Loading company…
ID 212916718 · FY 2018–2024 · 7 years
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Bars are revenue on the left axis; lines are EBITDA and net margin on the right.
| Ratio | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 18.8% | 19.6% | 21.0% | 23.5% | 23.8% | 22.3% | 22.3% |
| EBITDA Margin | 14.4% | 15.7% | 15.3% | 18.3% | 19.1% | 16.3% | 15.8% |
| EBITDAR | 467 | 589 | 625 | 716 | 858 | 731 | 927 |
| EBITDAR Margin | 14.4% | 15.8% | 15.3% | 18.3% | 19.1% | 16.3% | 15.8% |
| EBIT Margin | 13.7% | 15.3% | 14.8% | 17.8% | 18.7% | 15.9% | 15.5% |
| Net Profit Margin | 14.4% | 15.7% | 15.3% | 18.3% | 19.1% | 16.3% | 13.6% |
| Operating Expense % of Sales | 4.4% | 3.9% | 5.7% | 5.2% | 4.7% | 5.9% | 6.5% |
| Returns | |||||||
| Return on Assets (ROA) | 22.7% | 24.0% | 17.0% | 18.1% | 18.6% | 14.2% | 13.0% |
| Return on Equity (ROE) | 27.1% | 26.6% | 24.4% | 22.6% | 21.0% | 15.4% | 16.7% |
| ROIC [EBIT / Invested Capital] | 23.4% | 24.2% | 17.9% | 18.3% | 19.8% | 15.8% | 15.6% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 9.7% | 9.6% | 29.2% | 18.3% | 9.3% | 6.4% | 19.7% |
| Debt-to-Equity | 0.12x | 0.11x | 0.42x | 0.23x | 0.11x | 0.07x | 0.25x |
| Debt-to-EBITDA | 0.43x | 0.40x | 1.72x | 1.01x | 0.50x | 0.45x | 1.30x |
| Equity-to-Assets | 83.9% | 90.4% | 69.5% | 80.2% | 88.6% | 92.5% | 77.7% |
| Net Debt | 179 | 155 | 815 | 630 | 158 | -224 | 1,039 |
| Cash & Equivalents | 19 | 79 | 262 | 96 | 273 | 553 | 169 |
| Total Debt | 199 | 234 | 1,078 | 726 | 431 | 328 | 1,208 |
| Liquidity & working capital | |||||||
| Current Ratio | 6.89x | 7.52x | N/A | N/A | N/A | N/A | N/A |
| Quick Ratio | 6.89x | 1.58x | N/A | N/A | N/A | N/A | N/A |
| Cash Ratio | 0.10x | 0.34x | N/A | N/A | N/A | N/A | N/A |
| Total Current Assets | 1,368 | 1,757 | 2,281 | 2,578 | 3,114 | 3,662 | 3,436 |
| Total Current Liabilities | 199 | 234 | N/A | N/A | N/A | N/A | N/A |
| Inventory | N/A | 1,387 | 1,848 | N/A | N/A | N/A | N/A |
| Trade Receivables | 136 | 150 | 171 | 248 | 360 | 331 | 523 |
| Trade Payables | 132 | N/A | 31 | 60 | 84 | 54 | 161 |
| Net Working Capital | 1,169 | 1,523 | 2,281 | 2,578 | 3,114 | 3,662 | 3,436 |
| Net Working Capital % of Revenue | 36.0% | 40.8% | 55.8% | 65.9% | 69.3% | 81.8% | 58.6% |
| Trade Working Capital | 4 | 1,537 | 1,988 | 188 | 276 | 277 | 363 |
| Trade Working Capital % of Revenue | 0.1% | 41.2% | 48.6% | 4.8% | 6.1% | 6.2% | 6.2% |
| Change in Trade Working Capital | N/A | 1,533 | 451 | -1,800 | 88 | 1 | 85 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 2.16x | 1.75x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 168.7 | 209.0 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 23.88x | 24.94x | 23.93x | 15.81x | 12.50x | 13.51x | 11.20x |
| Days Sales Outstanding (DSO) | 15.3 | 14.6 | 15.3 | 23.1 | 29.2 | 27.0 | 32.6 |
| Payables Turnover | 19.94x | N/A | 103.46x | 50.06x | 40.94x | 64.25x | 28.32x |
| Days Payable Outstanding (DPO) | 18.3 | N/A | 3.5 | 7.3 | 8.9 | 5.7 | 12.9 |
| Cash Conversion Cycle | -3.0 days | 183.4 days | 220.8 days | 15.8 days | 20.3 days | 21.3 days | 19.7 days |
| Asset Turnover | 1.58x | 1.53x | 1.11x | 0.99x | 0.97x | 0.87x | 0.95x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 56 | 162 | -335 | 111 | 492 | 490 | -470 |
| Free Cash Flow (OCF − Capex proxy) | 56 | 155 | -336 | 111 | 492 | 490 | -470 |
| Cash Conversion (OCF / EBITDA) | 11.9% | 27.7% | -53.6% | 15.4% | 57.3% | 67.1% | -50.7% |
| Dividends Declared | 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 |
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).