Loading company…
ID 406035776 · FY 2018–2024 · 7 years
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 | 17.6% | 15.3% | 16.2% | 15.0% | 15.8% | 16.3% | 21.0% |
| EBITDA Margin | 13.5% | 8.8% | 13.3% | 15.4% | 13.3% | 12.3% | 16.7% |
| EBITDAR | 444 | 283 | 461 | 674 | 837 | 944 | 1,139 |
| EBITDAR Margin | 14.3% | 9.7% | 14.0% | 15.8% | 13.6% | 12.3% | 16.7% |
| EBIT Margin | 13.2% | 8.8% | 13.3% | 15.4% | 13.3% | 12.3% | 16.7% |
| Net Profit Margin | 11.0% | 7.4% | 11.3% | 15.4% | 13.2% | 12.1% | 16.5% |
| Operating Expense % of Sales | 4.1% | 6.6% | 2.9% | 0.4% | 2.5% | 4.0% | 4.3% |
| Returns | |||||||
| Return on Assets (ROA) | 14.2% | 8.6% | 11.3% | 22.1% | 23.9% | 22.2% | 22.7% |
| Return on Equity (ROE) | 29.3% | 18.2% | 23.9% | 32.2% | 28.5% | 25.2% | 23.9% |
| ROIC [EBIT / Invested Capital] | 27.5% | 20.0% | 28.1% | 33.4% | 31.2% | 27.0% | 24.6% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 23.6% | 17.3% | 6.1% | 1.0% | 0.0% | 0.0% | 0.3% |
| Debt-to-Equity | 0.49x | 0.37x | 0.13x | 0.01x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 1.36x | 1.70x | 0.46x | 0.05x | 0.00x | 0.00x | 0.01x |
| Equity-to-Assets | 48.6% | 47.4% | 47.4% | 68.8% | 84.1% | 88.0% | 95.2% |
| Net Debt | 329 | 88 | -8 | -78 | -221 | -177 | -66 |
| Cash & Equivalents | 239 | 346 | 207 | 108 | 221 | 177 | 81 |
| Total Debt | 568 | 434 | 200 | 30 | N/A | N/A | 15 |
| Liquidity & working capital | |||||||
| Current Ratio | 5.05x | 3.78x | 2.14x | 0.96x | 2.56x | 2.72x | 20.89x |
| Quick Ratio | 5.05x | 2.83x | 1.53x | 0.39x | 2.56x | 2.72x | 20.89x |
| Cash Ratio | 0.36x | 0.39x | 0.14x | 0.09x | 0.41x | 0.35x | 0.34x |
| Total Current Assets | 3,391 | 3,336 | 3,285 | 1,166 | 1,379 | 1,364 | 4,925 |
| Total Current Liabilities | 672 | 882 | 1,532 | 1,218 | 539 | 501 | 236 |
| Inventory | N/A | 841 | 943 | 695 | N/A | N/A | N/A |
| Trade Receivables | 1,171 | 1,308 | 1,118 | 362 | 480 | 510 | 474 |
| Trade Payables | 548 | 698 | 1,318 | 879 | 509 | 464 | 165 |
| Net Working Capital | 2,719 | 2,453 | 1,753 | -53 | 840 | 862 | 4,689 |
| Net Working Capital % of Revenue | 87.3% | 84.3% | 53.3% | -1.2% | 13.6% | 11.2% | 68.9% |
| Trade Working Capital | 623 | 1,451 | 743 | 178 | -29 | 46 | 309 |
| Trade Working Capital % of Revenue | 20.0% | 49.9% | 22.6% | 4.2% | -0.5% | 0.6% | 4.5% |
| Change in Trade Working Capital | N/A | 828 | -708 | -565 | -207 | 75 | 263 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 2.93x | 2.92x | 5.20x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 124.7 | 125.1 | 70.2 | N/A | N/A | N/A |
| Receivables Turnover | 2.66x | 2.22x | 2.94x | 11.75x | 12.85x | 15.05x | 14.34x |
| Days Sales Outstanding (DSO) | 137.3 | 164.1 | 124.2 | 31.1 | 28.4 | 24.2 | 25.4 |
| Payables Turnover | 4.68x | 3.53x | 2.09x | 4.11x | 10.22x | 13.86x | 32.57x |
| Days Payable Outstanding (DPO) | 77.9 | 103.4 | 174.8 | 88.7 | 35.7 | 26.3 | 11.2 |
| Cash Conversion Cycle | 59.3 days | 185.3 days | 74.5 days | 12.5 days | -7.3 days | -2.1 days | 14.2 days |
| Asset Turnover | 1.29x | 1.16x | 1.00x | 1.43x | 1.82x | 1.84x | 1.38x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | N/A | N/A | 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).