Employees: 21 (2023.0)Legal category: SCA (commandite par actions)Size: GECreation date: 1987-07-13 (38 years)Status: ActiveBusiness sector: Transports urbains et suburbains de voyageursLocation: CHALON-SUR-SAONE (71100), Saone-et-Loire
TRANSDEV STAC : revenue, balance sheet and financial ratios
TRANSDEV STAC is a French company
founded 38 years ago,
specialized in the sector Transports urbains et suburbains de voyageurs.
Based in CHALON-SUR-SAONE (71100),
this company of category GE
shows in 2024 a revenue of 2.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TRANSDEV STAC (SIREN 342311206)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 298 372 €
1 909 631 €
1 948 138 €
1 486 587 €
1 247 228 €
1 762 062 €
1 569 146 €
1 506 107 €
1 454 124 €
Net income
138 235 €
129 621 €
129 435 €
285 805 €
212 373 €
-88 414 €
122 902 €
25 680 €
-176 215 €
EBITDA
290 785 €
292 858 €
377 495 €
457 489 €
389 479 €
19 837 €
203 549 €
32 007 €
324 476 €
Net margin
6.0%
6.8%
6.6%
19.2%
17.0%
-5.0%
7.8%
1.7%
-12.1%
Revenue and income statement
In 2024, TRANSDEV STAC achieves revenue of 2.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.9%. Vs 2023, growth of +20% (1.9 M€ -> 2.3 M€). After deducting consumption (1.1 M€), gross margin stands at 1.2 M€, i.e. a rate of 52%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 291 k€, representing 12.7% of revenue. Warning negative scissor effect: despite revenue change (+20%), EBITDA varies by -1%, reducing margin by 2.7 pts. This reflects costs rising faster than revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 138 k€, i.e. 6.0% 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
2 298 372 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
1 193 936 €
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
290 785 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-269 443 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
138 235 €
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
2.3%
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 1%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 17%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 0.2% 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
1.063%
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
17.416%
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
0.242%
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
0.0
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
7.455
4.741
10.47
2.121
3.904
0.626
1.291
2.125
1.063
Financial autonomy
7.38
13.626
11.223
7.368
14.428
21.596
19.744
25.428
17.416
Repayment capacity
0.062
0.0
0.0
-0.001
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
3.747%
0.134%
2.046%
-2.175%
1.222%
2.059%
0.684%
0.48%
0.242%
Sector positioning
Debt ratio
1.062024
2022
2023
2024
Q1: 0.0
Med: 0.28
Q3: 27.58
Average
In 2024, the debt ratio of TRANSDEV STAC (1.06) 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
17.42%2024
2022
2023
2024
Q1: 6.39%
Med: 17.87%
Q3: 42.0%
Average+7 pts over 3 years
In 2024, the financial autonomy of TRANSDEV STAC (17.4%) 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
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.0 years
Q3: 0.09 years
Excellent
In 2024, the repayment capacity of TRANSDEV STAC (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 125.42. 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
125.425
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 TRANSDEV STAC
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
231.421
111.189
258.462
277.183
117.37
128.159
128.266
126.451
125.425
Interest coverage
0.0
0.272
0.82
0.0
0.126
0.0
0.0
0.0
0.0
Sector positioning
Liquidity ratio
125.422024
2022
2023
2024
Q1: 100.43
Med: 129.12
Q3: 209.11
Average+8 pts over 3 years
In 2024, the liquidity ratio of TRANSDEV STAC (125.42) 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
0.0x2024
2022
2023
2024
Q1: 0.0x
Med: 0.0x
Q3: 1.6x
Average
In 2024, the interest coverage of TRANSDEV STAC (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: 103 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. The company must finance 20 days of gap between collections and payments. Inventory turnover is 13 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 447 days of revenue, i.e. 2.9 M€ to permanently finance. Over 2016-2024, WCR increased by +83%, 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
2 850 648 €
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
103 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
83 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
13 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
447 j
WCR and payment terms evolution TRANSDEV STAC
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
1 558 428 €
1 586 292 €
1 664 456 €
1 187 912 €
2 529 104 €
2 772 024 €
2 696 223 €
2 758 347 €
2 850 648 €
Inventory turnover (days)
18
15
20
20
20
11
15
15
13
Customer payment term (days)
570
99
480
431
475
37
64
440
103
Supplier payment term (days)
64
67
49
42
100
91
82
83
83
Positioning of TRANSDEV STAC in its sector
Comparison with sector Transports urbains et suburbains de voyageurs
Valuation estimate
Based on 206 transactions of similar company sales
(all years),
the value of TRANSDEV STAC is estimated at
1 042 347 €
(range 461 627€ - 1 971 628€).
With an EBITDA of 290 785€, the sector multiple of 4.2x is applied.
The price/revenue ratio is 0.48x
(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
206 transactions
461k€1042k€1971k€
1 042 347 €Range: 461 627€ - 1 971 628€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
290 785 €×4.2x
Estimation1 224 045 €
584 845€ - 2 289 646€
Revenue Multiple30%
2 298 372 €×0.48x
Estimation1 107 596 €
441 706€ - 1 968 383€
Net Income Multiple20%
138 235 €×3.5x
Estimation490 230 €
183 467€ - 1 181 452€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 206 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 (Transports urbains et suburbains de voyageurs)
Compare TRANSDEV STAC with other companies in the same sector:
Yes, TRANSDEV STAC generated a net profit of 138 k€ in 2024.
Where is the headquarters of TRANSDEV STAC ?
The headquarters of TRANSDEV STAC is located in CHALON-SUR-SAONE (71100), in the department Saone-et-Loire.
Where to find the tax return of TRANSDEV STAC ?
The tax return of TRANSDEV STAC 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 TRANSDEV STAC operate?
TRANSDEV STAC operates in the sector Transports urbains et suburbains de voyageurs (NAF code 49.31Z). 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