YAMAHA MOTOR FINANCE FRANCE SAS : revenue, balance sheet and financial ratios
YAMAHA MOTOR FINANCE FRANCE SAS is a French company
founded 7 years ago,
specialized in the sector Crédit-bail .
Based in ARGENTEUIL (95100),
this company of category ETI
shows in 2024 a revenue of 17.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - YAMAHA MOTOR FINANCE FRANCE SAS (SIREN 844539197)
Indicator
2024
2023
2022
2021
2020
2019
Revenue
17 611 437 €
13 808 118 €
6 397 942 €
2 167 034 €
913 500 €
121 492 €
Net income
-5 091 718 €
-2 939 700 €
-3 168 306 €
-3 577 287 €
-3 258 123 €
-2 708 821 €
EBITDA
10 861 391 €
7 239 668 €
691 968 €
-2 377 804 €
-2 401 097 €
-2 501 305 €
Net margin
-28.9%
-21.3%
-49.5%
-165.1%
-356.7%
-2229.6%
Revenue and income statement
In 2024, YAMAHA MOTOR FINANCE FRANCE SAS achieves revenue of 17.6 M€. Over the period 2019-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +170.6%. Vs 2023, growth of +28% (13.8 M€ -> 17.6 M€). After deducting consumption (0 €), gross margin stands at 17.6 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 10.9 M€, representing 61.7% of revenue. Positive scissor effect: EBITDA margin improves by +9.2 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Net income is negative at -5.1 M€ (-28.9% of revenue), which will impact equity.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
17 611 437 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
17 611 437 €
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
10 861 391 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-604 758 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-5 091 718 €
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
61.7%
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 512%. Critical situation: debt significantly exceeds equity, severely limiting borrowing capacity and exposing the company to default risk. Financial autonomy (= Equity / Total assets x 100) reaches 15%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 12.6 years of cash flow to repay all financial debt. Beyond 7 years, banks generally consider credit risk as high. Cash flow represents 39.4% 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
512.424%
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
15.415%
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
39.436%
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
12.575
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Solvency indicators evolution YAMAHA MOTOR FINANCE FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Debt ratio
0.0
99.897
297.173
357.349
393.057
512.424
Financial autonomy
90.721
48.543
24.054
21.288
19.371
15.415
Repayment capacity
0.0
-5.546
-12.393
477.848
18.79
12.575
Cash flow / Revenue
-2054.961%
-276.714%
-115.71%
2.749%
32.211%
39.436%
Sector positioning
Debt ratio
512.422024
2022
2023
2024
Q1: -621.2
Med: -100.65
Q3: 0.0
Average
In 2024, the debt ratio of YAMAHA MOTOR FINANCE FRAN... (512.42) 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
15.41%2024
2022
2023
2024
Q1: -81.17%
Med: -5.4%
Q3: 27.03%
Good-12 pts over 3 years
In 2024, the financial autonomy of YAMAHA MOTOR FINANCE FRAN... (15.4%) 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
12.57 years2024
2022
2023
2024
Q1: 0.0 years
Med: 2.55 years
Q3: 17.64 years
Average-31 pts over 3 years
In 2024, the repayment capacity of YAMAHA MOTOR FINANCE FRAN... (12.57) 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 3679.88. 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 37.0x. 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
3679.883
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
37.042
Liquidity indicators evolution YAMAHA MOTOR FINANCE FRANCE SAS
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2020
2021
2022
2023
2024
Liquidity ratio
982.609
3689.144
2530.293
4783.98
4904.348
3679.883
Interest coverage
0.0
-3.293
-4.488
71.016
47.189
37.042
Sector positioning
Liquidity ratio
3679.882024
2022
2023
2024
Q1: 140.6
Med: 1060.51
Q3: 5232.78
Good-9 pts over 3 years
In 2024, the liquidity ratio of YAMAHA MOTOR FINANCE FRAN... (3679.88) 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
37.04x2024
2022
2023
2024
Q1: 0.0x
Med: 7.57x
Q3: 56.11x
Good-10 pts over 3 years
In 2024, the interest coverage of YAMAHA MOTOR FINANCE FRAN... (37.0x) 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: 1178 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 93 days. The gap of 1085 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 1324 days of revenue, i.e. 64.8 M€ to permanently finance. Over 2019-2024, WCR increased by +2558%, 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
64 760 600 €
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
1178 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
93 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
1324 j
WCR and payment terms evolution YAMAHA MOTOR FINANCE FRANCE SAS
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2020
2021
2022
2023
2024
Operating WCR
2 436 198 €
22 487 447 €
31 075 419 €
79 967 557 €
67 848 121 €
64 760 600 €
Inventory turnover (days)
0
0
0
0
0
0
Customer payment term (days)
5885
8115
4749
3947
1510
1178
Supplier payment term (days)
374
56
98
68
72
93
Positioning of YAMAHA MOTOR FINANCE FRANCE SAS in its sector
Comparison with sector Crédit-bail
Valuation estimate
Based on 142 transactions of similar company sales
(all years),
the value of YAMAHA MOTOR FINANCE FRANCE SAS is estimated at
20 627 650 €
(range 2 550 880€ - 36 965 943€).
With an EBITDA of 10 861 391€, the sector multiple of 2.6x is applied.
The price/revenue ratio is 0.40x
(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
142 transactions
2550k€20627k€36965k€
20 627 650 €Range: 2 550 880€ - 36 965 943€
NAF 4 all-time
Aggregated at NAF sub-class level
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
10 861 391 €×2.6x
Estimation28 728 038 €
2 918 499€ - 50 351 352€
Revenue Multiple30%
17 611 437 €×0.40x
Estimation7 127 006 €
1 938 183€ - 14 656 929€
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 142 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 (Crédit-bail )
Compare YAMAHA MOTOR FINANCE FRANCE SAS with other companies in the same sector:
Frequently asked questions about YAMAHA MOTOR FINANCE FRANCE SAS
What is the revenue of YAMAHA MOTOR FINANCE FRANCE SAS ?
The revenue of YAMAHA MOTOR FINANCE FRANCE SAS in 2024 is 17.6 M€.
Is YAMAHA MOTOR FINANCE FRANCE SAS profitable?
YAMAHA MOTOR FINANCE FRANCE SAS recorded a net loss in 2024.
Where is the headquarters of YAMAHA MOTOR FINANCE FRANCE SAS ?
The headquarters of YAMAHA MOTOR FINANCE FRANCE SAS is located in ARGENTEUIL (95100), in the department Val-d'Oise.
Where to find the tax return of YAMAHA MOTOR FINANCE FRANCE SAS ?
The tax return of YAMAHA MOTOR FINANCE FRANCE SAS 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 YAMAHA MOTOR FINANCE FRANCE SAS operate?
YAMAHA MOTOR FINANCE FRANCE SAS operates in the sector Crédit-bail (NAF code 64.91Z). 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