Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 0 · FY2023 2,982 · FY2024 4,442 — 3-yr total 7,424
Georgian natural-gas distribution company.
| Line item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|---|
| 10,773 | 10,553 | 12,965 | 12,959 | 14,342 | 16,950 | 17,866 | 21,050 | +10.0% | |
| Total COGS | 7,025 | 7,026 | 8,566 | 8,542 | 9,044 | 9,786 | 12,187 | 13,632 | +9.9% |
| Gross Profit | 3,747 | 3,527 | 4,399 | 4,417 | 5,298 | 7,164 | 5,678 | 7,418 | +10.2% |
| Gross Margin | 34.8% | 33.4% | 33.9% | 34.1% | 36.9% | 42.3% | 31.8% | 35.2% | |
| 1,258 | 1,235 | 1,335 | 1,950 | 1,980 | 2,627 | 2,066 | 2,477 | +10.2% | |
| EBITDA | 2,489 | 2,292 | 3,064 | 2,466 | 3,318 | 4,537 | 3,613 | 4,941 | +10.3% |
| EBITDA Margin | 23.1% | 21.7% | 23.6% | 19.0% | 23.1% | 26.8% | 20.2% | 23.5% | |
| Total D&A | 740 | 647 | 612 | 608 | 579 | 643 | 630 | 630 | -2.3% |
| EBIT / Operating Income | 1,749 | 1,645 | 2,452 | 1,858 | 2,739 | 3,893 | 2,982 | 4,311 | +13.8% |
| 19 | 4 | 0 | 53 | 14 | 0 | 203 | 131 | +31.8% | |
| Profit Before Tax | 1,768 | 1,650 | 2,452 | 1,912 | 2,753 | 3,893 | 3,185 | 4,442 | +14.1% |
| Total Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Net Profit / (Loss) | 1,768 | 1,645 | 2,452 | 2,466 | 2,749 | 3,893 | 2,982 | 4,442 | +14.1% |
| Net Margin | 16.4% | 15.6% | 18.9% | 19.0% | 19.2% | 23.0% | 16.7% | 21.1% | |
| Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 48 | 0 | 0 | |
| Total Comprehensive Income | 1,768 | 1,645 | 2,452 | 2,466 | 2,749 | 3,845 | 2,982 | 4,442 | +14.1% |
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 →