Loading company…
ID 421267998 · 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 | 42.4% | 44.1% | 44.9% | 47.4% | 46.6% | 41.5% | 48.3% |
| EBITDA Margin | 28.7% | 31.4% | 32.5% | 35.5% | 34.2% | 21.7% | 30.1% |
| EBITDAR | 1,294 | 1,439 | 1,278 | 2,026 | 2,314 | 1,883 | 2,439 |
| EBITDAR Margin | 31.3% | 33.8% | 35.2% | 37.1% | 35.7% | 22.9% | 31.3% |
| EBIT Margin | 28.3% | 31.0% | 32.1% | 35.2% | 34.0% | 21.5% | 29.9% |
| Net Profit Margin | 28.0% | 30.3% | 29.3% | 34.4% | 33.6% | 18.6% | 27.2% |
| Operating Expense % of Sales | 13.7% | 12.8% | 12.4% | 12.0% | 12.5% | 19.8% | 18.3% |
| Returns | |||||||
| Return on Assets (ROA) | 27.6% | 27.2% | 17.6% | 23.2% | 22.0% | 14.5% | 19.2% |
| Return on Equity (ROE) | 31.8% | 30.0% | 21.3% | 28.7% | 26.3% | 18.1% | 23.4% |
| ROIC [EBIT / Invested Capital] | 30.2% | 30.3% | 20.8% | 25.2% | 25.2% | 18.4% | 21.7% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 7.8% | 3.6% | 11.8% | 15.0% | 6.1% | 17.0% | 16.2% |
| Debt-to-Equity | 0.09x | 0.04x | 0.14x | 0.19x | 0.07x | 0.21x | 0.20x |
| Debt-to-EBITDA | 0.27x | 0.13x | 0.60x | 0.63x | 0.27x | 1.01x | 0.76x |
| Equity-to-Assets | 86.7% | 90.4% | 82.9% | 80.8% | 83.8% | 80.4% | 82.1% |
| Net Debt | 239 | 65 | 596 | 1,100 | 431 | 1,113 | 1,653 |
| Cash & Equivalents | 87 | 107 | 113 | 113 | 174 | 683 | 138 |
| Total Debt | 326 | 173 | 709 | 1,213 | 605 | 1,796 | 1,791 |
| Liquidity & working capital | |||||||
| Current Ratio | 14.74x | 14.23x | 16.58x | 21.22x | 9.22x | 2.77x | 1.41x |
| Quick Ratio | 14.74x | 1.27x | 0.63x | 0.74x | 9.22x | 2.77x | 1.41x |
| Cash Ratio | 0.37x | 0.38x | 0.35x | 0.32x | 0.18x | 2.49x | 0.72x |
| Total Current Assets | 3,434 | 4,004 | 5,298 | 7,381 | 9,163 | 761 | 269 |
| Total Current Liabilities | 233 | 281 | 319 | 348 | 994 | 275 | 191 |
| Inventory | N/A | 3,646 | 5,098 | 7,123 | N/A | N/A | N/A |
| Trade Receivables | 112 | 187 | 57 | 145 | 148 | 79 | 131 |
| Trade Payables | 220 | 281 | 319 | 317 | 994 | 157 | 108 |
| Net Working Capital | 3,201 | 3,722 | 4,979 | 7,033 | 8,169 | 487 | 78 |
| Net Working Capital % of Revenue | 77.5% | 87.4% | 137.2% | 128.8% | 126.2% | 5.9% | 1.0% |
| Trade Working Capital | -108 | 3,552 | 4,836 | 6,951 | -847 | -78 | 23 |
| Trade Working Capital % of Revenue | -2.6% | 83.4% | 133.3% | 127.3% | -13.1% | -0.9% | 0.3% |
| Change in Trade Working Capital | N/A | 3,660 | 1,284 | 2,116 | -7,798 | 769 | 101 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 0.65x | 0.39x | 0.40x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 559.2 | 930.5 | 905.3 | N/A | N/A | N/A |
| Receivables Turnover | 36.98x | 22.77x | 63.43x | 37.55x | 43.85x | 104.57x | 59.69x |
| Days Sales Outstanding (DSO) | 9.9 | 16.0 | 5.8 | 9.7 | 8.3 | 3.5 | 6.1 |
| Payables Turnover | 10.83x | 8.46x | 6.26x | 9.06x | 3.48x | 30.70x | 37.32x |
| Days Payable Outstanding (DPO) | 33.7 | 43.2 | 58.3 | 40.3 | 105.0 | 11.9 | 9.8 |
| Cash Conversion Cycle | -23.8 days | 532.1 days | 878.0 days | 874.8 days | -96.7 days | -8.4 days | -3.7 days |
| Asset Turnover | 0.99x | 0.90x | 0.60x | 0.67x | 0.65x | 0.78x | 0.71x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | N/A | 20 | 5 | -0 | 61 | 509 | -545 |
| Free Cash Flow (OCF − Capex proxy) | N/A | 20 | 5 | -0 | 61 | 509 | -545 |
| Cash Conversion (OCF / EBITDA) | N/A | 1.5% | 0.4% | -0.0% | 2.8% | 28.5% | -23.3% |
| 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).