Employees: 32 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1999-04-07 (27 years)Status: ActiveBusiness sector: Fabrication d'autres articles métalliquesLocation: TREVOUX (01600), Ain
TUBESCA-COMABI : revenue, balance sheet and financial ratios
TUBESCA-COMABI is a French company
founded 27 years ago,
specialized in the sector Fabrication d'autres articles métalliques.
Based in TREVOUX (01600),
this company of category ETI
shows in 2024 a revenue of 96.2 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TUBESCA-COMABI (SIREN 422481838)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
96 206 609 €
96 109 800 €
96 738 509 €
99 805 847 €
80 069 563 €
90 214 627 €
86 302 430 €
86 246 217 €
84 674 735 €
Net income
6 430 869 €
5 065 840 €
5 282 817 €
6 412 222 €
2 691 258 €
4 495 678 €
2 848 368 €
2 588 322 €
1 890 084 €
EBITDA
12 469 084 €
10 280 044 €
10 129 223 €
13 373 596 €
7 142 176 €
9 664 541 €
8 440 761 €
8 552 754 €
8 090 711 €
Net margin
6.7%
5.3%
5.5%
6.4%
3.4%
5.0%
3.3%
3.0%
2.2%
Revenue and income statement
In 2024, TUBESCA-COMABI achieves revenue of 96.2 M€. Revenue is growing positively over 9 years (CAGR: +1.6%). Vs 2023: +0%. After deducting consumption (38.6 M€), gross margin stands at 57.6 M€, i.e. a rate of 60%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 12.5 M€, representing 13.0% of revenue. Positive scissor effect: EBITDA margin improves by +2.3 pts, sign of improved operational efficiency. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.4 M€, i.e. 6.7% 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
96 206 609 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
57 647 287 €
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
12 469 084 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
10 518 133 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 430 869 €
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
13.0%
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 0%. 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 23%. The balance between equity and debt is satisfactory. Cash flow represents 7.6% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
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
0.0%
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
23.162%
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
7.592%
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
0.048
0.0
0.0
38.407
44.353
32.14
0.0
0.0
0.0
Financial autonomy
20.84
22.024
21.806
22.053
22.105
22.55
22.741
22.194
23.162
Repayment capacity
0.001
0.0
0.0
0.802
1.125
0.547
0.0
0.0
0.0
Cash flow / Revenue
5.327%
5.191%
5.229%
6.219%
4.996%
8.246%
6.571%
5.958%
7.592%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 3.1
Med: 19.52
Q3: 52.68
Excellent
In 2024, the debt ratio of TUBESCA-COMABI (0.00) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
23.16%2024
2022
2023
2024
Q1: 33.97%
Med: 53.79%
Q3: 68.02%
Average
In 2024, the financial autonomy of TUBESCA-COMABI (23.2%) 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: 0.7 years
Q3: 1.89 years
Excellent
In 2024, the repayment capacity of TUBESCA-COMABI (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 127.61. 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 2.3x. Financial charges are adequately covered by operations.
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
127.612
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
2.276
Liquidity indicators evolution TUBESCA-COMABI
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
117.593
122.23
126.112
140.866
143.952
141.148
127.852
126.528
127.612
Interest coverage
6.04
3.653
3.534
2.722
3.526
2.337
2.212
1.919
2.276
Sector positioning
Liquidity ratio
127.612024
2022
2023
2024
Q1: 179.93
Med: 255.45
Q3: 415.11
Watch
In 2024, the liquidity ratio of TUBESCA-COMABI (127.61) 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
2.28x2024
2022
2023
2024
Q1: 0.0x
Med: 1.55x
Q3: 5.62x
Good
In 2024, the interest coverage of TUBESCA-COMABI (2.3x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 89 days. Excellent situation: suppliers finance 41 days of the operating cycle (retail model). Inventory turnover is 51 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 75 days of revenue, i.e. 20.1 M€ to permanently finance. Over 2016-2024, WCR increased by +67%, 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
20 117 764 €
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
48 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
89 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
51 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
75 j
WCR and payment terms evolution TUBESCA-COMABI
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
12 026 353 €
18 415 292 €
18 357 390 €
20 130 492 €
17 809 072 €
24 993 380 €
16 406 851 €
14 274 227 €
20 117 764 €
Inventory turnover (days)
31
34
42
42
49
62
57
52
51
Customer payment term (days)
31
33
31
35
45
48
42
48
48
Supplier payment term (days)
60
85
82
87
75
77
89
80
89
Positioning of TUBESCA-COMABI in its sector
Comparison with sector Fabrication d'autres articles métalliques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (26 transactions).
This range of 6 297 075€ to 42 653 783€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
6297k€10897k€42653k€
10 897 057 €Range: 6 297 075€ - 42 653 783€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 26 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 (Fabrication d'autres articles métalliques)
Compare TUBESCA-COMABI with other companies in the same sector:
Yes, TUBESCA-COMABI generated a net profit of 6.4 M€ in 2024.
Where is the headquarters of TUBESCA-COMABI ?
The headquarters of TUBESCA-COMABI is located in TREVOUX (01600), in the department Ain.
Where to find the tax return of TUBESCA-COMABI ?
The tax return of TUBESCA-COMABI 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 TUBESCA-COMABI operate?
TUBESCA-COMABI operates in the sector Fabrication d'autres articles métalliques (NAF code 25.99B). 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