Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Calculo Roe Roi Roa Per Eva
Calculo Roe Roi Roa Per Eva
INFORMACIN GENERAL
30.00%
60.00%
5.00%
10.00%
1997
1998
1999
2000
2001
2002
(ao base)
Activos
BALANCE GENERAL
Activos Corrientes
Caja y bancos
Valores negociables
4000.00
15000.00
4579.60
15000.00
5190.70
15000.00
5834.88
15000.00
6513.78
15000.00
7229.15
15000.00
20000.00
20000.00
20000.00
20000.00
20000.00
20000.00
2000.00
2000.00
2000.00
2000.00
2000.00
2000.00
3000.00
55000.00
3000.00
56738.80
3000.00
58572.10
3000.00
60504.63
3000.00
62541.34
3000.00
64687.44
1000.00
100000.00
1000.00
102318.40
1000.00
104762.80
1000.00
107339.50
1000.00
110055.12
1000.00
112916.59
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
255555.56
264829.16
274606.76
284913.56
295776.02
307221.92
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
350000.00
361592.00
373814.00
386697.50
400275.58
414582.95
Pasivo Corriente
5000.00
5000.00
5000.00
5000.00
5000.00
5000.00
18000.00
18000.00
18000.00
18000.00
18000.00
18000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
220000.00
220000.00
220000.00
220000.00
220000.00
220000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
0.00
11592.00
23814.00
36697.50
50275.58
64582.95
130000.00
141592.00
153814.00
166697.50
180275.58
194582.95
350000.00
Ok
361592.00
Ok
373814.00
Ok
386697.50
Ok
400275.58
Ok
414582.95
Ok
525000.00
525000.00
-304500.00
220500.00
-52500.00
551250.00
551250.00
-319725.00
231525.00
-55125.00
578812.50
578812.50
-335711.25
243101.25
-57881.25
607753.13
607753.13
-352496.81
255256.31
-60775.31
638140.78
638140.78
-370121.65
268019.13
-63814.08
Ingreso diferido
Cuentas por pagar LP
Deuda a largo plazo
Total Pasivo
Patrimonio Neto
Capital social
Reservas legales
Resultados acumulados
Crec. Proyec.
500000.00
-290000.00
210000.00
-50000.00
Gastos de ventas
Utilidad Operativa
Ingreso / Gastos financieros
Utilidad (prdida) antes de
impuestos
-110000.00
50000.00
-115500.00
52500.00
-121275.00
55125.00
-127338.75
57881.25
-133705.69
60775.31
-140390.97
63814.08
-4000.00
-4000.00
-4000.00
-4000.00
-4000.00
-4000.00
46000.00
48500.00
51125.00
53881.25
56775.31
59814.08
4600.00
4850.00
5112.50
5388.13
5677.53
5981.41
12420.00
13095.00
13803.75
14547.94
15329.33
16149.80
28980.00
30555.00
32208.75
33945.19
35768.45
37682.87
2.30
2.42
2.54
2.66
2.80
2.94
120000.00
120000.00
120000.00
120000.00
120000.00
120000.00
276000.00
289800.00
304290.00
319504.50
335479.73
352253.71
0.24
0.25
0.27
0.28
0.30
0.31
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
8.31%
8.48%
8.64%
8.81%
8.97%
9.12%
1998
1999
2000
2001
2002
8.59%
10.33%
8.59%
9.71%
10.31%
22.50%
9.03
11,732.43
8.76%
10.49%
8.76%
9.85%
10.27%
21.81%
9.00
12,083.71
8.93%
10.66%
8.93%
9.98%
10.23%
21.18%
8.96
12,440.81
DATA ADICIONAL
Precio de la accin en bolsa
Numero de acciones de la empresa
Valor de mercado de la empresa
Beneficios por Accin
Costo del Capital Propio ( Ke )
Costo Promedio Ponderado de Capital (
CPPC )
