UNITHER INDUSTRIES : revenue, balance sheet and financial ratios
UNITHER INDUSTRIES is a French company
founded 18 years ago,
specialized in the sector Fabrication de préparations pharmaceutiques.
Based in GANNAT (03800),
this company of category ETI
shows in 2024 a revenue of 48.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - UNITHER INDUSTRIES (SIREN 503258907)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2017
2016
Revenue
48 749 170 €
42 309 246 €
29 841 555 €
18 053 483 €
24 943 550 €
20 491 721 €
16 185 846 €
3 468 401 €
10 610 620 €
10 768 966 €
Net income
2 842 273 €
3 465 243 €
-1 446 969 €
-3 639 911 €
-1 685 752 €
-2 149 327 €
-2 467 096 €
-573 972 €
-2 122 840 €
-3 264 821 €
EBITDA
14 263 719 €
10 263 216 €
3 517 043 €
-418 742 €
2 505 717 €
1 332 513 €
-121 718 €
-142 096 €
-290 992 €
-1 812 152 €
Net margin
5.8%
8.2%
-4.8%
-20.2%
-6.8%
-10.5%
-15.2%
-16.5%
-20.0%
-30.3%
Revenue and income statement
In 2024, UNITHER INDUSTRIES achieves revenue of 48.7 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +20.8%. Vs 2023, growth of +15% (42.3 M€ -> 48.7 M€). After deducting consumption (13.6 M€), gross margin stands at 35.2 M€, i.e. a rate of 72%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 14.3 M€, representing 29.3% of revenue. Positive scissor effect: EBITDA margin improves by +5.0 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 2.8 M€, i.e. 5.8% 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
48 749 170 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
35 198 886 €
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
14 263 719 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
7 895 402 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
2 842 273 €
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
29.3%
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 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 18%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Cash flow represents 21.1% 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
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
18.382%
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
21.145%
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
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Financial autonomy
3.615
-11.154
-0.113
4.929
0.0
22.525
15.238
14.126
20.792
18.382
Repayment capacity
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Cash flow / Revenue
-16.808%
-3.803%
-4.866%
-1.175%
5.826%
9.074%
-3.707%
9.742%
20.229%
21.145%
Sector positioning
Debt ratio
0.02024
2022
2023
2024
Q1: 0.0
Med: 5.92
Q3: 43.75
Excellent
In 2024, the debt ratio of UNITHER INDUSTRIES (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
18.38%2024
2022
2023
2024
Q1: 28.05%
Med: 51.52%
Q3: 72.2%
Watch
In 2024, the financial autonomy of UNITHER INDUSTRIES (18.4%) ranks in the bottom 25% of the sector. This ratio represents the share of equity in total financing. Low autonomy may limit investment capacity and increase vulnerability.
Repayment capacity
0.0 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.01 years
Q3: 1.74 years
Excellent
In 2024, the repayment capacity of UNITHER INDUSTRIES (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 32.07. 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 8.1x. 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
32.074
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
8.057
Liquidity indicators evolution UNITHER INDUSTRIES
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
32.942
35.319
30.008
29.581
29.927
38.297
26.813
31.336
41.353
32.074
Interest coverage
-5.89
-53.255
-19.497
-110.699
16.287
12.241
-68.661
18.87
11.619
8.057
Sector positioning
Liquidity ratio
32.072024
2022
2023
2024
Q1: 120.09
Med: 209.86
Q3: 363.93
Watch
In 2024, the liquidity ratio of UNITHER INDUSTRIES (32.07) 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
8.06x2024
2022
2023
2024
Q1: 0.0x
Med: 1.78x
Q3: 10.15x
Good-6 pts over 3 years
In 2024, the interest coverage of UNITHER INDUSTRIES (8.1x) 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: 62 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 46 days. The company must finance 16 days of gap between collections and payments. Inventory turnover is 34 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. WCR is negative (-354 days): operations structurally generate cash. Notable WCR improvement over the period (-406%), 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
-47 968 696 €
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
62 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
46 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
34 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
-354 j
WCR and payment terms evolution UNITHER INDUSTRIES
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-9 474 644 €
-15 731 411 €
-9 398 465 €
-14 733 490 €
-20 314 468 €
-18 493 896 €
-24 876 436 €
-26 151 050 €
-26 249 079 €
-47 968 696 €
Inventory turnover (days)
62
69
234
60
54
50
63
34
31
34
Customer payment term (days)
41
31
81
32
34
39
45
41
49
62
Supplier payment term (days)
59
92
314
61
60
57
55
63
58
46
Positioning of UNITHER INDUSTRIES in its sector
Comparison with sector Fabrication de préparations pharmaceutiques
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (27 transactions).
This range of 567 088€ to 1 743 007€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
567k€1280k€1743k€
1 280 320 €Range: 567 088€ - 1 743 007€
NAF 5 all-time
How is this estimate calculated?
This estimate is based on the analysis of 27 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 de préparations pharmaceutiques)
Compare UNITHER INDUSTRIES with other companies in the same sector:
Frequently asked questions about UNITHER INDUSTRIES
What is the revenue of UNITHER INDUSTRIES ?
The revenue of UNITHER INDUSTRIES in 2024 is 48.7 M€.
Is UNITHER INDUSTRIES profitable?
Yes, UNITHER INDUSTRIES generated a net profit of 2.8 M€ in 2024.
Where is the headquarters of UNITHER INDUSTRIES ?
The headquarters of UNITHER INDUSTRIES is located in GANNAT (03800), in the department Allier.
Where to find the tax return of UNITHER INDUSTRIES ?
The tax return of UNITHER INDUSTRIES 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 UNITHER INDUSTRIES operate?
UNITHER INDUSTRIES operates in the sector Fabrication de préparations pharmaceutiques (NAF code 21.20Z). 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