Loading company…
ID 13001001674 · FY 2019–2021 · 3 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2019 | 2020 | 2021 |
|---|---|---|---|
| Margins | |||
| Gross Margin | 13.0% | 13.2% | 6.6% |
| EBITDA Margin | 1.3% | 1.7% | 1.6% |
| EBITDAR | 54 | 76 | 64 |
| EBITDAR Margin | 1.3% | 1.7% | 1.6% |
| EBIT Margin | 1.1% | 1.5% | 1.4% |
| Net Profit Margin | 1.1% | 1.5% | 1.4% |
| Operating Expense % of Sales | 11.7% | 11.4% | 5.0% |
| Returns | |||
| Return on Assets (ROA) | 7.1% | 9.9% | 7.7% |
| Return on Equity (ROE) | 7.1% | 9.9% | 7.7% |
| ROIC [EBIT / Invested Capital] | 7.2% | 10.1% | 7.8% |
| Leverage & liquidity | |||
| Debt-to-Assets | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 100.0% | 100.0% | 100.0% |
| Net Debt | -2 | -11 | -6 |
| Cash & Equivalents | 2 | 11 | 6 |
| Total Debt | N/A | N/A | N/A |
| Liquidity & working capital | |||
| Current Ratio | N/A | N/A | N/A |
| Quick Ratio | N/A | N/A | N/A |
| Cash Ratio | N/A | N/A | N/A |
| Total Current Assets | 379 | 463 | 622 |
| Total Current Liabilities | N/A | N/A | N/A |
| Inventory | 379 | 463 | 622 |
| Trade Receivables | N/A | N/A | N/A |
| Trade Payables | N/A | N/A | N/A |
| Net Working Capital | 379 | 463 | 622 |
| Net Working Capital % of Revenue | 9.4% | 10.6% | 15.0% |
| Trade Working Capital | 379 | 463 | 622 |
| Trade Working Capital % of Revenue | 9.4% | 10.6% | 15.0% |
| Change in Trade Working Capital | N/A | 84 | 159 |
| Turnover & efficiency | |||
| Inventory Turnover | 9.30x | 8.22x | 6.21x |
| Days Inventory Outstanding (DIO) | 39.2 | 44.4 | 58.7 |
| Receivables Turnover | N/A | N/A | N/A |
| Days Sales Outstanding (DSO) | N/A | N/A | N/A |
| Payables Turnover | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | N/A | N/A | N/A |
| Cash Conversion Cycle | 39.2 days | 44.4 days | 58.7 days |
| Asset Turnover | 6.60x | 6.42x | 5.60x |
| Cash flow & dividends | |||
| Operating Cash Flow | 4,054 | 4,381 | 4,138 |
| Free Cash Flow (OCF − Capex proxy) | -2 | 10 | -5 |
| Cash Conversion (OCF / EBITDA) | 7462.6% | 5794.4% | 6439.7% |
| Dividends Declared | N/A | N/A | N/A |
| Dividend Payout Ratio | N/A | N/A | N/A |
Money rows — EBITDAR, net debt, cash, total debt, operating and free cash flow, dividends declared — are in ₾ '000. Margins, returns and payout are percentages; turnover and leverage are multiples; DIO/DSO/DPO are days. Hover a metric name for its definition.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).