Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTADO DE RESULTADOS
(en millones de Nuevos Soles)
ANALISIS VERTICAL
2013
2012
2011
2010
2009
ANALISIS HORIZONTAL
2013
2012
2011
2010
2009
2013
2012
2011
2010
2009
Ingresos Operacionales
Ventas Netas
Costo de Ventas
2,083.40
1,854.21
1,647.37
1,391.40
1,319.33
100.00%
100.00%
100.00%
100.00%
100.00%
158%
141%
125%
105%
100%
(1,771.75)
(1,594.81)
(1,346.01)
(1,089.77)
(1,153.87)
-85.04%
-86.01%
-81.71%
-78.32%
-87.46%
154%
138%
117%
94%
100%
14.96%
13.99%
18.29%
21.68%
12.54%
188%
157%
182%
182%
100%
Utilidad Bruta
311.65
259.40
301.36
301.63
165.46
Margen Bruto
14.96%
13.99%
18.29%
21.68%
12.54%
Gastos de Ventas
(192.74)
(181.15)
(159.13)
(126.51)
(122.01)
-9.25%
-9.77%
-9.66%
-9.09%
-9.25%
158%
148%
130%
104%
100%
Gastos de Administracin
(59.32)
(55.60)
(45.43)
(36.96)
(31.05)
-2.85%
-3.00%
-2.76%
-2.66%
-2.35%
191%
179%
146%
119%
100%
69.01
31.29
17.53
50.63
43.26
3.31%
1.69%
1.06%
3.64%
3.28%
160%
72%
41%
117%
100%
(61.02)
(18.85)
(22.12)
(24.81)
(15.44)
-2.93%
-1.02%
-1.34%
-1.78%
-1.17%
395%
122%
143%
161%
100%
Utilidad Operativa
67.59
35.09
92.20
163.98
40.21
3.24%
1.89%
5.60%
11.79%
3.05%
168%
87%
229%
408%
100%
Margen Operativo
3.24%
1.89%
5.60%
11.79%
3.05%
Otros Ingresos
21.69
21.28
13.24
9.54
0.00%
1.17%
1.29%
0.95%
0.72%
0%
227%
223%
139%
100%
Otros Gastos
(25.46)
-1.22%
0.00%
0.00%
0.00%
0.00%
Ingresos Financieros
1.29
0.62
0.80
9.16
14.06
0.06%
0.03%
0.05%
0.66%
1.07%
9%
4%
6%
65%
100%
Gastos Financieros
(18.31)
(10.90)
(7.06)
(4.27)
(18.56)
-0.88%
-0.59%
-0.43%
-0.31%
-1.41%
99%
59%
38%
23%
100%
25.11
46.50
107.22
182.11
45.25
1.21%
2.51%
6.51%
13.09%
3.43%
55%
103%
237%
402%
100%
(1.30)
0.00%
0.00%
0.00%
0.00%
-0.10%
0%
0%
0%
0%
100%
-0.48%
-0.57%
-1.00%
-2.07%
-0.28%
269%
283%
443%
775%
100%
0.73%
1.94%
5.51%
11.02%
3.05%
38%
89%
226%
381%
100%
(10.00)
(10.50)
(16.45)
(28.81)
(3.72)
15.11
36.00
90.78
153.30
40.23
Margen Neto
0.73%
1.94%
5.51%
11.02%
3.05%
39.83%
22.58%
15.34%
15.82%
11.09%
2012
2011
2010
2009
Depreciacin
28.61
26.47
21.53
24.65
22.62
Amortizacin
2.70
0.46
0.43
0.23
0.86
Costo de Venta
31.31
26.93
21.96
24.88
23.48
2,083.40
1,854.21
