SOCIETE NEMOURS DISTRIBUTION : revenue, balance sheet and financial ratios
SOCIETE NEMOURS DISTRIBUTION is a French company
founded 54 years ago,
specialized in the sector Hypermarchés.
Based in NEMOURS (77140),
this company of category PME
shows in 2024 a revenue of 46.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE NEMOURS DISTRIBUTION (SIREN 907250542)
Indicator
2024
2023
2021
2020
2019
2018
2017
2016
2015
Revenue
46 677 140 €
48 564 494 €
46 586 598 €
43 309 797 €
46 025 657 €
47 276 043 €
45 606 416 €
44 030 545 €
48 616 264 €
Net income
762 028 €
664 963 €
-30 678 €
38 434 €
-380 960 €
-637 847 €
-469 180 €
-1 406 657 €
-115 819 €
EBITDA
1 012 815 €
1 457 534 €
534 520 €
814 103 €
123 751 €
-106 329 €
-64 846 €
-975 209 €
1 203 836 €
Net margin
1.6%
1.4%
-0.1%
0.1%
-0.8%
-1.3%
-1.0%
-3.2%
-0.2%
Revenue and income statement
In 2024, SOCIETE NEMOURS DISTRIBUTION achieves revenue of 46.7 M€. Activity remains stable over the period (CAGR: -0.5%). Slight decline of -4% vs 2023. After deducting consumption (38.9 M€), gross margin stands at 7.8 M€, i.e. a rate of 17%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.0 M€, representing 2.2% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 762 k€, i.e. 1.6% 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
46 677 140 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
7 806 926 €
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
1 012 815 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 101 430 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
762 028 €
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
2.2%
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 77%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 25%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 1.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 1.5% 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
77.35%
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
24.677%
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
1.539%
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
1.744
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 NEMOURS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Debt ratio
154.884
1431.432
-2994.459
-511.242
-210.235
732.484
545.564
122.148
77.35
Financial autonomy
17.484
3.592
-0.969
-7.183
-11.391
2.527
2.185
13.811
24.677
Repayment capacity
2.238
-3.137
-19.006
-8.096
-28.618
-9.826
1.651
0.921
1.744
Cash flow / Revenue
2.529%
-2.415%
-0.328%
-0.61%
-0.138%
-0.28%
0.934%
2.308%
1.539%
Sector positioning
Debt ratio
77.352024
2021
2023
2024
Q1: 19.62
Med: 53.81
Q3: 119.13
Average-16 pts over 3 years
In 2024, the debt ratio of SOCIETE NEMOURS DISTRIBUTION (77.35) 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
24.68%2024
2021
2023
2024
Q1: 21.34%
Med: 36.4%
Q3: 49.04%
Average+6 pts over 3 years
In 2024, the financial autonomy of SOCIETE NEMOURS DISTRIBUTION (24.7%) 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
1.74 years2024
2021
2023
2024
Q1: 0.71 years
Med: 1.92 years
Q3: 3.81 years
Good+7 pts over 3 years
In 2024, the repayment capacity of SOCIETE NEMOURS DISTRIBUTION (1.74) 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 158.93. 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
158.934
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
6.127
Liquidity indicators evolution SOCIETE NEMOURS DISTRIBUTION
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Liquidity ratio
106.373
84.842
75.458
69.397
64.422
88.502
86.904
121.124
158.934
Interest coverage
3.891
-12.828
-289.515
-234.711
299.037
41.767
4.039
6.08
6.127
Sector positioning
Liquidity ratio
158.932024
2021
2023
2024
Q1: 115.06
Med: 147.03
Q3: 190.08
Good+38 pts over 3 years
In 2024, the liquidity ratio of SOCIETE NEMOURS DISTRIBUTION (158.93) 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
6.13x2024
2021
2023
2024
Q1: 1.05x
Med: 3.92x
Q3: 9.05x
Good-7 pts over 3 years
In 2024, the interest coverage of SOCIETE NEMOURS DISTRIBUTION (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: 1 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 22 days. Favorable situation: supplier credit is longer than customer credit by 21 days. Inventory turnover is 14 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 14 days of revenue, i.e. 1.9 M€ to permanently finance. Notable WCR improvement over the period (-54%), freeing up cash.
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
1 855 883 €
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
22 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
14 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
14 j
WCR and payment terms evolution SOCIETE NEMOURS DISTRIBUTION
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2015
2016
2017
2018
2019
2020
2021
2023
2024
Operating WCR
3 998 202 €
3 722 342 €
3 998 771 €
4 268 081 €
4 376 119 €
1 958 036 €
1 579 752 €
1 814 855 €
1 855 883 €
Inventory turnover (days)
18
17
15
14
15
14
14
14
14
Customer payment term (days)
5
1
1
1
0
0
0
1
1
Supplier payment term (days)
34
30
53
50
63
38
36
26
22
Positioning of SOCIETE NEMOURS DISTRIBUTION in its sector
Comparison with sector Hypermarchés
Valuation estimate
Based on 551 transactions of similar company sales
in 2024,
the value of SOCIETE NEMOURS DISTRIBUTION is estimated at
6 501 685 €
(range 2 985 457€ - 13 017 726€).
With an EBITDA of 1 012 815€, 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
2985k€6501k€13017k€
6 501 685 €Range: 2 985 457€ - 13 017 726€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 012 815 €×4.7x
Estimation4 788 522 €
1 668 855€ - 10 199 547€
Revenue Multiple30%
46 677 140 €×0.23x
Estimation10 731 857 €
5 835 009€ - 19 709 581€
Net Income Multiple20%
762 028 €×5.8x
Estimation4 439 337 €
2 002 637€ - 10 025 394€
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 NEMOURS DISTRIBUTION with other companies in the same sector:
Frequently asked questions about SOCIETE NEMOURS DISTRIBUTION
What is the revenue of SOCIETE NEMOURS DISTRIBUTION ?
The revenue of SOCIETE NEMOURS DISTRIBUTION in 2024 is 46.7 M€.
Is SOCIETE NEMOURS DISTRIBUTION profitable?
Yes, SOCIETE NEMOURS DISTRIBUTION generated a net profit of 762 k€ in 2024.
Where is the headquarters of SOCIETE NEMOURS DISTRIBUTION ?
The headquarters of SOCIETE NEMOURS DISTRIBUTION is located in NEMOURS (77140), in the department Seine-et-Marne.
Where to find the tax return of SOCIETE NEMOURS DISTRIBUTION ?
The tax return of SOCIETE NEMOURS 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 NEMOURS DISTRIBUTION operate?
SOCIETE NEMOURS 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