RESULTADOS OBTENIDOS
9.09%
10.81%
9.09%
10.11%
10.19%
20.62%
8.93
12,803.97
9.25%
10.96%
9.25%
10.23%
10.15%
20.11%
8.90
13,173.45
Valor Economico A
9.10
9.00
20,000.00
8.90
15,000.00
8.80
10,000.00
8.70
5,000.00
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
V a lo r e n P o r c e n t a je
8.60
0.00
1998
5.00%
5.00%
V a lo r e n P o rc e n t a je
0.00%
1998
2000
2001
2002
2003
2004
2005
2006
2007
1999
2000
ROI
2001
ROIA
2002
2003
ROIC
2004
2005
2006
2007
200
Valor del R
10.00%
1999
2000
15.00%
10.00%
0.00%
1998
1999
1999
ROA
2000
ROA (sin
V a lo
1999
2000
ROI
2001
ROIA
2002
2003
ROIC
2004
2005
2006
2007
2003
2004
2005
2006
2007
7982.81
15000.00
8776.67
15000.00
9612.74
15000.00
10493.14
15000.00
11420.07
15000.00
20000.00
20000.00
20000.00
20000.00
20000.00
2000.00
2000.00
2000.00
2000.00
2000.00
3000.00
66948.42
3000.00
69330.00
3000.00
71838.22
3000.00
74479.41
3000.00
77260.22
1000.00
115931.22
1000.00
119106.66
1000.00
122450.95
1000.00
125972.54
1000.00
129680.29
5000.00
5000.00
5000.00
5000.00
5000.00
319280.44
331982.20
345359.37
359445.72
374276.71
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
25555.56
15000.00
429656.10
445533.31
462254.77
479862.71
498401.45
5000.00
5000.00
5000.00
5000.00
5000.00
18000.00
18000.00
18000.00
18000.00
18000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
1000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
35000.00
60000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
20000.00
15000.00
125000.00
220000.00
220000.00
220000.00
220000.00
220000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
120000.00
10000.00
79656.10
95533.31
112254.77
129862.71
148401.45
209656.10
225533.31
242254.77
259862.71
278401.45
429656.10
Ok
445533.31
Ok
462254.77
Ok
479862.71
Ok
498401.45
Ok
670047.82
670047.82
-388627.74
281420.08
-67004.78
703550.21
703550.21
-408059.12
295491.09
-70355.02
738727.72
738727.72
-428462.08
310265.64
-73872.77
775664.11
775664.11
-449885.18
325778.93
-77566.41
814447.31
814447.31
-472379.44
342067.87
-81444.73
-147410.52
67004.78
-154781.05
70355.02
-162520.10
73872.77
-170646.10
77566.41
-179178.41
81444.73
-4000.00
-4000.00
-4000.00
-4000.00
-4000.00
63004.78
66355.02
69872.77
73566.41
77444.73
6300.48
6635.50
6987.28
7356.64
7744.47
17011.29
17915.86
18865.65
19862.93
20910.08
39693.01
41803.66
44019.85
46346.84
48790.18
3.08
3.24
3.40
3.57
3.75
120000.00
120000.00
120000.00
120000.00
120000.00
369866.40
388359.72
407777.70
428166.59
449574.92
0.33
0.35
0.37
0.39
0.41
13.50%
13.50%
13.50%
13.50%
13.50%
9.28%
9.43%
9.57%
9.72%
9.86%
2003
2004
2005
2006
2007
9.40%
11.11%
9.40%
10.35%
10.11%
19.64%
8.87
13,549.54
9.55%
11.25%
9.55%
10.47%
10.07%
19.21%
8.85
13,932.57
9.70%
11.39%
9.70%
10.58%
10.04%
18.82%
8.82
14,322.87
9.84%
11.53%
9.84%
10.69%
10.00%
18.46%
8.80
14,720.82
9.97%
11.66%
9.97%
10.79%
9.96%
18.13%
8.78
15,126.83
0
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
00%
00%
00%
00%
1998
1999
ROA
2000
2001
2002
2003
2004
2005
2006
2007