1,647.37
1,391.40
1,319.33
(1,771.75)
(1,594.81)
(1,346.01)
(1,089.77)
(1,153.87)
-85.04%
-86.01%
-81.71%
-78.32%
-87.46%
(220.75)
(209.82)
(182.60)
(138.59)
(129.58)
-10.60%
-11.32%
-11.08%
-9.96%
-9.82%
Costos de Venta *
69.01
31.29
17.53
50.63
43.26
(61.02)
(18.85)
(22.12)
(24.81)
(15.44)
EBITDA
98.90
62.02
114.15
188.86
63.69
Margen EBITDA
4.75%
3.34%
13.57%
4.83%
6.93%
ANALISIS VERTICAL
2013
2012
2011
2010
2009
2013
2012
ANALISIS HORIZONTAL
2011
2010
2009
2013
2012
2011
2010
2009
Activo
Activo Corriente
Efectivo y Equivalentes de efectivo
18.66
14.34
26.76
26.85
45.67
1.21%
0.93%
2.13%
3.49%
6.88%
41%
31%
59%
59%
100%
91.22
90.09
77.51
100.01
86.11
5.89%
5.87%
6.17%
13.00%
12.97%
106%
105%
90%
116%
100%
6.78
7.10
12.27
0.44
0.46
0.44%
0.46%
0.98%
0.06%
0.07%
1464%
1533%
2651%
94%
100%
50.49
19.99
4.03
11.19
21.67
3.26%
1.30%
0.32%
1.45%
3.26%
233%
92%
19%
52%
100%
Existencias (neto)
329.68
396.99
273.28
217.83
115.92
21.30%
25.87%
21.74%
28.31%
17.46%
284%
342%
236%
188%
100%
Activos Biolgicos
89.26
94.59
91.75
128.92
126.14
5.77%
6.16%
7.30%
16.76%
19.00%
71%
75%
73%
102%
100%
7.43
2.87
2.16
2.27
2.66
0.48%
0.19%
0.17%
0.30%
0.40%
280%
108%
81%
86%
100%
593.51
625.97
487.75
487.50
398.62
38.34%
40.79%
38.80%
63.36%
60.05%
149%
157%
122%
122%
100%
65.74
68.51
54.61
44.11
31.74
4.25%
4.46%
4.34%
5.73%
4.78%
207%
216%
172%
139%
100%
0.32
0.34
0.72
1.16
1.54
0.02%
0.02%
0.06%
0.15%
0.23%
21%
22%
47%
75%
100%
1,139.93
1,094.07
939.27
521.03
495.15
73.64%
71.29%
74.72%
67.72%
74.60%
230%
221%
190%
105%
100%
(271.24)
(275.13)
(244.91)
(289.76)
(267.83)
-17.52%
-17.93%
-19.48%
-37.66%
-40.35%
101%
103%
91%
108%
100%
Activos Intangibles
19.75
18.28
10.11
7.83
6.77
1.28%
1.19%
0.80%
1.02%
1.02%
292%
270%
149%
116%
100%
(7.28)
(4.58)
(5.37)
(4.94)
(4.72)
-0.47%
-0.30%
-0.43%
-0.64%
-0.71%
154%
97%
114%
105%
100%
7.30
7.23
14.89
2.47
2.47
0.47%
0.47%
1.18%
0.32%
0.37%
295%
292%
602%
100%
100%
954.52
908.71
769.32
281.90
265.14
61.66%
59.21%
61.20%
36.64%
39.95%
360%
343%
290%
106%
100%
1,548.03
1,534.68
1,257.07
769.40
663.75
100.00%
100.00%
100.00%
100.00%
100.00%
233%
231%
189%
116%
100%
174.75
87.78
86.48
82.57
136.55
11.29%
