ID 202461264 · FY 2017–2024 · 8 years
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| Gross Margin | 56.8% | 49.1% | 49.9% | 51.5% | 48.9% | 55.5% | 52.0% | 64.1% |
| EBITDA Margin | 49.1% | 46.9% | 48.3% | 54.0% | 45.0% | 49.6% | 50.6% | 45.0% |
| EBITDAR | 2,724 | 2,582 | 2,820 | 2,942 | 3,122 | 4,528 | 3,145 | 3,212 |
| EBITDAR Margin | 49.1% | 46.9% | 48.3% | 54.0% | 45.0% | 49.6% | 50.6% | 45.0% |
| EBIT Margin | 44.2% | 42.8% | 44.3% | 48.2% | 40.7% | 43.8% | 42.7% | 39.0% |
| Net Profit Margin | 50.2% | 46.8% | 47.3% | 58.6% | 39.4% | 17.2% | 33.5% | 45.0% |
| Operating Expense % of Sales | 7.6% | 2.2% | 1.6% | 2.5% | 3.9% | 5.9% | 1.4% | 19.2% |
| Returns | ||||||||
| Return on Assets (ROA) | 30.8% | 22.7% | 20.0% | 18.4% | 11.7% | 6.5% | 8.3% | 13.3% |
| Return on Equity (ROE) | 31.3% | 24.1% | 20.6% | 19.2% | 14.5% | 7.7% | 9.8% | 13.3% |
| ROIC [EBIT / Invested Capital] | 59.7% | 52.5% | 55.5% | 60.6% | 24.8% | 30.6% | 21.6% | 22.9% |
| Leverage & debt balances | ||||||||
| Debt-to-Assets | 0.0% | 4.9% | 3.0% | 4.0% | 19.6% | 16.1% | 15.3% | 0.0% |
| Debt-to-Equity | 0.00x | 0.05x | 0.03x | 0.04x | 0.24x | 0.19x | 0.18x | 0.00x |
| Debt-to-EBITDA | 0.00x | 0.22x | 0.15x | 0.23x | 1.47x | 0.86x | 1.22x | 0.00x |
| Equity-to-Assets | 98.3% | 94.2% | 97.0% | 96.0% | 80.3% | 83.9% | 84.7% | 100.0% |
| Net Debt | -4,792 | -6,196 | -8,745 | -12,311 | -7,454 | -7,205 | -9,042 | -11,936 |
| Cash & Equivalents | 4,792 | 6,755 | 9,163 | 12,998 | 12,041 | 11,105 | 12,880 | 11,936 |
| Total Debt | N/A | 559 | 418 | 688 | 4,588 | 3,900 | 3,838 | N/A |
| Liquidity & working capital | ||||||||
| Current Ratio | N/A | 11.37x | 23.41x | 20.44x | 21.71x | 0.05x | 2.12x | N/A |
| Quick Ratio | N/A | 11.37x | 19.98x | 18.95x | 21.71x | 0.05x | 2.12x | N/A |
| Cash Ratio | N/A | 10.18x | 21.91x | 19.41x | 20.50x | 2.85x | 168.08x | N/A |
| Total Current Assets | 5,342 | 7,545 | 9,793 | 13,689 | 12,755 | 205 | 162 | 319 |
| Total Current Liabilities | N/A | 664 | 418 | 670 | 588 | 3,900 | 77 | N/A |
| Inventory | N/A | N/A | 1,437 | 998 | N/A | N/A | N/A | N/A |
| Trade Receivables | 550 | 421 | 629 | 708 | 714 | 650 | 1,141 | 1,132 |
| Trade Payables | 29 | 30 | N/A | N/A | 40 | N/A | N/A | N/A |
| Net Working Capital | 5,342 | 6,881 | 9,374 | 13,019 | 12,168 | -3,695 | 86 | 319 |
| Net Working Capital % of Revenue | 96.4% | 125.0% | 160.5% | 238.8% | 175.4% | -40.5% | 1.4% | 4.5% |
| Trade Working Capital | 521 | 391 | 2,066 | 1,706 | 674 | 650 | 1,141 | 1,132 |
| Trade Working Capital % of Revenue | 9.4% | 7.1% | 35.4% | 31.3% | 9.7% | 7.1% | 18.4% | 15.9% |
| Change in Trade Working Capital | N/A | -130 | 1,675 | -360 | -1,032 | -24 | 491 | -9 |
| Turnover & efficiency | ||||||||
| Inventory Turnover | N/A | N/A | 2.03x | 2.65x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | N/A | 179.5 | 137.8 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 10.08x | 13.06x | 9.28x | 7.70x | 9.72x | 14.04x | 5.45x | 6.31x |
| Days Sales Outstanding (DSO) | 36.2 | 27.9 | 39.3 | 47.4 | 37.6 | 26.0 | 67.0 | 57.9 |
| Payables Turnover | 82.14x | 91.98x | N/A | N/A | 88.56x | N/A | N/A | N/A |
| Days Payable Outstanding (DPO) | 4.4 | 4.0 | N/A | N/A | 4.1 | N/A | N/A | N/A |
| Cash Conversion Cycle | 31.8 days | 24.0 days | 218.8 days | 185.2 days | 33.4 days | 26.0 days | 67.0 days | 57.9 days |
| Asset Turnover | 0.61x | 0.49x | 0.42x | 0.31x | 0.30x | 0.38x | 0.25x | 0.30x |
| Cash flow & dividends | ||||||||
| Operating Cash Flow | 2,633 | 2,113 | 1,891 | 3,579 | 29,001 | 10,529 | 7,303 | 8,489 |
| Free Cash Flow (OCF − Capex proxy) | 2,633 | 1,549 | 1,850 | 3,627 | 29,001 | 10,529 | 7,346 | 7,339 |
| Cash Conversion (OCF / EBITDA) | 96.7% | 81.8% | 67.1% | 121.6% | 928.8% | 232.5% | 232.2% | 264.3% |
| Dividends Declared | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Dividend Payout Ratio | N/A | N/A | N/A | N/A | N/A | 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.
Shareholders, directors and group links from the companyinfo.ge public register — as filed, so stakes need not sum to 100% where a holding is undisclosed.
Ownership & directors from companyinfo.ge (public corporate registry).
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).