Loading…
* Free cash flow = OCF − net investing outflow (the filings carry no standalone capex line).
Operates in Oil & Gas — Retail - Fuel. Per the activity note to the FY2021 annual report, the company sells diesel and petrol in specialized retail shops.
| Line item | 2019 | 2020 | 2021 | CAGR |
|---|---|---|---|---|
| Total Revenue | 2,498 | 4,834 | 7,036 | +67.8% |
| Total COGS | 2,377 | 4,381 | 6,655 | +67.3% |
| Gross Profit | 121 | 453 | 381 | +77.3% |
| Gross Margin | 4.9% | 9.4% | 5.4% | |
| 29 | 234 | 104 | +88.6% | |
| EBITDA | 92 | 220 | 276 | +73.5% |
| EBITDA Margin | 3.7% | 4.5% | 3.9% | |
| Total D&A | 19 | 40 | 42 | +48.6% |
| EBIT / Operating Income | 73 | 179 | 234 | +79.4% |
| 0 | 19 | 158 | nmf | |
| Profit Before Tax | 73 | 160 | 76 | +2.2% |
| Total Income Tax | 0 | 0 | 0 | |
| Net Profit / (Loss) | 73 | 161 | 76 | +2.2% |
| Net Margin | 2.9% | 3.3% | 1.1% |
Ranked by how close each latest revenue is to this one — not a curated comp set. Open this set in Compare →