Employees: 42 (2023.0)Legal category: SAS (autres)Size: ETICreation date: 1990-04-18 (36 years)Status: ActiveBusiness sector: Édition de journauxLocation: RENNES (35000), Ille-et-Vilaine
SOCIETE OUEST FRANCE : revenue, balance sheet and financial ratios
SOCIETE OUEST FRANCE is a French company
founded 36 years ago,
specialized in the sector Édition de journaux.
Based in RENNES (35000),
this company of category ETI
shows in 2024 a revenue of 302.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOCIETE OUEST FRANCE (SIREN 377714654)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
302 227 481 €
296 808 673 €
285 375 667 €
284 234 611 €
281 519 310 €
295 443 916 €
295 997 010 €
293 086 763 €
295 587 207 €
Net income
-1 577 691 €
-1 046 598 €
-6 413 255 €
83 226 €
2 914 433 €
666 901 €
146 315 €
4 660 313 €
3 842 456 €
EBITDA
9 169 170 €
8 222 617 €
-4 045 058 €
7 126 529 €
11 461 214 €
13 768 355 €
15 108 554 €
12 168 866 €
11 315 722 €
Net margin
-0.5%
-0.4%
-2.2%
0.0%
1.0%
0.2%
0.0%
1.6%
1.3%
Revenue and income statement
In 2024, SOCIETE OUEST FRANCE achieves revenue of 302.2 M€. Revenue is growing positively over 9 years (CAGR: +0.3%). Vs 2023: +2%. After deducting consumption (20.7 M€), gross margin stands at 281.6 M€, i.e. a rate of 93%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 9.2 M€, representing 3.0% of revenue. The operating margin remains fragile, requiring cost vigilance. Net income is negative at -1.6 M€ (-0.5% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
302 227 481 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
281 569 768 €
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
9 169 170 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-7 514 114 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-1 577 691 €
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 91%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 32%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 6.6 years of cash flow to repay all financial debt. This ratio remains within usual banking standards. Cash flow represents 3.7% 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
91.272%
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
32.317%
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
3.693%
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
6.629
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 OUEST FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
23.902
13.042
12.704
25.539
24.733
43.14
71.392
73.574
91.272
Financial autonomy
51.631
55.072
55.414
51.194
49.548
45.094
37.103
35.771
32.317
Repayment capacity
1.63
1.154
0.71
1.778
2.258
4.369
5.316
6.066
6.629
Cash flow / Revenue
5.279%
5.491%
4.274%
5.088%
5.317%
3.418%
4.013%
4.105%
3.693%
Sector positioning
Debt ratio
91.272024
2022
2023
2024
Q1: 0.0
Med: 0.8
Q3: 19.54
Watch
In 2024, the debt ratio of SOCIETE OUEST FRANCE (91.27) ranks in the top 25% of the sector. This ratio measures the weight of debt relative to equity. A high ratio may indicate excessive dependence on external financing.
Financial autonomy
32.32%2024
2022
2023
2024
Q1: 2.4%
Med: 29.55%
Q3: 61.76%
Good-10 pts over 3 years
In 2024, the financial autonomy of SOCIETE OUEST FRANCE (32.3%) 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
6.63 years2024
2022
2023
2024
Q1: -0.08 years
Med: 0.0 years
Q3: 0.69 years
Watch
In 2024, the repayment capacity of SOCIETE OUEST FRANCE (6.63) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 99.60. 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 71.2x. 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
99.602
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
71.19
Liquidity indicators evolution SOCIETE OUEST FRANCE
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
150.768
140.964
122.564
125.846
129.323
118.017
112.038
114.198
99.602
Interest coverage
8.411
19.739
33.183
45.672
12.511
21.308
-49.901
37.28
71.19
Sector positioning
Liquidity ratio
99.62024
2022
2023
2024
Q1: 91.24
Med: 183.21
Q3: 370.8
Average
In 2024, the liquidity ratio of SOCIETE OUEST FRANCE (99.60) 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
71.19x2024
2022
2023
2024
Q1: -0.54x
Med: 0.0x
Q3: 0.27x
Excellent+54 pts over 3 years
In 2024, the interest coverage of SOCIETE OUEST FRANCE (71.2x) 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: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 36 days. Favorable situation: supplier credit is longer than customer credit by 8 days. Inventory turnover is 8 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-36 days): operations structurally generate cash. Over 2016-2024, WCR increased by +57%, 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
-30 113 946 €
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
28 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
36 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
8 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
-36 j
WCR and payment terms evolution SOCIETE OUEST FRANCE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-70 376 358 €
-79 405 997 €
-78 122 491 €
-76 115 216 €
-79 284 283 €
-63 429 796 €
-47 663 444 €
-41 835 182 €
-30 113 946 €
Inventory turnover (days)
5
5
6
6
6
6
10
7
8
Customer payment term (days)
27
29
30
30
25
27
26
29
28
Supplier payment term (days)
24
27
25
24
27
28
30
31
36
Positioning of SOCIETE OUEST FRANCE in its sector
Comparison with sector Édition de journaux
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of SOCIETE OUEST FRANCE is estimated at
34 249 036 €
(range 17 048 720€ - 78 984 478€).
With an EBITDA of 9 169 170€, the sector multiple of 1.1x is applied.
The price/revenue ratio is 0.24x
(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
104 transactions
17048k€34249k€78984k€
34 249 036 €Range: 17 048 720€ - 78 984 478€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
9 169 170 €×1.1x
Estimation10 526 034 €
5 424 627€ - 43 201 796€
Revenue Multiple30%
302 227 481 €×0.24x
Estimation73 787 374 €
36 422 210€ - 138 622 284€
How is this estimate calculated?
This estimate is based on the analysis of 104 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 (Édition de journaux)
Compare SOCIETE OUEST FRANCE with other companies in the same sector:
Frequently asked questions about SOCIETE OUEST FRANCE
What is the revenue of SOCIETE OUEST FRANCE ?
The revenue of SOCIETE OUEST FRANCE in 2024 is 302.2 M€.
Is SOCIETE OUEST FRANCE profitable?
SOCIETE OUEST FRANCE recorded a net loss in 2024.
Where is the headquarters of SOCIETE OUEST FRANCE ?
The headquarters of SOCIETE OUEST FRANCE is located in RENNES (35000), in the department Ille-et-Vilaine.
Where to find the tax return of SOCIETE OUEST FRANCE ?
The tax return of SOCIETE OUEST FRANCE 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 OUEST FRANCE operate?
SOCIETE OUEST FRANCE operates in the sector Édition de journaux (NAF code 58.13Z). 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