Employees: 12 (2023.0)Legal category: SCA (commandite par actions)Size: ETICreation date: 1900-01-01 (126 years)Status: ActiveBusiness sector: Fabrication d'autres articles en caoutchoucLocation: POISSY (78300), Yvelines
WATTELEZ S.A.S. : revenue, balance sheet and financial ratios
WATTELEZ S.A.S. is a French company
founded 126 years ago,
specialized in the sector Fabrication d'autres articles en caoutchouc.
Based in POISSY (78300),
this company of category ETI
shows in 2018 a revenue of 8.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - WATTELEZ S.A.S. (SIREN 785110008)
Indicator
2018
2017
2016
Revenue
8 045 963 €
8 097 208 €
7 635 717 €
Net income
794 334 €
863 814 €
1 103 491 €
EBITDA
1 238 502 €
1 289 944 €
1 151 727 €
Net margin
9.9%
10.7%
14.5%
Revenue and income statement
In 2018, WATTELEZ S.A.S. achieves revenue of 8.0 M€. Revenue is growing positively over 3 years (CAGR: +2.7%). Slight decline of -1% vs 2017. After deducting consumption (2.3 M€), gross margin stands at 5.7 M€, i.e. a rate of 71%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.2 M€, representing 15.4% of revenue. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 794 k€, i.e. 9.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2018)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
8 045 963 €
Gross margin (2018)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
5 738 180 €
EBITDA (2018)
?
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
1 238 502 €
EBIT (2018)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
1 130 929 €
Net income (2018)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
794 334 €
EBITDA margin (2018)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
15.4%
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 17%. 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 47%. 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 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 10.9% 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 (2018)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
17.197%
Financial autonomy (2018)
?
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
47.062%
Cash flow / Revenue (2018)
?
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
10.86%
Repayment capacity (2018)
?
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
0.388
Asset age ratio (2018)
?
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
Debt ratio
7.078
16.801
17.197
Financial autonomy
38.722
40.343
47.062
Repayment capacity
0.173
0.317
0.388
Cash flow / Revenue
7.559%
10.3%
10.86%
Sector positioning
Debt ratio
17.22018
2016
2017
2018
Q1: 3.38
Med: 20.87
Q3: 53.7
Good+11 pts over 3 years
In 2018, the debt ratio of WATTELEZ S.A.S. (17.20) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
47.06%2018
2016
2017
2018
Q1: 31.59%
Med: 50.63%
Q3: 66.01%
Average+10 pts over 3 years
In 2018, the financial autonomy of WATTELEZ S.A.S. (47.1%) 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
0.39 years2018
2016
2017
2018
Q1: 0.0 years
Med: 0.84 years
Q3: 2.47 years
Good
In 2018, the repayment capacity of WATTELEZ S.A.S. (0.39) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 213.12. 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 0.4x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2018)
?
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
213.116
Interest coverage (2018)
?
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
0.429
Liquidity indicators evolution WATTELEZ S.A.S.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
Liquidity ratio
167.139
180.125
213.116
Interest coverage
1.044
0.455
0.429
Sector positioning
Liquidity ratio
213.122018
2016
2017
2018
Q1: 168.01
Med: 242.66
Q3: 364.23
Average+15 pts over 3 years
In 2018, the liquidity ratio of WATTELEZ S.A.S. (213.12) 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
0.43x2018
2016
2017
2018
Q1: 0.15x
Med: 1.16x
Q3: 7.05x
Average
In 2018, the interest coverage of WATTELEZ S.A.S. (0.4x) 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: 48 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 83 days. Excellent situation: suppliers finance 35 days of the operating cycle (retail model). Inventory turnover is 53 days (= Average inventory / Cost of goods x 360). Overall, WCR represents 82 days of revenue, i.e. 1.8 M€ to permanently finance. Over 2016-2018, WCR increased by +88%, requiring additional financing.
Operating WCR (2018)
?
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
1 834 319 €
Customer credit (2018)
?
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 (2018)
?
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 (2018)
?
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
53 j
WCR in days of revenue (2018)
?
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
82 j
WCR and payment terms evolution WATTELEZ S.A.S.
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
Operating WCR
973 401 €
1 925 516 €
1 834 319 €
Inventory turnover (days)
27
48
53
Customer payment term (days)
59
60
48
Supplier payment term (days)
73
77
83
Positioning of WATTELEZ S.A.S. in its sector
Comparison with sector Fabrication d'autres articles en caoutchouc
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of WATTELEZ S.A.S. is estimated at
1 562 871 €
(range 637 783€ - 3 400 487€).
With an EBITDA of 1 238 502€, the sector multiple of 1.3x is applied.
The price/revenue ratio is 0.21x
(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. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2018
80 tx
637k€1562k€3400k€
1 562 871 €Range: 637 783€ - 3 400 487€
Section all-time
Aggregated at NAF section level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 238 502 €×1.3x
Estimation1 564 071 €
622 248€ - 3 524 486€
Revenue Multiple30%
8 045 963 €×0.21x
Estimation1 652 636 €
785 883€ - 2 247 300€
Net Income Multiple20%
794 334 €×1.8x
Estimation1 425 223 €
454 472€ - 4 820 271€
How is this estimate calculated?
This estimate is based on the analysis of 80 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 en caoutchouc)
Compare WATTELEZ S.A.S. with other companies in the same sector:
Yes, WATTELEZ S.A.S. generated a net profit of 794 k€ in 2018.
Where is the headquarters of WATTELEZ S.A.S. ?
The headquarters of WATTELEZ S.A.S. is located in POISSY (78300), in the department Yvelines.
Where to find the tax return of WATTELEZ S.A.S. ?
The tax return of WATTELEZ S.A.S. 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 WATTELEZ S.A.S. operate?
WATTELEZ S.A.S. operates in the sector Fabrication d'autres articles en caoutchouc (NAF code 22.19Z). 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