Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ingresos Netos
Coste Mercancas vendidas
Beneficio Bruto
Gastos Generales
Otros I/G
EBITDA
Amortizacin
BAIT
Gastos Fros
IS
Beneficio Neto
BPA
Cotizacin al cierre
1994
$
$
$
$
$
$
$
$
$
$
$
$
$
167,027.00
92,691.00
74,336.00
48,243.00
-305.00
25,788.00
7,955.00
17,833.00
6,698.00
4,398.00
6,737.00
0.53
7,875.00
1995
$
$
$
$
$
$
$
$
$
$
$
$
$
199,469.00
106,452.00
93,017.00
55,306.00
215.00
37,926.00
8,854.00
29,072.00
8,675.00
8,118.00
12,279.00
0.96
17,500.00
1996
$
$
$
$
$
$
$
$
$
$
$
$
$
240,830.00
122,929.00
117,901.00
60,444.00
1,543.00
59,000.00
10,263.00
48,737.00
8,814.00
15,808.00
24,115.00
1.59
31,500.00
1997
$
$
$
$
$
$
$
$
$
$
$
$
$
300,774.00
149,760.00
151,014.00
67,297.00
1,880.00
85,597.00
12,534.00
73,063.00
10,562.00
24,376.00
38,125.00
2.43
47,250.00
1998
$
$
$
$
$
$
$
$
$
$
$
$
$
317,308.00
173,815.00
143,493.00
68,527.00
441.00
75,407.00
13,665.00
61,742.00
12,298.00
19,282.00
30,162.00
1.90
28,375.00
1999
$
$
$
$
$
$
$
$
$
$
$
$
$
356,456.00
200,901.00
155,555.00
73,671.00
3,631.00
85,515.00
15,258.00
70,257.00
14,217.00
21,566.00
34,474.00
2.17
36,375.00
Trimestre 1
$
77,750.00
$
42,476.00
$
35,274.00
$
15,430.00
$
2,841.00
$
22,685.00
$
4,437.00
$
18,248.00
$
3,187.00
$
5,798.00
$
9,263.00
$
0.58
$
37,563.00
2000
Trimestre 2
$
116,239.00
$
66,029.00
$
50,210.00
$
23,270.00
$
2,494.00
$
29,434.00
$
4,689.00
$
24,745.00
$
3,484.00
$
8,185.00
$
13,076.00
$
0.82
$
34,750.00
2000
Trimestre 3
$
94,945.00
$
53,391.00
$
41,554.00
$
19,390.00
$
1,115.00
$
23,279.00
$
4,847.00
$
18,432.00
$
4,577.00
$
5,334.00
$
8,521.00
$
0.53
$
34,875.00
Trimestre 4
$
118,332.00
$
64,597.00
$
53,735.00
$
27,624.00
$
-569.00
$
25,542.00
$
4,928.00
$
20,614.00
$
4,793.00
$
6,075.00
$
9,746.00
$
0.61
$
30,688.00
Trimestre 1
$
94,640.00
$
51,757.00
$
42,883.00
$
21,379.00
$
6,161.00
$
27,665.00
$
4,990.00
$
22,675.00
$
4,251.00
$
7,093.00
$
11,331.00
$
0.70
$
40,875.00
2001
Trimestre 2
Trimestre 3
$
140,479.00 $
112,081.00
$
78,589.00 $
59,771.00
$
61,890.00 $
52,310.00
$
28,801.00 $
25,349.00
$
1,689.00 $
1,317.00
$
34,778.00 $
28,278.00
$
5,037.00 $
5,817.00
$
29,741.00 $
22,461.00
$
4,987.00 $
6,187.00
$
9,530.00 $
6,265.00
$
15,224.00 $
10,009.00
$
0.93 $
0.61
$
54,125.00 $
44,813.00
001
Trimestre 4
$
133,769.00
$
69,705.00
$
64,064.00
$
35,106.00
$
1,939.00
$
30,897.00
$
6,017.00
$
24,880.00
$
5,986.00
$
7,272.00
$
11,622.00
$
0.71
$
40,540.00
TOTAL
$
480,969.00
$
259,822.00
$
221,147.00
$
110,635.00
$
11,106.00
$
121,618.00
$
21,861.00
$
99,757.00
$
21,411.00
$
30,160.00
$
48,186.00
$
2.95
$
180,353.00
2002
Trimestre 1
Trimestre 2
$
80,903.00 $
131,111.00
$
42,816.00 $
71,974.00
$
38,087.00 $
59,137.00
$
23,138.00 $
29,337.00
$
8,933.00 $
-272.00
$
23,882.00 $
29,528.00
$
5,603.00 $
5,536.00
$
18,279.00 $
23,992.00
$
5,148.00 $
5,415.00
$
4,924.00 $
6,966.00
$
8,207.00 $
11,611.00
$
0.50 $
0.71
$
35,600.00 $
38,000.00
(cajas)
RMW
RM Coastal
WoodBridge
Otras Marcas Californianas
Importaciones
Total
