* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 0 · FY2024 14,888 — 3-yr total 14,888
JSC Lomisi is Georgia's leading brewer, owner of the Natakhtari beer brand (~55% domestic beer market share) plus a range of lemonades and natural soft drinks. Founded 1995 in Natakhtari village and a member of the Castel Group since 2008.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 103,328 | 103,058 | 119,997 | 126,405 | 167,225 | 200,429 | 216,438 | 230,252 | +12.1% |
| Total COGS | 60,918 | 61,630 | 73,415 | 72,038 | 98,774 | 127,281 | 133,014 | 138,419 | +12.4% |
| Gross Profit | 42,410 | 41,428 | 46,582 | 54,367 | 68,451 | 73,148 | 83,424 | 91,833 | +11.7% |
| Gross Margin | 41.0% | 40.2% | 38.8% | 43.0% | 40.9% | 36.5% | 38.5% | 39.9% | |
| Other Operating Income | 0 | 0 | 0 | 66 | 949 | 1,378 | 2,381 | 2,028 | +135.4% |
| 14,492 | 23,711 | 25,228 | 25,329 | 29,895 | 36,835 | 42,984 | 49,070 | +19.0% | |
| EBITDA | 27,918 | 17,717 | 21,354 | 29,104 | 39,505 | 37,691 | 42,821 | 44,791 | +7.0% |
| EBITDA Margin | 27.0% | 17.2% | 17.8% | 23.0% | 23.6% | 18.8% | 19.8% | 19.5% | |
| Total D&A | 9,794 | 8,607 | 6,901 | 6,022 | 6,207 | 6,668 | 6,889 | 7,906 | -3.0% |
| EBIT / Operating Income | 18,124 | 9,110 | 14,453 | 23,082 | 33,298 | 31,023 | 35,932 | 36,885 | +10.7% |
| Total Interest Income | 5,192 | 1,210 | 1,625 | 858 | 687 | 1,026 | 780 | 1,254 | -18.4% |
| Total Interest Expense | 5,614 | 6,348 | 6,771 | 4,886 | 2,929 | 1,932 | 2,785 | 948 | -22.4% |
| Total Other Income | 0 | 3,313 | 8,393 | 12,298 | 3,562 | 7,461 | 1,165 | 32 | nmf |
| Profit Before Tax | 17,702 | 659 | 914 | 6,756 | 34,618 | 37,578 | 35,092 | 37,159 | +11.2% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,627 | |
| Net Profit / (Loss) | 7,162 | 160 | 584 | 6,386 | 34,060 | 37,028 | 35,092 | 33,911 | +24.9% |
| Net Margin | 6.9% | 0.2% | 0.5% | 5.1% | 20.4% | 18.5% | 16.2% | 14.7% |
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 →