* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 0
Wimm-Bill-Dann Georgia LLC is the local arm of Russian dairy and juice major Wimm-Bill-Dann (owned by PepsiCo since 2011). Produces and distributes drinking milk, kefir, yogurt, juice and infant nutrition under brands including 'Domik v Derevne' and 'J7'.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 72,889 | 86,068 | 102,085 | 121,206 | 152,906 | 213,542 | 241,183 | +18.6% |
| Total COGS | 53,851 | 64,266 | 83,272 | 102,590 | 127,864 | 140,405 | 156,233 | +16.4% |
| Gross Profit | 19,038 | 21,802 | 18,813 | 18,616 | 25,042 | 73,137 | 84,950 | +23.8% |
| Gross Margin | 26.1% | 25.3% | 18.4% | 15.4% | 16.4% | 34.2% | 35.2% | |
| 6,590 | 15,624 | 17,171 | 17,789 | 18,818 | 48,542 | 34,237 | +26.5% | |
| EBITDA | 12,448 | 6,178 | 1,642 | 827 | 6,224 | 24,595 | 50,713 | +22.2% |
| EBITDA Margin | 17.1% | 7.2% | 1.6% | 0.7% | 4.1% | 11.5% | 21.0% | |
| Total D&A | 508 | 760 | 621 | 772 | 431 | 1,010 | 976 | +9.8% |
| EBIT / Operating Income | 11,940 | 5,418 | 1,021 | 55 | 5,793 | 23,585 | 49,737 | +22.6% |
| Total Interest Income | 721 | 362 | 71 | 415 | 376 | 2,988 | 6,288 | +36.3% |
| Total Interest Expense | 6,243 | 6,234 | 6,997 | 7,578 | 1,893 | 37 | 13 | nmf |
| 311 | 470 | 6,977 | 10,895 | 1,358 | 707 | 1,100 | nmf | |
| Profit Before Tax | 6,107 | 924 | 12,882 | 18,003 | 2,918 | 25,829 | 57,112 | +37.6% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 599 | 924 | 12,973 | 18,003 | 2,918 | 25,829 | 57,112 | nmf |
| Net Margin | 0.8% | 1.1% | 12.7% | 14.9% | 1.9% | 12.1% | 23.7% |
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).
Ranked by how close each latest revenue is to this one — not a curated comp set. Open this set in Compare →