Employees: 53 (2023.0)Legal category: SA (autres)Size: GECreation date: 1968-01-01 (58 years)Status: ActiveBusiness sector: Conseil en systèmes et logiciels informatiquesLocation: ANNECY (74000), Haute-Savoie
SOPRA STERIA GROUP : revenue, balance sheet and financial ratios
SOPRA STERIA GROUP is a French company
founded 58 years ago,
specialized in the sector Conseil en systèmes et logiciels informatiques.
Based in ANNECY (74000),
this company of category GE
shows in 2024 a revenue of 2.0 Mds€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SOPRA STERIA GROUP (SIREN 326820065)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
1 984 730 000 €
1 965 561 000 €
1 891 556 000 €
1 717 658 000 €
1 512 781 000 €
1 651 461 000 €
1 553 775 000 €
1 456 888 000 €
Net income
176 642 000 €
31 709 000 €
167 666 000 €
156 867 000 €
142 276 000 €
147 078 000 €
124 706 000 €
141 770 000 €
EBITDA
109 085 000 €
105 144 000 €
107 793 000 €
-553 205 000 €
24 490 000 €
91 926 000 €
965 105 000 €
1 419 344 000 €
Net margin
8.9%
1.6%
8.9%
9.1%
9.4%
8.9%
8.0%
9.7%
Revenue and income statement
In 2024, SOPRA STERIA GROUP achieves revenue of 2.0 Bn€. Revenue is growing positively over 8 years (CAGR: +4.5%). Vs 2023: +1%. After deducting consumption (767.3 M€), gross margin stands at 1.2 Bn€, i.e. a rate of 61%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 109.1 M€, representing 5.5% of revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 176.6 M€, i.e. 8.9% 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
1 984 730 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 217 412 000 €
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
109 085 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
122 633 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
176 642 000 €
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
5.5%
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 85%. Debt level is high: negotiating margin with banks is reduced. Financial autonomy (= Equity / Total assets x 100) reaches 35%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.7 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 23.7% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
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
84.665%
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
34.929%
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
23.709%
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
2.74
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
81.709
80.767
68.18
58.446
52.08
102.066
84.665
Financial autonomy
34.511
37.299
37.709
40.97
43.217
44.315
34.142
34.929
Repayment capacity
0.0
9.434
4.903
6.947
3.977
3.952
14.196
2.74
Cash flow / Revenue
9.24%
5.734%
11.346%
8.304%
11.942%
10.434%
5.272%
23.709%
Sector positioning
Debt ratio
84.672024
2022
2023
2024
Q1: 0.0
Med: 3.93
Q3: 32.58
Average
In 2024, the debt ratio of SOPRA STERIA GROUP (84.67) 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
34.93%2024
2022
2023
2024
Q1: 7.97%
Med: 34.38%
Q3: 62.44%
Good-10 pts over 3 years
In 2024, the financial autonomy of SOPRA STERIA GROUP (34.9%) 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
2.74 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.5 years
Average
In 2024, the repayment capacity of SOPRA STERIA GROUP (2.74) 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 79.23. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
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
79.235
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
0.0
Liquidity indicators evolution SOPRA STERIA GROUP
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
152.886
95.148
106.213
115.025
118.957
131.374
118.242
79.235
Interest coverage
0.876
0.0
0.0
0.0
0.0
0.0
91.008
0.0
Sector positioning
Liquidity ratio
79.232024
2022
2023
2024
Q1: 141.9
Med: 230.48
Q3: 460.89
Watch
In 2024, the liquidity ratio of SOPRA STERIA GROUP (79.23) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.04x
Average
In 2024, the interest coverage of SOPRA STERIA GROUP (0.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
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: 65 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 80 days. Favorable situation: supplier credit is longer than customer credit by 15 days. Inventory turnover is 1 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-84 days): operations structurally generate cash. Notable WCR improvement over the period (-250%), 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
-463 374 913 €
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
65 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
80 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
1 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
-84 j
WCR and payment terms evolution SOPRA STERIA GROUP
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
308 117 243 €
-40 149 546 €
45 960 160 €
82 915 527 €
154 348 748 €
157 112 641 €
259 748 886 €
-463 374 913 €
Inventory turnover (days)
0
1
1
1
1
1
1
1
Customer payment term (days)
84
63
75
66
62
64
71
65
Supplier payment term (days)
0
90
87
79
39
69
87
80
Positioning of SOPRA STERIA GROUP in its sector
Comparison with sector Conseil en systèmes et logiciels informatiques
Valuation estimate
Based on 215 transactions of similar company sales
(all years),
the value of SOPRA STERIA GROUP is estimated at
200 960 060 €
(range 93 906 604€ - 562 986 260€).
With an EBITDA of 109 085 000€, the sector multiple of 1.0x is applied.
The price/revenue ratio is 0.16x
(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
215 transactions
93906k€200960k€562986k€
200 960 060 €Range: 93 906 604€ - 562 986 260€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
109 085 000 €×1.0x
Estimation106 537 765 €
40 239 697€ - 470 817 273€
Revenue Multiple30%
1 984 730 000 €×0.16x
Estimation318 576 244 €
170 884 375€ - 581 928 703€
Net Income Multiple20%
176 642 000 €×1.5x
Estimation260 591 522 €
112 607 219€ - 764 995 065€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 215 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 (Conseil en systèmes et logiciels informatiques)
Compare SOPRA STERIA GROUP with other companies in the same sector:
Frequently asked questions about SOPRA STERIA GROUP
What is the revenue of SOPRA STERIA GROUP ?
The revenue of SOPRA STERIA GROUP in 2024 is 2.0 Mds€.
Is SOPRA STERIA GROUP profitable?
Yes, SOPRA STERIA GROUP generated a net profit of 176.6 M€ in 2024.
Where is the headquarters of SOPRA STERIA GROUP ?
The headquarters of SOPRA STERIA GROUP is located in ANNECY (74000), in the department Haute-Savoie.
Where to find the tax return of SOPRA STERIA GROUP ?
The tax return of SOPRA STERIA GROUP 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 SOPRA STERIA GROUP operate?
SOPRA STERIA GROUP operates in the sector Conseil en systèmes et logiciels informatiques (NAF code 62.02A). 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