Loading company…
ID 212904703 · 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 | 32.4% | 44.8% | 48.8% | 53.2% | 48.1% | 60.9% | 59.0% | 58.4% |
| EBITDA Margin | 11.6% | 11.6% | 14.0% | 20.4% | 7.8% | 19.0% | 18.8% | 15.0% |
| EBITDAR | 795 | 831 | 1,033 | 1,490 | 507 | 1,213 | 1,474 | 1,167 |
| EBITDAR Margin | 12.1% | 12.2% | 14.9% | 21.4% | 8.6% | 19.5% | 19.3% | 15.5% |
| EBIT Margin | 7.5% | 7.6% | 10.0% | 17.1% | 3.5% | 14.8% | 15.4% | 10.7% |
| Net Profit Margin | 11.5% | 11.6% | 13.0% | 18.6% | 5.9% | 16.9% | 17.7% | 12.9% |
| Operating Expense % of Sales | 20.8% | 33.2% | 34.7% | 32.8% | 40.3% | 41.9% | 40.2% | 43.5% |
| Returns | ||||||||
| Return on Assets (ROA) | 25.7% | 24.2% | 28.0% | 31.0% | 8.3% | 24.8% | 27.1% | 19.0% |
| Return on Equity (ROE) | 30.3% | 30.7% | 35.1% | 40.4% | 11.9% | 32.9% | 32.6% | 22.9% |
| ROIC [EBIT / Invested Capital] | 18.6% | 19.3% | 24.6% | 31.8% | 5.1% | 23.3% | 24.9% | 17.0% |
| Leverage & debt balances | ||||||||
| Debt-to-Assets | 8.2% | 13.8% | 15.9% | 21.4% | 28.0% | 20.8% | 15.0% | 11.2% |
| Debt-to-Equity | 0.10x | 0.18x | 0.20x | 0.28x | 0.40x | 0.28x | 0.18x | 0.13x |
| Debt-to-EBITDA | 0.32x | 0.57x | 0.53x | 0.63x | 2.53x | 0.75x | 0.52x | 0.51x |
| Equity-to-Assets | 84.8% | 78.9% | 79.9% | 76.7% | 70.2% | 75.5% | 83.1% | 83.3% |
| Net Debt | 161 | 126 | 238 | 549 | 1,116 | 746 | 566 | 478 |
| Cash & Equivalents | 79 | 324 | 276 | 344 | 44 | 137 | 184 | 94 |
| Total Debt | 240 | 450 | 514 | 893 | 1,160 | 883 | 750 | 572 |
| Liquidity & working capital | ||||||||
| Current Ratio | N/A | 6.29x | 10.59x | 21.79x | 21.66x | 11.33x | 22.41x | 8.83x |
| Quick Ratio | N/A | 6.29x | 6.64x | 13.70x | 21.66x | 11.33x | 22.41x | 8.83x |
| Cash Ratio | N/A | 1.37x | 2.06x | 4.24x | 0.60x | 0.88x | 2.00x | 0.34x |
| Total Current Assets | 467 | 1,491 | 1,422 | 1,766 | 1,590 | 1,760 | 2,064 | 2,474 |
| Total Current Liabilities | N/A | 237 | 134 | 81 | 73 | 155 | 92 | 280 |
| Inventory | N/A | N/A | 530 | 655 | N/A | N/A | N/A | N/A |
| Trade Receivables | 383 | 452 | 521 | 526 | 536 | 583 | 822 | 1,179 |
| Trade Payables | 180 | 217 | 98 | 81 | 76 | 155 | 92 | 280 |
| Net Working Capital | 467 | 1,254 | 1,287 | 1,685 | 1,516 | 1,604 | 1,971 | 2,193 |
| Net Working Capital % of Revenue | 7.1% | 18.5% | 18.5% | 24.2% | 25.7% | 25.8% | 25.8% | 29.1% |
| Trade Working Capital | 202 | 235 | 953 | 1,101 | 460 | 427 | 730 | 899 |
| Trade Working Capital % of Revenue | 3.1% | 3.5% | 13.7% | 15.8% | 7.8% | 6.9% | 9.6% | 11.9% |
| Change in Trade Working Capital | N/A | 33 | 718 | 147 | -640 | -33 | 302 | 169 |
| Turnover & efficiency | ||||||||
| Inventory Turnover | N/A | N/A | 6.72x | 4.97x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | N/A | 54.3 | 73.4 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 17.13x | 15.02x | 13.34x | 13.25x | 10.98x | 10.67x | 9.30x | 6.39x |
| Days Sales Outstanding (DSO) | 21.3 | 24.3 | 27.4 | 27.6 | 33.2 | 34.2 | 39.3 | 57.1 |
| Payables Turnover | 24.56x | 17.27x | 36.29x | 40.23x | 40.39x | 15.66x | 33.98x | 11.18x |
| Days Payable Outstanding (DPO) | 14.9 | 21.1 | 10.1 | 9.1 | 9.0 | 23.3 | 10.7 | 32.6 |
| Cash Conversion Cycle | 6.4 days | 3.2 days | 71.6 days | 91.8 days | 24.2 days | 10.9 days | 28.5 days | 24.5 days |
| Asset Turnover | 2.23x | 2.09x | 2.15x | 1.67x | 1.42x | 1.47x | 1.53x | 1.48x |
| Cash flow & dividends | ||||||||
| Operating Cash Flow | -109 | 245 | -48 | 319 | 107 | 1,166 | 631 | 916 |
| Free Cash Flow (OCF − Capex proxy) | -109 | 245 | -48 | 319 | 107 | 1,166 | 631 | 916 |
| Cash Conversion (OCF / EBITDA) | -14.4% | 31.2% | -4.9% | 22.4% | 23.2% | 98.9% | 44.0% | 81.2% |
| 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).