VINCI AIRPORTS : revenue, balance sheet and financial ratios
VINCI AIRPORTS is a French company
founded 29 years ago,
specialized in the sector Activités des sièges sociaux.
Based in NANTERRE (92000),
this company of category GE
shows in 2024 a revenue of 118.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - VINCI AIRPORTS (SIREN 410002075)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
118 347 277 €
95 272 518 €
73 092 098 €
46 662 837 €
34 204 652 €
74 504 669 €
58 866 262 €
38 937 153 €
61 561 300 €
Net income
488 717 463 €
410 853 360 €
-83 884 076 €
-20 365 645 €
-12 399 061 €
268 067 256 €
519 707 698 €
57 435 776 €
212 829 500 €
EBITDA
15 119 622 €
5 718 334 €
-1 047 035 €
-12 057 200 €
-22 044 924 €
-12 297 124 €
-31 803 212 €
-15 467 243 €
115 046 100 €
Net margin
413.0%
431.2%
-114.8%
-43.6%
-36.2%
359.8%
882.9%
147.5%
345.7%
Revenue and income statement
In 2024, VINCI AIRPORTS achieves revenue of 118.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +8.5%. Vs 2023, growth of +24% (95.3 M€ -> 118.3 M€). After deducting consumption (2 k€), gross margin stands at 118.3 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 15.1 M€, representing 12.8% of revenue. Positive scissor effect: EBITDA margin improves by +6.8 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 488.7 M€, i.e. 413.0% 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
118 347 277 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
118 345 087 €
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
15 119 622 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
16 810 957 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
488 717 463 €
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
12.8%
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 58%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 61%. 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 8.2 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 433.3% 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
57.676%
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
61.466%
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
433.305%
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
8.165
Solvency indicators evolution VINCI AIRPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
198.161
365.094
652.89
220.725
206.448
223.05
201.463
78.251
57.676
Financial autonomy
21.055
20.806
13.132
30.933
31.775
30.135
31.727
53.991
61.466
Repayment capacity
4.349
47.224
9.363
21.339
26.262
-462.618
-94.15
8.759
8.165
Cash flow / Revenue
318.447%
93.456%
873.037%
366.063%
603.127%
-26.894%
-86.652%
494.158%
433.305%
Sector positioning
Debt ratio
57.682024
2022
2023
2024
Q1: 0.06
Med: 14.61
Q3: 89.57
Average-11 pts over 3 years
In 2024, the debt ratio of VINCI AIRPORTS (57.68) 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
61.47%2024
2022
2023
2024
Q1: 11.57%
Med: 51.97%
Q3: 85.24%
Good+22 pts over 3 years
In 2024, the financial autonomy of VINCI AIRPORTS (61.5%) 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
8.16 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.2 years
Q3: 3.73 years
Average+50 pts over 3 years
In 2024, the repayment capacity of VINCI AIRPORTS (8.16) 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 1730.01. 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 1682.9x. 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
1730.008
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
1682.926
Liquidity indicators evolution VINCI AIRPORTS
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
0.0
1506.177
1910.666
1340.333
1001.328
1669.668
731.172
1613.672
1730.008
Interest coverage
-32.117
-130.037
-115.072
-1301.365
-1599.076
-1349.798
-21709.105
7636.268
1682.926
Sector positioning
Liquidity ratio
1730.012024
2022
2023
2024
Q1: 116.63
Med: 458.65
Q3: 2184.57
Good+11 pts over 3 years
In 2024, the liquidity ratio of VINCI AIRPORTS (1730.01) ranks above the median of the sector. This ratio measures the ability to cover short-term debt with current assets. This comfortable position offers an appreciable safety margin.
Interest coverage
1682.93x2024
2022
2023
2024
Q1: -45.56x
Med: 0.0x
Q3: 2.85x
Excellent+50 pts over 3 years
In 2024, the interest coverage of VINCI AIRPORTS (1682.9x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
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: 256 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 104 days. The gap of 152 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Overall, WCR represents 2839 days of revenue, i.e. 933.2 M€ to permanently finance. Over 2016-2024, WCR increased by +228%, 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
933 175 380 €
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
256 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
104 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
0 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
2839 j
WCR and payment terms evolution VINCI AIRPORTS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
-727 070 965 €
443 453 289 €
882 976 859 €
318 557 378 €
178 275 330 €
364 321 966 €
637 594 797 €
945 230 091 €
933 175 380 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
0
Customer payment term (days)
0
174
220
256
343
353
376
367
256
Supplier payment term (days)
0
112
131
62
74
93
159
134
104
Positioning of VINCI AIRPORTS in its sector
Comparison with sector Activités des sièges sociaux
Valuation estimate
Based on 103 transactions of similar company sales
in 2024,
the value of VINCI AIRPORTS is estimated at
980 780 034 €
(range 332 038 056€ - 2 592 414 446€).
With an EBITDA of 15 119 622€, the sector multiple of 5.0x is applied.
The price/revenue ratio is 0.38x
(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
103 transactions
332038k€980780k€2592414k€
980 780 034 €Range: 332 038 056€ - 2 592 414 446€
NAF 5 année 2024
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
15 119 622 €×5.0x
Estimation76 071 563 €
13 095 195€ - 125 845 835€
Revenue Multiple30%
118 347 277 €×0.38x
Estimation44 690 067 €
21 300 610€ - 90 258 480€
Net Income Multiple20%
488 717 463 €×9.5x
Estimation4 646 686 164 €
1 595 501 381€ - 12 512 069 926€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 103 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 (Activités des sièges sociaux)
Compare VINCI AIRPORTS with other companies in the same sector:
The revenue of VINCI AIRPORTS in 2024 is 118.3 M€.
Is VINCI AIRPORTS profitable?
Yes, VINCI AIRPORTS generated a net profit of 488.7 M€ in 2024.
Where is the headquarters of VINCI AIRPORTS ?
The headquarters of VINCI AIRPORTS is located in NANTERRE (92000), in the department Hauts-de-Seine.
Where to find the tax return of VINCI AIRPORTS ?
The tax return of VINCI AIRPORTS 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 VINCI AIRPORTS operate?
VINCI AIRPORTS operates in the sector Activités des sièges sociaux (NAF code 70.10Z). 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