(Vol de Ingresos)
RMW
RM Coastal
WoodBridge
Otras Marcas Californianas
Importaciones
Subtotal
Otros Ingresos
Total
(precio de productos)
RMW
RM Coastal
WoodBridge
Otras Marcas Californianas
Importaciones
Promedio Precio
2001
1998
1999
2000
359.00
805.00
5,087.00
66.00
449.00
6,766.00
394.00
1,024.00
5,716.00
73.00
440.00
7,647.00
362.00
1,201.00
6,489.00
92.00
540.00
8,684.00
$ 47,470.00
$ 52,909.00
$ 184,167.00
$ 7,399.00
$ 22,343.00
$ 314,288.00
$ 3,020.00
$ 317,308.00
$ 55,163.00
$ 65,720.00
$ 200,946.00
$ 8,451.00
$ 22,170.00
$ 352,450.00
$ 4,006.00
$ 356,456.00
$ 60,536.00
$ 76,695.00
$ 225,967.00
$ 12,428.00
$ 26,553.00
$ 402,179.00
$ 5,087.00
$ 407,266.00
$
$
$
$
$
$
$
$
11,711.00
17,800.00
54,881.00
3,333.00
5,343.00
93,068.00
1,573.00
94,641.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
167.30
64.26
36.78
175.42
49.47
48.14
132.23
65.73
36.20
112.11
49.76
49.90
140.01
64.18
35.16
115.77
50.39
46.61
167.23
63.86
34.82
135.09
49.17
46.90
1 trimestre
70.00
277.00
1,492.00
19.00
108.00
1,966.00
2 trimestre
76.00
292.00
1,714.00
22.00
171.00
2,275.00
2001
3 trimestre
98.00
418.00
2,021.00
33.00
164.00
2,734.00
4 trimestre
356.00
1,419.00
7,444.00
102.00
609.00
9,930.00
1 trimestre
47.00
207.00
1,280.00
18.00
116.00
1,668.00
$ 17,298.00
$ 18,951.00
$ 61,647.00
$ 4,518.00
$ 8,660.00
$ 111,074.00
$ 1,007.00
$ 112,081.00
$ 22,684.00
$ 25,579.00
$ 70,106.00
$ 5,771.00
$ 8,014.00
$ 132,154.00
$ 1,615.00
$ 133,769.00
$ 70,925.00
$ 89,825.00
$ 265,315.00
$ 18,918.00
$ 29,611.00
$ 474,594.00
$ 6,374.00
$ 480,968.00
$
$
$
$
$
$
$
$
9,427.00
13,180.00
46,905.00
3,245.00
6,030.00
78,787.00
2,116.00
80,903.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
200.57
63.67
36.64
180.28
51.98
48.49
227.61
64.90
35.97
205.36
50.64
49.28
231.47
61.19
34.69
174.88
48.87
48.94
199.23
63.30
35.64
185.47
48.62
48.44
2002
2 trimestre
79.00
433.00
2,114.00
29.00
168.00
2,823.00
Total
126.00
640.00
3,394.00
47.00
284.00
4,491.00
$ 13,135.00
$ 27,061.00
$ 74,732.00
$ 4,505.00
$ 7,919.00
$ 127,352.00
$ 3,760.00
$ 131,112.00
$ 22,562.00
$ 40,240.00
$ 121,637.00
$ 7,750.00
$ 13,949.00
$ 206,138.00
$ 5,876.00
$ 212,014.00
$
$
$
$
$
$
$
$
$
$
$
$
166.27
62.50
35.35
155.34
47.14
46.44
179.06
62.88
35.84
164.89
49.12
47.20
Anexo 3
1998
317,308
30,162
336,348
575,827
0.11
60,371
304,225
271,602
233,578
49,525
13,665
1999
356,456
34,474
353,851
629,265
0.12
56,086
324,859
304,406
252,657
50,827
15,258
2000
407,266
40,606
383,482
734,943
0.12
75,410
386,775
348,168
309,870
78,005
18,901
2001
480,969
48,186
480,900
864,358
0.12
93,570
461,889
402,469
366,247
50,465
21,861
9.50%
19.46%
0.55
5.20%
2.12
11.10%
9.70%
19.71%
0.57
5.50%
2.07
11.30%
10.00%
20.14%
0.55
5.50%
2.11
11.70%
10.00%
20.74%
0.56
5.60%
2.15
12.00%
61,742
515,456
12.00%
70,257
573,179
12.30%
82,039
659,533
12.40%
99,757
770,788
12.90%
46.00%
5
5.6
45.00%
4.9
6.3
47.00%
5.1
5.1
48.00%
4.7
5.1
0.68
1.47
5.27%
0.77
1.43
5.63%
0.16752907
0.76
1.31
5.18%
0.72
1.42
5.85%
