SUEZ INTERNATIONAL : revenue, balance sheet and financial ratios
SUEZ INTERNATIONAL is a French company
founded 126 years ago,
specialized in the sector Ingénierie, études techniques.
Based in PUTEAUX (92800),
this company of category GE
shows in 2024 a revenue of 258.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - SUEZ INTERNATIONAL (SIREN 569800873)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
258 359 000 €
138 934 000 €
234 066 000 €
255 255 000 €
281 794 000 €
367 133 000 €
322 578 000 €
365 304 000 €
359 747 000 €
Net income
24 281 000 €
10 887 000 €
51 432 100 €
-40 771 000 €
7 305 000 €
7 731 000 €
9 029 000 €
7 983 000 €
39 337 000 €
EBITDA
-82 079 000 €
-122 029 000 €
-98 829 600 €
-86 065 000 €
-64 503 000 €
-54 846 000 €
-55 343 000 €
-47 686 000 €
741 552 000 €
Net margin
9.4%
7.8%
22.0%
-16.0%
2.6%
2.1%
2.8%
2.2%
10.9%
Revenue and income statement
In 2024, SUEZ INTERNATIONAL achieves revenue of 258.4 M€. Activity remains stable over the period (CAGR: -4.1%). Vs 2023, growth of +86% (138.9 M€ -> 258.4 M€). After deducting consumption (3.4 M€), gross margin stands at 255.0 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -82.1 M€, representing -31.8% of revenue. Positive scissor effect: EBITDA margin improves by +56.1 pts, sign of improved operational efficiency. Negative EBITDA means operations do not cover current expenses: concerning situation. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 24.3 M€, i.e. 9.4% 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
258 359 000 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
254 986 000 €
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
-82 079 000 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-16 246 000 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
24 281 000 €
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
-31.7%
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 37%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 64%. 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 10.1 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 32.2% 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
36.581%
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
64.212%
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
32.244%
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
10.056
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
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
113.495
0.951
0.285
139.962
219.816
167.167
43.681
0.043
36.581
Financial autonomy
27.444
25.752
23.856
20.963
18.371
26.238
60.592
62229.126
64.212
Repayment capacity
12.309
0.029
0.017
10.164
27.73
-37.236
16.777
-0.016
10.056
Cash flow / Revenue
5.542%
16.759%
10.085%
7.094%
5.088%
-6.921%
25.084%
-43.919%
32.244%
Sector positioning
Debt ratio
36.582024
2022
2023
2024
Q1: 0.0
Med: 8.27
Q3: 42.91
Average
In 2024, the debt ratio of SUEZ INTERNATIONAL (36.58) 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
64.21%2024
2022
2023
2024
Q1: 11.43%
Med: 37.89%
Q3: 61.44%
Excellent
In 2024, the financial autonomy of SUEZ INTERNATIONAL (64.2%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
10.06 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.91 years
Average
In 2024, the repayment capacity of SUEZ INTERNATIONAL (10.06) 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 105.48. 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
105.485
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
-91.667
Liquidity indicators evolution SUEZ INTERNATIONAL
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
115.737
145.387
128.961
166.162
154.973
120.458
108.281
120731.864
105.485
Interest coverage
-4.624
-47.123
-30.365
-35.618
-40.28
-17.883
-76.891
-49.452
-91.667
Sector positioning
Liquidity ratio
105.482024
2022
2023
2024
Q1: 149.23
Med: 230.43
Q3: 406.09
Watch
In 2024, the liquidity ratio of SUEZ INTERNATIONAL (105.48) 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
-91.67x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 2.06x
Average
In 2024, the interest coverage of SUEZ INTERNATIONAL (-91.7x) 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: 340 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 422 days. Excellent situation: suppliers finance 82 days of the operating cycle (retail model). Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 497 days of revenue, i.e. 356.8 M€ to permanently finance. Over 2016-2024, WCR increased by +165%, 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
356 827 366 €
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
340 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
422 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
10 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
497 j
WCR and payment terms evolution SUEZ INTERNATIONAL
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
134 843 968 €
184 679 437 €
146 324 607 €
258 211 982 €
135 280 846 €
82 488 206 €
158 046 045 €
356 667 197 €
356 827 366 €
Inventory turnover (days)
1
5
4
4
4
12
16
15
10
Customer payment term (days)
202
202
257
266
360
303
369
357
340
Supplier payment term (days)
-141
124
174
162
139
171
200
0
422
Positioning of SUEZ INTERNATIONAL in its sector
Comparison with sector Ingénierie, études techniques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (40 transactions).
This range of 24 156 985€ to 58 564 209€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
24156k€33866k€58564k€
33 866 784 €Range: 24 156 985€ - 58 564 209€
NAF 5 année 2024
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 40 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 (Ingénierie, études techniques)
Compare SUEZ INTERNATIONAL with other companies in the same sector:
Frequently asked questions about SUEZ INTERNATIONAL
What is the revenue of SUEZ INTERNATIONAL ?
The revenue of SUEZ INTERNATIONAL in 2024 is 258.4 M€.
Is SUEZ INTERNATIONAL profitable?
Yes, SUEZ INTERNATIONAL generated a net profit of 24.3 M€ in 2024.
Where is the headquarters of SUEZ INTERNATIONAL ?
The headquarters of SUEZ INTERNATIONAL is located in PUTEAUX (92800), in the department Hauts-de-Seine.
Where to find the tax return of SUEZ INTERNATIONAL ?
The tax return of SUEZ INTERNATIONAL 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 SUEZ INTERNATIONAL operate?
SUEZ INTERNATIONAL operates in the sector Ingénierie, études techniques (NAF code 71.12B). 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