5.72%
6.88%
10.73%
20.57%
128%
64%
63%
60%
100%
234.99
341.71
166.60
163.34
146.31
15.18%
22.27%
13.25%
21.23%
22.04%
161%
234%
114%
112%
100%
17.34
4.68
12.36
1.12%
0.31%
0.98%
0.00%
0.00%
21.89
15.27
13.44
13.43
1.57
1.41%
1.00%
1.07%
1.74%
0.24%
1391%
970%
854%
853%
100%
38.82
17.33
23.31
25.16
38.51
2.51%
1.13%
1.85%
3.27%
5.80%
101%
45%
61%
65%
100%
487.79
466.78
302.19
284.49
322.949
31.51%
30.42%
24.04%
36.98%
48.65%
151%
145%
94%
88%
100%
84.86
100.37
12.44
3.99
11.02
5.48%
6.54%
0.99%
0.52%
1.66%
770%
911%
113%
36%
100%
2.36
3.88
32.53
0.15%
0.25%
2.59%
0.00%
0.00%
Provisiones legales
13.11
12.85
17.00
0.85%
0.84%
1.35%
0.00%
0.00%
76.32
78.35
65.26
6.85
6.74
4.93%
5.10%
5.19%
0.89%
1.01%
1133%
1163%
969%
102%
100%
176.65
195.45
127.23
10.84
17.75
11.41%
12.74%
10.12%
1.41%
2.67%
995%
1101%
717%
61%
100%
Total Pasivo
664.44
662.22
429.42
295.33
340.70
42.92%
43.15%
34.16%
38.38%
51.33%
195%
194%
126%
87%
100%
774.96
735.58
405.38
295.30
274.18
283%
268%
148%
108%
100%
309%
325%
188%
118%
100%
38%
89%
226%
381%
100%
Patrimonio Neto
Capital
50.06%
47.93%
32.25%
38.38%
41.31%
Acciones de Inversin
0.00%
0.00%
0.00%
0.00%
0.00%
Capital Adicional
0.00%
0.00%
0.00%
0.00%
0.00%
Excedente de revaluacin
0.00%
0.00%
0.00%
0.00%
0.00%
Reservas Legales
67.51
70.92
41.17
25.87
21.85
4.36%
4.62%
3.28%
3.36%
3.29%
5.10
52.67
0.33%
0.00%
4.19%
0.00%
0.00%
15.11
36.00
90.78
153.30
40.23
0.98%
2.35%
7.22%
19.92%
6.06%
Resultados Acumulados
20.92
29.96
237.64
(0.40)
(13.21)
1.35%
1.95%
18.90%
-0.05%
-1.99%
Otras Reservas
883.59
872.46
827.64
474.08
323.05
57.08%
56.85%
65.84%
61.62%
48.67%
274%
270%
256%
147%
100%
1,548.03
1,534.68
1,257.07
769.40
663.75
100.00%
100.00%
100.00%
100.00%
100.00%
233%
231%
189%
116%
100%
2012
2011
2010
2009
Pasivo Corriente
487.79
466.78
302.19
284.49
322.95
Activo Corriente
593.51
625.97
487.75
487.50
398.62
Capital de Trabajo
105.72
159.20
185.55
203.01
75.67
Ventas
2,083.40
1,854.21
1,647.37
1,391.40
1,319.33
-1,771.75
-1,594.81
-1,346.01
-1,089.77
-1,153.87
Utilidad Bruta
311.65
259.40
301.36
301.63
165.46
Margen Bruto
15.0%
14.0%
18.3%
21.7%
12.5%
Costo de Ventas
67.59
35.09
92.20
163.98
40.21
