Loading company…
ID 434160374 · FY 2018–2024 · 7 years
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
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 | 23.3% | 22.9% | 25.6% | 26.3% | 23.1% | 28.9% | 37.2% |
| EBITDA Margin | 17.9% | 18.5% | 21.4% | 18.0% | 12.1% | 17.5% | 25.5% |
| EBITDAR | 567 | 665 | 790 | 949 | 635 | 959 | 1,602 |
| EBITDAR Margin | 19.4% | 20.2% | 22.9% | 19.9% | 13.5% | 18.9% | 26.7% |
| EBIT Margin | 17.7% | 18.3% | 20.6% | 17.7% | 11.6% | 16.9% | 24.9% |
| Net Profit Margin | 18.2% | 17.5% | 17.3% | 17.3% | 11.4% | 17.8% | 20.8% |
| Operating Expense % of Sales | 5.4% | 4.4% | 4.3% | 8.4% | 11.1% | 11.4% | 11.7% |
| Returns | |||||||
| Return on Assets (ROA) | 22.5% | 21.6% | 21.7% | 26.5% | 15.4% | 20.8% | 27.2% |
| Return on Equity (ROE) | 28.0% | 31.2% | 28.5% | 30.3% | 16.7% | 23.0% | 33.1% |
| ROIC [EBIT / Invested Capital] | 24.9% | 28.1% | 29.2% | 30.0% | 17.0% | 21.8% | 37.8% |
| Leverage & debt balances | |||||||
| Debt-to-Assets | 14.1% | 14.0% | 12.9% | 6.8% | 1.5% | 1.0% | 9.5% |
| Debt-to-Equity | 0.18x | 0.20x | 0.17x | 0.08x | 0.02x | 0.01x | 0.12x |
| Debt-to-EBITDA | 0.64x | 0.61x | 0.48x | 0.24x | 0.09x | 0.05x | 0.28x |
| Equity-to-Assets | 80.4% | 69.2% | 76.0% | 87.4% | 92.4% | 90.2% | 82.1% |
| Net Debt | 173 | 301 | 335 | 92 | 1 | 16 | 203 |
| Cash & Equivalents | 161 | 75 | 21 | 118 | 50 | 30 | 229 |
| Total Debt | 334 | 375 | 356 | 210 | 52 | 46 | 432 |
| Liquidity & working capital | |||||||
| Current Ratio | 4.99x | 4.67x | 3.90x | 8.90x | 12.39x | 8.64x | 6.25x |
| Quick Ratio | 4.99x | 1.14x | 0.98x | 2.51x | 12.39x | 8.64x | 6.25x |
| Cash Ratio | 0.35x | 0.14x | 0.03x | 0.36x | 0.19x | 0.07x | 0.37x |
| Total Current Assets | 2,318 | 2,515 | 2,577 | 2,933 | 3,248 | 3,703 | 3,848 |
| Total Current Liabilities | 464 | 539 | 661 | 329 | 262 | 428 | 616 |
| Inventory | N/A | 1,901 | 1,929 | 2,105 | N/A | N/A | N/A |
| Trade Receivables | 75 | 78 | 58 | 39 | 36 | 47 | 10 |
| Trade Payables | 101 | 405 | 243 | 176 | 210 | 207 | 261 |
| Net Working Capital | 1,854 | 1,977 | 1,916 | 2,603 | 2,985 | 3,275 | 3,233 |
| Net Working Capital % of Revenue | 63.4% | 59.9% | 55.5% | 54.7% | 63.6% | 64.4% | 53.9% |
| Trade Working Capital | -27 | 1,575 | 1,744 | 1,968 | -173 | -160 | -251 |
| Trade Working Capital % of Revenue | -0.9% | 47.7% | 50.5% | 41.3% | -3.7% | -3.1% | -4.2% |
| Change in Trade Working Capital | N/A | 1,601 | 170 | 224 | -2,141 | 13 | -91 |
| Turnover & efficiency | |||||||
| Inventory Turnover | N/A | 1.34x | 1.33x | 1.67x | N/A | N/A | N/A |
| Days Inventory Outstanding (DIO) | N/A | 272.6 | 274.3 | 219.1 | N/A | N/A | N/A |
| Receivables Turnover | 39.22x | 42.30x | 59.47x | 122.01x | 129.52x | 108.09x | 613.93x |
| Days Sales Outstanding (DSO) | 9.3 | 8.6 | 6.1 | 3.0 | 2.8 | 3.4 | 0.6 |
| Payables Turnover | 22.17x | 6.29x | 10.55x | 19.92x | 17.21x | 17.46x | 14.42x |
| Days Payable Outstanding (DPO) | 16.5 | 58.0 | 34.6 | 18.3 | 21.2 | 20.9 | 25.3 |
| Cash Conversion Cycle | -7.2 days | 223.2 days | 245.9 days | 203.8 days | -18.4 days | -17.5 days | -24.7 days |
| Asset Turnover | 1.23x | 1.23x | 1.25x | 1.53x | 1.35x | 1.17x | 1.31x |
| Cash flow & dividends | |||||||
| Operating Cash Flow | 225 | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow (OCF − Capex proxy) | 207 | N/A | N/A | N/A | N/A | N/A | N/A |
| Cash Conversion (OCF / EBITDA) | 43.0% | 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).