Fuente: Clculos realizados por el autor de este caso prctico,basados en datos proporcionados porRobert Mondavi Corporation
0.07
2002
519,446.52
36,361.26
25140.15
61,501.41
60000
1,501.41
2003
561,002.24
39,270.16
28911.1725
68,181.33
60000
8,181.33
2004
605,882.42
42,411.77
33247.84838
75,659.62
60000
15,659.62
961,889
402,469
1,364,358
0.705012174
(en millones)
Ingresos
Bait
2002 E
904.15
189.87
2005
654,353.01
45,804.71
38235.02563
84,039.74
60000
24,039.74
2003 E
967.44
203.16
2006
706,701.26
49,469.09
43970.27948
93,439.37
60000
33,439.37
2004 E
1,035.16
217.38
2005 E
1,107.62
232.60
2006 E
1,185.16
248.88
Pas
EE UU
Australia
frica del Sur
Alemania
Italia
Francia
Nmero de productores
principales
4,500
3,000
4,654
68,500
275,000
232,900
Cuota de mercado de
las 10 primeras marcas
de vino
37.6%
24.3%
24.7%
8.0%
6.0%
4.3%
Anexo 7
Consumo de vino en diversos pases
Litros anuales
59.5
58.2
35.5
22.9
26.2
19.3
19.8
36
18.5
10.5
8.6
2.8
0.3
9.5
1994
33,000
34,900
12,900
18,560
2,200
7,400
3,300
14,200
2,500
17,400
2,200
1,390
3,460
3,700
Consumo total
(Miles de hectolitros)
1999
35,100
34,300
16,000
18,420
3,000
9,300
3,700
12,800
2,100
20,800
2,700
2,910
5,300
3,900
Crecimiento
5.98%
-1.75%
19.38%
-0.76%
26.67%
20.43%
10.81%
-10.94%
-19.05%
16.35%
18.52%
52.23%
34.72%
5.13%
2005 Crecimiento
35,300
0.57%
34,000
-0.88%
16,500
3.03%
18,500
0.43%
3,200
6.25%
12,700
26.77%
4,000
7.50%
13,800
7.25%
2,000
-5.00%
22,300
6.73%
3,000
10.00%
3,500
16.86%
6,000
11.67%
4,300
9.30%
Crecimiento total
6.97%
-2.58%
27.91%
-0.32%
45.45%
71.62%
21.21%
-2.82%
-20.00%
28.16%
36.36%
151.80%
73.41%
16.22%
$
$
1.45
4.47
Comercializacin, Distribucin
$
y Administracin
1.68
Precio de la bodega
EBIT
Gastos Financieros
Impuesto
Beneficio Neto de la Bodega
Margen My
Margen Mn
Precio final
$
$
$
$
$
$
$
$
$
4.60
6.00
1.40
0.48
0.45
0.47
1.08
4.92
12.00
Gastos de Inversin
Precio del Acre
Costo por Acre
Vides de Acre
Costo por Vid
Produccin
Toneladas de uva
Litros de zumo por T
Equipos para el estrujado de la uva
Gastos de inversin por T
Barricas de Madera de R. Francs
Capacidad Barricas
Costo por Barrica
Otros costes de K
E-E
Tanques, Bombas
$
$
$
$
100,000.00
25,000.00 $ 40,000.00
2,000.00 $ 7,000.00
5.00
$
$
4.00 $
600.00 $
500.00
$
$
225.00
550.00 $
6.00
640.00
600.00
$ 600,000.00 $ 700,000.00
$ 1,000,000.00
Ingresos Netos
Coste Mercancas vendidas
Beneficio Bruto
Gastos Generales
Otros I/G
EBITDA
Amortizacin
BAIT
Gastos Fros
IS
Beneficio Neto
BPA
Cotizacin al cierre
480,969.00
259,822.00
221,147.00
110,635.00
11,106.00
121,618.00
21,861.00
99,757.00
21,411.00
30,160.00
48,186.00
845
100%
54%
46%
23%
2%
25%
5%
21%
4%
6%
10%
845
364,000.00
196,634.73
167,365.27
83,729.18
8,405.08
92,041.18
16,544.53
75,496.65
16,203.96
22,825.25
36,467.43
61501.4064
153,542.58
904.15
389,480.00
416,743.60
445,915.65
477,129.75
98,484.06
105,377.94
112,754.40
120,647.21
68,181.33
166,665.39
75,659.62
181,037.56
84039.73665
196,794.13
93439.36738
214,086.57
1035.161335
1107.622628
1185.156212
967.4405
510,528.83
546,265.85
1,508,090.07
###########