Margen Operativo
3.2%
1.9%
5.6%
11.8%
3.0%
Utilidad Neta
15.1
36.0
90.8
153.3
40.2
Margen Neto
0.7%
1.9%
5.5%
11.0%
3.0%
67.59
35.09
92.20
163.98
40.21
31.31
26.93
21.96
24.88
23.48
EBITDA
98.90
62.02
114.15
188.86
63.69
4.7%
3.3%
6.9%
13.6%
4.8%
Ventas
2,083.40
1,854.21
1,647.37
1,391.40
1,319.33
Activos Totales
1,548.03
1,534.68
1,257.07
769.40
663.75
1.3
1.2
1.3
1.8
2.0
1,548
1,535
1,257
769
664
883.59
872.455
827.644
474.075
323.053
1.8
1.8
1.5
1.6
2.1
39.8%
22.6%
15.3%
15.8%
11.1%
4.4%
2.3%
7.3%
21.3%
6.1%
2.6%
1.8%
6.2%
17.9%
5.4%
2.6%
1.8%
6.2%
17.9%
5.4%
1.7%
4.1%
11.0%
32.3%
12.5%
Margen Operativo
3.2%
1.9%
5.6%
11.8%
3.0%
1.3
1.2
1.3
1.8
2.0
ROA
4.4%
2.3%
7.3%
21.3%
6.1%
Margen Neto
0.7%
1.9%
5.5%
11.0%
3.0%
1.3
1.2
1.3
1.8
2.0
1.8
1.8
1.5
1.6
2.1
1.7%
4.1%
11.0%
32.3%
12.5%
ROE
2012
2011
2010
2009
RAZONES DE LIQUIDEZ
- Razn de Circulante
1.2
1.3
1.6
1.7
1.2
3.3
2.8
6.2
7.7
12.7
28
24
26
16
18
12
10
1.3
1.2
1.3
1.8
2.0
13
15
14
22
20
57
74
62
60
30
42
62
36
41
41
70
89
76
82
50
28
27
40
41
42.9%
43.2%
34.2%
38.4%
51.3%
16.8%
12.3%
7.9%
11.3%
22.2%
15.6%
11.3%
5.7%
7.8%
15.4%
15.2%
22.3%
13.3%
21.2%
22.0%
0.75
0.76
0.5
0.6
1.1
0.3
0.2
0.1
0.2
0.5
0.3
0.2
0.1
0.1
0.3
3.7
3.2
13.1
38.4
2.2
5.4
5.7
16.2
44.2
3.4
15.0%
14.0%
18.3%
21.7%
12.5%
0.7%
1.9%
5.5%
11.0%
3.0%
4.4%
2.3%
7.3%
21.3%
6.1%
1.7%
4.1%
11.0%
32.3%
12.5%
15.1
36.0
90.8
153.3
40.2
- Dividendos
6.48
16.45
27.52
1.88
42.9%
45.7%
30.3%
1.2%
RAZONES DE APALANCAMIENTO
RAZONES DE RENTABILIDAD
2013
2012
2011
2010
2009
0.8%
0.9%
0.8%
1.6%
1.9%
3.5%
17
13
15
14
22
20
44
42
62
36
41
41
58
57
74
62
60
30
5.0%
4.3%
5.1%
5.6%
9.3%
9.6%
Activos Biolgicos
Compras (Existencias)
1,704.44
1,718.52
1,401.46
1,191.69
3.4%
4.6%
2.2%
3.5%
3.2%
2.0%
3.8%
1.7%
1.3%
1.2%
83.7%
85.0%
86.0%
81.7%
78.3%
87.5%
Gastos de administracin
2.7%
2.8%
3.0%
2.8%
2.7%
2.4%
Gastos de Ventas
9.4%
9.3%
9.8%
9.7%
9.1%
9.2%
Impuestos Diferidos
3.9%
3.7%
4.2%
4.0%
0.5%
0.5%
32.4%
41.7%
44.2%
42.1%
16.6%
17.2%
Depreciacin
1.5%
1.4%
1.4%
1.3%
1.8%
1.7%
Amortizacin
0.1%
0.1%
0.0%
0.0%
0.0%
0.1%
30%
Participacin Trabajadores
10%
4.93%
4.62%
Riesgo Pas
1.50%
Costo de la Deuda
9.73%
3.91%
Crecim.
