Loading company…
ID 245558793 · 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 | 34.8% | 33.5% | 33.4% | 24.3% | 28.0% | 24.2% | 26.4% |
| EBITDA Margin | 20.8% | 18.0% | 21.1% | 15.6% | 17.9% | 15.9% | 13.5% |
| EBITDAR | 900 | 742 | 935 | 1,263 | 1,349 | 1,130 | 1,030 |
| EBITDAR Margin | 23.4% | 21.0% | 23.3% | 17.1% | 19.6% | 17.6% | 15.4% |
| EBIT Margin | 20.6% | 17.8% | 20.9% | 15.5% | 17.8% | 15.8% | 13.4% |
| Net Profit Margin | 19.8% | 14.0% | 15.0% | 15.1% | 17.5% | 13.8% | 9.7% |
| Operating Expense % of Sales | 14.0% | 15.5% | 12.3% | 8.8% | 10.1% | 8.4% | 12.9% |
| Returns | |||||||
| Return on Assets (ROA) | 26.6% | 16.2% | 19.8% | 33.1% | 30.3% | 19.5% | 15.1% |
| Return on Equity (ROE) | 68.9% | 29.9% | 34.8% | 49.2% | 40.0% | 27.5% | 20.6% |
| ROIC [EBIT / Invested Capital] | 42.1% | 30.6% | 44.7% | 53.1% | 44.0% | 33.6% | 28.0% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 33.5% | 18.1% | 11.3% | 3.3% | 0.0% | 3.9% | 8.4% |
| Debt-to-Equity | 0.87x | 0.33x | 0.20x | 0.05x | 0.00x | 0.05x | 0.12x |
| Debt-to-EBITDA | 1.20x | 0.87x | 0.41x | 0.10x | 0.00x | 0.17x | 0.40x |
| Equity-to-Assets | 38.7% | 54.1% | 56.9% | 67.4% | 75.9% | 71.0% | 73.0% |
| Net Debt | 784 | 407 | 153 | -113 | -232 | -212 | 66 |
| Cash & Equivalents | 173 | 145 | 191 | 224 | 232 | 388 | 296 |
| Total Debt | 957 | 552 | 343 | 111 | N/A | 176 | 361 |
| Liquidity & working capital | |||||||
| Current Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Quick Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Inventory | N/A | 1,207 | 1,533 | N/A | N/A | N/A | N/A |
| Trade Receivables | 1,497 | 1,589 | 1,167 | 1,665 | 1,548 | 2,346 | 2,279 |
| Trade Payables | 795 | 849 | 962 | 987 | 958 | 1,143 | 718 |
| Net Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Working Capital % of Revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Trade Working Capital | 702 | 1,947 | 1,738 | 678 | 590 | 1,203 | 1,561 |
| Trade Working Capital % of Revenue | 18.2% | 55.1% | 43.4% | 9.2% | 8.6% | 18.8% | 23.4% |
| Change in Trade Working Capital | N/A | 1,246 | -209 | -1,060 | -88 | 613 | 358 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 1.95x | 1.74x | N/A | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 187.3 | 209.8 | N/A | N/A | N/A | N/A |
| Receivables Turnover | 2.57x | 2.23x | 3.43x | 4.44x | 4.44x | 2.73x | 2.93x |
| Days Sales Outstanding (DSO) | 141.8 | 164.0 | 106.4 | 82.2 | 82.2 | 133.5 | 124.7 |
| Payables Turnover | 3.16x | 2.77x | 2.77x | 5.67x | 5.17x | 4.25x | 6.84x |
| Days Payable Outstanding (DPO) | 115.6 | 131.7 | 131.6 | 64.4 | 70.6 | 85.9 | 53.3 |
| Cash Conversion Cycle | 26.2 days | 219.6 days | 184.5 days | 17.8 days | 11.6 days | 47.7 days | 71.4 days |
| Asset Turnover | 1.35x | 1.16x | 1.32x | 2.19x | 1.73x | 1.41x | 1.56x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 566 | 4,032 | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | 516 | 4,032 | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | 70.8% | 633.1% | N/A | N/A | N/A | N/A | N/A |
| 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).