* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Dividends declared (per SOCE filings): FY2021 0 · FY2022 1,699 · FY2023 1,855 — 3-yr total 3,554
Georgian gas distribution/service company.
| Ratio | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| Gross Margin | 52.6% | 51.8% | 47.5% | 55.1% | 54.2% | 26.0% | 36.4% |
| EBITDA Margin | 7.9% | 14.1% | 3.3% | 19.2% | 12.9% | 15.7% | 27.3% |
| EBITDAR | 2,648 | 2,096 | 488 | 2,791 | 2,353 | 3,499 | 9,022 |
| EBITDAR Margin | 10.3% | 15.8% | 4.8% | 20.6% | 14.1% | 15.7% | 27.3% |
| EBIT Margin | 7.8% | 13.9% | 2.9% | 18.8% | 12.6% | 15.5% | 27.2% |
| Net Profit Margin | 7.9% | 13.8% | 2.9% | 18.8% | 11.7% | 13.7% | 26.0% |
| Operating Expense % of Sales | 44.7% | 37.6% | 44.2% | 35.9% | 41.3% | 10.3% | 9.1% |
| Returns | |||||||
| Return on Assets (ROA) | 14.2% | 28.1% | 10.4% | 50.6% | 30.3% | 36.4% | 57.2% |
| Return on Equity (ROE) | 50.4% | 33.9% | 21.8% | 75.4% | 41.6% | 50.5% | 67.3% |
| ROIC [EBIT / Invested Capital] | 17.0% | 34.1% | 22.7% | 76.1% | 45.7% | 57.5% | 85.7% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 55.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Debt-to-Equity | 1.98x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Debt-to-EBITDA | 3.92x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity-to-Assets | 28.1% | 83.0% | 47.6% | 67.2% | 72.7% | 72.1% | 85.1% |
| Net Debt | 7,799 | -7 | -50 | -32 | -105 | -24 | -2,313 |
| Cash & Equivalents | 179 | 7 | 50 | 32 | 105 | 24 | 2,313 |
| Total Debt | 7,978 | N/A | N/A | N/A | N/A | N/A | N/A |
| Liquidity & working capital | |||||||
| Current Ratio | 1.35x | 5.79x | 1.79x | 2.95x | 3.59x | 3.53x | 6.59x |
| Quick Ratio | 1.35x | 5.79x | 0.91x | 1.95x | 2.50x | 2.62x | 4.95x |
| Cash Ratio | 0.02x | 0.01x | 0.03x | 0.02x | 0.06x | 0.01x | 1.03x |
| Total Current Assets | 12,745 | 6,383 | 2,618 | 4,887 | 6,312 | 8,230 | 14,781 |
| Total Current Liabilities | 9,424 | 1,102 | 1,466 | 1,656 | 1,757 | 2,333 | 2,244 |
| Inventory | N/A | N/A | 1,288 | 1,660 | 1,910 | 2,128 | 3,671 |
| Trade Receivables | 12,566 | 4,936 | 1,280 | 3,195 | 4,296 | 5,836 | 8,786 |
| Trade Payables | 1,445 | 637 | 1,003 | 691 | 898 | 1,106 | 901 |
| Net Working Capital | 3,321 | 5,282 | 1,152 | 3,231 | 4,555 | 5,897 | 12,536 |
| Net Working Capital % of Revenue | 12.9% | 39.9% | 11.4% | 23.8% | 27.3% | 26.5% | 38.0% |
| Trade Working Capital | 11,120 | 4,298 | 1,565 | 4,164 | 5,309 | 6,858 | 11,557 |
| Trade Working Capital % of Revenue | 43.3% | 32.5% | 15.5% | 30.7% | 31.8% | 30.8% | 35.0% |
| Change in Trade Working Capital | N/A | -6,822 | -2,733 | 2,599 | 1,145 | 1,550 | 4,699 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | N/A | 4.12x | 3.67x | 4.00x | 7.73x | 5.72x |
| Days Inventory Outstanding (DIO) | N/A | N/A | 88.7 | 99.5 | 91.2 | 47.2 | 63.8 |
| Receivables Turnover | 2.04x | 2.68x | 7.89x | 4.25x | 3.88x | 3.81x | 3.76x |
| Days Sales Outstanding (DSO) | 178.8 | 136.2 | 46.3 | 85.9 | 94.0 | 95.7 | 97.1 |
| Payables Turnover | 8.41x | 10.01x | 5.29x | 8.81x | 8.52x | 14.89x | 23.31x |
| Days Payable Outstanding (DPO) | 43.4 | 36.5 | 69.0 | 41.4 | 42.8 | 24.5 | 15.7 |
| Cash Conversion Cycle | 135.4 days | 99.7 days | 65.9 days | 144.0 days | 142.3 days | 118.4 days | 145.3 days |
| Asset Turnover | 1.79x | 2.04x | 3.61x | 2.69x | 2.59x | 2.66x | 2.20x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 153 | -172 | 43 | -18 | 73 | 1,589 | 4,211 |
| Free Cash Flow (OCF − Capex proxy) | 153 | -172 | 43 | -18 | 73 | 1,540 | 4,068 |
| Cash Conversion (OCF / EBITDA) | 7.5% | -9.2% | 13.0% | -0.7% | 3.4% | 45.4% | 46.7% |
| Dividends Declared | N/A | N/A | N/A | N/A | 0 | 1,699 | 1,855 |
| Dividend Payout Ratio | N/A | N/A | N/A | N/A | 0.0% | 55.8% | 21.6% |
Money rows — EBITDAR, net debt, cash, total debt, operating and free cash flow, dividends declared — are in GEL, thousands. 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).
Ranked by how close each latest revenue is to this one — not a curated comp set. Open this set in Compare →