Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2022 663 · FY2023 1,389 · FY2024 884 — 3-yr total 2,936
Georgian packaging manufacturer producing flexible / rigid packaging for FMCG customers.
| Line item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|---|---|---|---|
| 9,026 | 11,626 | 10,521 | 17,765 | 19,488 | 17,420 | 17,288 | +11.4% | |
| Total COGS | 6,636 | 8,520 | 6,979 | 12,161 | 14,612 | 11,133 | 11,334 | +9.3% |
| Gross Profit | 2,390 | 3,106 | 3,542 | 5,604 | 4,876 | 6,287 | 5,954 | +16.4% |
| Gross Margin | 26.5% | 26.7% | 33.7% | 31.5% | 25.0% | 36.1% | 34.4% | |
| Other Operating Income | 0 | 0 | 0 | 0 | 396 | 168 | 239 | -22.3% |
| 884 | 1,182 | 1,532 | 2,297 | 2,071 | 2,932 | 3,350 | +24.9% | |
| EBITDA | 1,506 | 1,924 | 2,010 | 3,307 | 3,201 | 3,523 | 2,843 | +11.2% |
| EBITDA Margin | 16.7% | 16.5% | 19.1% | 18.6% | 16.4% | 20.2% | 16.4% | |
| Total D&A | 37 | 39 | 6 | 64 | 87 | 90 | 129 | +23.1% |
| EBIT / Operating Income | 1,469 | 1,885 | 2,004 | 3,243 | 3,114 | 3,433 | 2,714 | +10.8% |
| Total Interest Expense | 111 | 72 | 24 | 276 | 488 | 370 | 616 | +33.1% |
| 165 | 0 | 119 | 70 | 230 | 40 | 83 | -10.8% | |
| Profit Before Tax | 1,523 | 1,813 | 2,099 | 2,897 | 2,396 | 3,023 | 2,181 | +6.2% |
| Total Income Tax | 0 | 0 | 150 | 196 | 117 | 245 | 0 | +17.8% |
| Net Profit / (Loss) | 1,506 | 1,813 | 1,979 | 2,673 | 2,239 | 2,778 | 2,181 | +6.4% |
| Net Margin | 16.7% | 15.6% | 18.8% | 15.0% | 11.5% | 15.9% | 12.6% | |
| Other Comprehensive Income | 221 | 70 | 0 | 0 | 0 | 0 | 0 | -68.3% |
| Total Comprehensive Income | 1,285 | 1,743 | 1,979 | 2,673 | 2,239 | 2,778 | 2,181 | +9.2% |
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 →