ID 406056440 · 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 | 46.3% | 38.4% | 36.9% | 39.3% | 40.2% | 43.3% | 40.5% |
| EBITDA Margin | 17.0% | 12.5% | 9.4% | 10.4% | 8.0% | 13.6% | 13.1% |
| EBITDAR | 714 | 580 | 426 | 472 | 471 | 842 | 830 |
| EBITDAR Margin | 17.9% | 13.8% | 10.8% | 11.8% | 8.8% | 14.3% | 13.8% |
| EBIT Margin | 14.7% | 9.2% | 5.6% | 6.8% | 5.2% | 11.2% | 12.2% |
| Net Profit Margin | 16.7% | 10.6% | 5.8% | 10.6% | 7.5% | 12.2% | 11.6% |
| Operating Expense % of Sales | 29.2% | 25.9% | 27.4% | 28.8% | 32.2% | 29.8% | 27.4% |
| Returns | |||||||
| Return on Assets (ROA) | 29.9% | 18.6% | 9.4% | 16.7% | 16.7% | 28.5% | 14.8% |
| Return on Equity (ROE) | 46.1% | 26.3% | 14.1% | 22.2% | 20.9% | 32.4% | 31.0% |
| ROIC [EBIT / Invested Capital] | 33.7% | 20.5% | 10.8% | 13.1% | 14.4% | 34.2% | 17.0% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 25.2% | 21.2% | 25.4% | 16.6% | 9.0% | 2.8% | 46.6% |
| Debt-to-Equity | 0.39x | 0.30x | 0.38x | 0.22x | 0.11x | 0.03x | 0.98x |
| Debt-to-EBITDA | 0.83x | 0.97x | 1.66x | 1.02x | 0.51x | 0.09x | 2.80x |
| Equity-to-Assets | 64.9% | 70.8% | 66.4% | 75.3% | 79.9% | 88.1% | 47.7% |
| Net Debt | 299 | 195 | 447 | 157 | 20 | -289 | 2,060 |
| Cash & Equivalents | 261 | 314 | 171 | 267 | 200 | 360 | 149 |
| Total Debt | 561 | 508 | 618 | 425 | 219 | 71 | 2,209 |
| Liquidity & working capital | |||||||
| Current Ratio | 2.14x | 3.24x | 2.51x | 3.08x | 2.83x | 4.71x | 2.44x |
| Quick Ratio | 2.14x | 2.27x | 1.32x | 1.68x | 2.83x | 4.71x | 2.44x |
| Cash Ratio | 0.69x | 1.02x | 0.47x | 0.70x | 0.48x | 1.25x | 0.28x |
| Total Current Assets | 804 | 997 | 924 | 1,180 | 1,180 | 1,360 | 1,315 |
| Total Current Liabilities | 376 | 308 | 368 | 383 | 417 | 289 | 539 |
| Inventory | N/A | 299 | 440 | 537 | N/A | N/A | N/A |
| Trade Receivables | 231 | 278 | 309 | 337 | 402 | 499 | 472 |
| Trade Payables | 125 | 142 | 157 | 172 | 199 | 142 | 170 |
| Net Working Capital | 427 | 689 | 556 | 797 | 763 | 1,072 | 776 |
| Net Working Capital % of Revenue | 10.7% | 16.4% | 14.1% | 19.8% | 14.2% | 18.3% | 12.9% |
| Trade Working Capital | 105 | 436 | 592 | 702 | 203 | 357 | 302 |
| Trade Working Capital % of Revenue | 2.6% | 10.3% | 15.0% | 17.5% | 3.8% | 6.1% | 5.0% |
| Change in Trade Working Capital | N/A | 330 | 156 | 110 | -499 | 154 | -55 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 8.68x | 5.64x | 4.54x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 42.0 | 64.7 | 80.3 | N/A | N/A | N/A |
| Receivables Turnover | 17.29x | 15.12x | 12.76x | 11.92x | 13.40x | 11.77x | 12.77x |
| Days Sales Outstanding (DSO) | 21.1 | 24.1 | 28.6 | 30.6 | 27.2 | 31.0 | 28.6 |
| Payables Turnover | 17.11x | 18.30x | 15.83x | 14.22x | 16.18x | 23.42x | 21.11x |
| Days Payable Outstanding (DPO) | 21.3 | 19.9 | 23.1 | 25.7 | 22.6 | 15.6 | 17.3 |
| Cash Conversion Cycle | -0.2 days | 46.2 days | 70.3 days | 85.3 days | 4.7 days | 15.4 days | 11.3 days |
| Asset Turnover | 1.79x | 1.76x | 1.62x | 1.57x | 2.22x | 2.33x | 1.27x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 802 | 453 | 395 | 263 | 361 | 691 | 675 |
| Free Cash Flow (OCF − Capex proxy) | 592 | 333 | 138 | 383 | 494 | 753 | -1,718 |
| Cash Conversion (OCF / EBITDA) | 118.1% | 86.0% | 106.3% | 63.0% | 83.7% | 86.8% | 85.4% |
| 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.
Companies sharing this sector, ranked by how close their latest revenue is to this one — not a curated comp set.
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Ownership & directors from companyinfo.ge (public corporate registry).