prom. (%) *
2013
2012
2011
Pollo (kg)
9.00%
42.0
39.0
35.0
Huevos (unidades)
9.00%
197.0
184.0
165.0
Pavo (kg)
20.00%
1.1
0.9
0.8
Embutidos (kg)
7.00%
2.4
2.2
2.1
7.00%
0.8
0.7
0.7
Gentica (mercado)
10.00%
Actual
27.00%
Objetivo
35.00%
4.00%
5.00%
Pavo
75.00%
80.00%
Embutidos
31.00%
40.00%
Productos procesados
30.00%
40.00%
Gentica
48.00%
50.00%
1.3%
crecimiento
crecimiento
por participacion
por participacion
actual
objetivo
Pollo
2.46%
Huevos
0.36%
0.46%
15.20%
16.21%
Embutidos
2.20%
2.84%
Productos procesados
2.13%
2.84%
Gentica
4.86%
5.07%
Pavo
3.19%
Distribucin de ventas
Al 2013
variacion
al 2013
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
66.52%
8.00%
65.2%
63.9%
62.4%
60.9%
59.4%
57.8%
56.2%
54.5%
52.7%
51.0%
49.2%
47.3%
Huevos
1.96%
7.00%
1.9%
1.8%
1.8%
1.7%
1.7%
1.6%
1.6%
1.5%
1.4%
1.4%
1.3%
1.2%
Pavo
7.55%
8.00%
7.4%
7.2%
7.1%
6.9%
6.7%
6.6%
6.4%
6.2%
6.0%
5.8%
5.6%
5.4%
Embutidos
8.16%
20.00%
8.9%
9.7%
10.5%
11.4%
12.3%
13.3%
14.4%
15.5%
16.7%
17.9%
19.2%
20.6%
Productos procesados
9.51%
16.00%
10.0%
10.5%
11.1%
11.6%
12.1%
12.7%
13.2%
13.8%
14.4%
14.9%
15.4%
16.0%
Gentica
6.29%
15.00%
6.6%
6.8%
7.1%
7.4%
7.7%
8.0%
8.2%
8.5%
8.8%
9.0%
9.3%
9.5%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.00%
Datos proyectados
2014
Crecimiento Ventas - participacin objetivo
Ventas totales - participacin objetivo
2015
2016
2017
2018
2019
2020
2021
2022
2023
12.9%
13.4%
14.0%
14.0%
14.0%
14.0%
14.0%
14.0%
14.0%
14.0%
2,351.62
2,666.91
3,039.22
3,463.50
3,947.00
4,498.01
5,125.93
5,841.52
6,657.00
7,586.32
DATOS REALES
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Ingresos Operacionales
Ventas Netas
Costo de Ventas
1,319.33
1,391.40
1,647.37
1,854.21
2,083.40
2,351.62
2,666.91
3,039.22
3,463.50
3,947.00
4,498.01
5,125.93
5,841.52
6,657.00
7,586.32
(1,153.87)
(1,089.77)
(1,346.01)
(1,594.81)
(1,771.75)
(1,968.49)
(2,232.42)
(2,544.06)
(2,899.22)
(3,303.95)
(3,765.19)
(4,290.81)
(4,889.81)
(5,572.43)
(6,350.35)
1,084.57
1,235.97
Utilidad Bruta
165.46
301.63
301.36
259.40
311.65
383.13
434.50
495.15
564.28
643.05
732.82
835.12
951.71
Margen Bruto
12.54%
21.68%
18.29%
13.99%
14.96%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
16.29%
(122.01)
(126.51)
(159.13)
(181.15)
(192.74)
(221.15)
(250.80)
(285.81)
(325.71)
(371.18)
(423.00)
(482.05)
(549.35)
(626.04)
(713.43)
Gastos de Administracin
(31.05)
(36.96)
(45.43)
(55.60)
(59.32)
(64.03)
(72.61)
(82.75)
(94.30)
(107.46)
(122.46)
(139.56)
(159.04)
(181.24)
(206.55)
43.26
50.63
17.53
31.29
69.01
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
(15.44)
(24.81)
(22.12)
(18.85)
(61.02)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
Utilidad Operativa
40.21
163.98
92.20
35.09
67.59
108.10
121.24
136.74
154.42
174.56
197.51
223.66
253.47
287.44
326.15
Margen Operativo
