'OUEST is estimated at
31 603 115 €
(range 13 326 290€ - 64 740 596€).
With an EBITDA of 7 717 084€, 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
13326k€31603k€64740k€
31 603 115 €Range: 13 326 290€ - 64 740 596€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
7 717 084 €×4.7x
Estimation36 485 861 €
12 715 739€ - 77 714 844€
Revenue Multiple30%
147 408 596 €×0.23x
Estimation33 891 708 €
18 427 232€ - 62 243 781€
Net Income Multiple20%
2 740 168 €×5.8x
Estimation15 963 364 €
7 201 260€ - 36 050 203€
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 SOCIETE D'HYPERMARCHE DE L'OUEST with other companies in the same sector:
Frequently asked questions about SOCIETE D'HYPERMARCHE DE L'OUEST
What is the revenue of SOCIETE D'HYPERMARCHE DE L'OUEST ?
The revenue of SOCIETE D'HYPERMARCHE DE L'OUEST in 2024 is 147.4 M€.
Is SOCIETE D'HYPERMARCHE DE L'OUEST profitable?
Yes, SOCIETE D'HYPERMARCHE DE L'OUEST generated a net profit of 2.7 M€ in 2024.
Where is the headquarters of SOCIETE D'HYPERMARCHE DE L'OUEST ?
The headquarters of SOCIETE D'HYPERMARCHE DE L'OUEST is located in LE PORT (97420), in the department La Reunion.
Where to find the tax return of SOCIETE D'HYPERMARCHE DE L'OUEST ?
The tax return of SOCIETE D'HYPERMARCHE 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 SOCIETE D'HYPERMARCHE DE L'OUEST operate?
SOCIETE D'HYPERMARCHE DE L'OUEST 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