28+ Years
Serving Consumers
Within the Asia-Pacific region
USDm | FY22 | FY23 | FY24 | CAGR FY22-24 |
---|---|---|---|---|
Revenue | 1,059 | 1,108 | 1,212 | 7.0% |
Domestic | 1,021 | 1,066 | 1,161 | 6.7% |
Seasonings | 347 | 410 | 439 | 12.6% |
Convenience food | 305 | 331 | 362 | 9.0% |
Beverage | 175 | 180 | 207 | 8.7% |
Coffee | 57 | 64 | 69 | 10.2% |
HPC | 52 | 72 | 75 | 20.1% |
Others | 85 | 9 | 10 | n.m2 |
Exports | 38 | 42 | 51 | 16.0% |
Gross profit | 437 | 509 | 565 | 13.8% |
EBITDA1 | 259 | 294 | 327 | 12.3% |
EBIT1 | 224 | 266 | 298 | 15.2% |
NPAT | 217 | 282 | 311 | 19.6% |
PATMI | 214 | 278 | 306 | 19.6% |
Revenue growth (% yoy) | 4.7% | 9.4% | ||
%GPM | 41.3% | 45.9% | 46.6% | |
%EBITDAM | 24.5% | 26.6% | 27.0% | |
%EBITM | 21.2% | 24.0% | 24.6% | |
%NPATM | 20.5% | 25.5% | 25.6% |
Balance Sheet (USDm) | Dec’23 | Dec’24 |
---|---|---|
Assets | ||
Cash and cash equivalents | 227 | 223 |
Short-term investments | 193 | 14 |
Short-term trade receivables | 42 | 40 |
Inventories | 85 | 101 |
Other ST assets | 391 | 29 |
Total ST assets | 939 | 408 |
Fixed assets | 218 | 206 |
Other LT assets | 435 | 481 |
Total LT assets | 653 | 687 |
Liabilities | ||
Short-term trade payables | 79 | 91 |
Short-term borrowings | 332 | 356 |
Long-term borrowings | 9 | 69 |
Other liabilities | 136 | 134 |
Total Liabilities | 556 | 650 |
Equity | ||
Owner’s Equity | 1,012 | 420 |
Minority’s Interest | 23 | 25 |
Total Equity | 1,035 | 444 |
Net Debt/ EBITDA
as of Dec 2024