3.05%
11.79%
5.60%
1.89%
3.24%
4.60%
4.55%
4.50%
4.46%
4.42%
4.39%
4.36%
4.34%
4.32%
4.30%
9.54
13.24
21.28
21.69
16.00
16.00
16.00
16.00
16.00
17.00
18.00
19.00
20.00
21.00
(25.46)
Gastos de Ventas
Otros Ingresos
Otros Gastos
Ingresos Financieros
14.06
9.16
0.80
0.62
1.29
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
0.86
Gastos Financieros
(18.56)
(4.27)
(7.06)
(10.90)
(18.31)
(12.25)
(11.09)
(8.31)
(5.38)
(2.26)
(0.07)
(0.07)
(0.07)
(0.07)
(0.07)
45.25
182.11
107.22
46.50
25.11
112.71
127.01
145.29
165.90
189.15
215.29
242.45
273.26
308.22
(1.30)
(11.27)
(12.70)
(14.53)
(16.59)
(18.92)
(21.53)
(24.25)
(27.33)
(30.82)
(34.79)
Impuesto a la Renta
(3.72)
(28.81)
(16.45)
(10.50)
(10.00)
(33.81)
(38.10)
(43.59)
(49.77)
(56.75)
(64.59)
(72.74)
(81.98)
(92.47)
(104.38)
40.23
153.30
90.78
36.00
15.11
67.63
76.20
87.17
99.54
113.49
129.18
145.47
163.95
184.93
208.76
Margen Neto
3.05%
11.02%
5.51%
1.94%
0.73%
2.88%
2.86%
2.87%
2.87%
2.88%
2.87%
2.84%
2.81%
2.78%
2.75%
11.09%
15.82%
15.34%
22.58%
39.83%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
40.00%
DATOS REALES
2009
2010
2011
347.93
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Depreciacin
22.62
24.65
21.53
26.47
28.61
29.04
29.48
29.93
30.39
30.85
31.32
31.79
32.27
32.76
33.26
Amortizacin
0.86
0.23
0.43
0.46
2.70
2.70
2.70
2.71
2.71
2.71
2.71
2.71
2.71
2.71
2.72
Costo de Venta
23.48
24.88
21.96
26.93
31.31
31.75
32.19
32.64
33.09
33.56
34.03
34.50
34.99
35.48
35.98
1,319.33
1,391.40
1,647.37
1,854.21
2,083.40
2,351.62
2,666.91
3,039.22
3,463.50
3,947.00
4,498.01
5,125.93
5,841.52
6,657.00
7,586.32
(1,153.87)
(1,089.77)
(1,346.01)
(1,594.81)
(1,771.75)
(1,968.49)
(2,232.42)
(2,544.06)
(2,899.22)
(3,303.95)
(3,765.19)
(4,290.81)
(4,889.81)
(5,572.43)
(6,350.35)
-87.46%
-78.32%
-81.71%
-86.01%
-85.04%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
-83.71%
(129.58)
(138.59)
(182.60)
(209.82)
(220.75)
(253.43)
(291.22)
(335.92)
(386.92)
(445.09)
(511.44)
(587.11)
(673.40)
(771.80)
(884.00)
-9.82%
-9.96%
-11.08%
-11.32%
-10.60%
-10.78%
-10.92%
-11.05%
-11.17%
-11.28%
-11.37%
-11.45%
-11.53%
-11.59%
-11.65%
Costos de Venta *
43.26
50.63
17.53
31.29
69.01
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
50.15
(15.44)
(24.81)
(22.12)
(18.85)
(61.02)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
(40.00)
EBITDA
63.69
188.86
114.15
62.02
98.90
139.85
153.42
169.38
187.51
208.11
231.53
258.17
288.46
322.92
362.12
Margen EBITDA
4.83%
13.57%
3.34%
4.75%
6.93%
5.95%
5.75%
5.57%
5.41%
5.27%
5.15%
5.04%
4.94%
4.85%
4.77%
DATOS REALES
2009
2010
2011
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Activo
Activo Corriente
Efectivo y Equivalentes de efectivo
45.67
26.85
26.76
14.34
18.66
Caja mnima
Cuentas por Cobrar Comerciales (neto)
Cuentas por Cobrar a Entidades Relacionadas
86.11
100.01
77.51
90.09
91.22
37.50
87.48
131.36
222.13
333.51
459.19
601.12
19.62
22.25
25.36
28.90
32.93
37.53
42.77
48.74
55.54
761.51
63.30
109.74
124.46
141.83
161.63
184.19
209.91
239.21
272.60
310.66
354.03
0.46
0.44
12.27
7.10
6.78
6.94
6.94
6.94
6.94
6.94
6.94
6.94
6.94
6.94
6.94
21.67
11.19
4.03
19.99
50.49
51.50
52.53
53.58
54.66
55.76
56.87
58.01
59.18
60.36
61.58
Existencias (neto)
115.92
217.83
273.28
396.99
329.68
314.96
357.19
407.05
463.87
528.63
602.43
686.53
782.37
891.59
1,016.06
Activos Biolgicos
126.14
128.92
91.75
94.59
89.26
93.71
98.38
103.29
108.43
113.84
119.51
125.47
131.73
138.29
145.19
2.66
2.27
2.16
2.87
7.43
7.47
7.51
7.54
7.58
7.62
7.66
7.70
7.73
7.77
7.81
398.62
487.50
487.75
625.97
593.51
603.94
669.25
783.09
919.50
1,061.27
1,262.98
1,500.14
1,768.48
2,072.28
2,416.40
31.74
44.11
54.61
68.51
65.74
67.12
67.12
67.12
67.12
67.12
67.12
67.12
67.12
67.12
67.12
1.54
1.16
0.72
0.34
0.32
0.31
0.29
0.28
0.26
0.25
0.24
0.23
0.21
0.20
0.19
227.33
231.28
694.36
818.93
868.69
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
2.054
2.884
4.735
13.695
12.468
13.08
13.08
13.08
13.08
13.08
13.08
13.08
13.08
13.08
13.08
2.47
2.47
14.89
7.23
7.30
7.30
7.30
7.30
7.30
7.30
7.30
7.30
7.30
7.30
7.30
265.14
281.90
769.32
908.71
954.52
943.30
943.29
943.27
943.26
943.25
943.23
943.22
943.21
943.20
943.19
TOTAL ACTIVO
663.75
769.40
1,257.07
1,534.68
1,548.03
1,547.24
1,612.54
1,726.36
1,862.76
2,004.52
2,206.22
2,443.36
2,711.69
3,015.48
3,359.59
Pasivo y Patrimonio
Pasivo Corriente
Sobregiros Bancarios y Prestamos Bancarios
136.55
82.57
86.48
87.78
174.75
59.79
12.15
146.31
163.34
166.60
341.71
234.99
240.97
280.54
319.92
364.58
415.47
473.47
539.57
614.90
700.74
798.56
12.36
4.68
17.34
17.00
17.00
17.00
17.00
17.00
17.00
17.00
17.00
17.00
17.00
1.57
13.43
13.44
15.27
21.89
22.33
22.78
23.24
23.70
24.18
24.66
25.16
25.66
26.18
26.70
22.75
21.09
19.28
17.28
4.00
38.51
25.16
23.31
17.33
38.82
38.82
38.82
38.82
38.82
38.82
38.82
38.82
38.82
38.82
38.82
322.949
284.49
302.19
466.78
487.79
401.647
392.38
418.25
461.38
499.47
553.95
620.55
696.37
782.73
881.08
11.02
3.99
12.44
100.37
84.86
85.01
70.67
56.49
33.19
4.00
32.53
3.88
2.36
3.12
3.12
3.12
3.12
3.12
3.12
3.12
3.12
3.12
3.12
17.00
12.85
13.11
13.36
13.61
13.87
14.13
14.40
14.67
14.95
15.24
15.53
15.82
6.74
6.85
65.26
78.35
76.32
92.89
105.34
120.05
136.81
155.90
177.67
202.47
230.74
262.95
299.66
Pasivo No Corriente
Obligaciones Financieras
Cuentas por Pagar Comerciales y otras Cuentas por Pagar
Provisiones legales
Pasivos por impuestos diferidos
Total Pasivo No Corriente
17.75
10.84
127.23
195.45
176.65
194.38
192.74
193.52
187.24
177.42
195.46
220.54
249.09
281.59
318.60
340.70
295.33
429.42
662.22
664.44
596.02
585.12
611.77
648.62
676.89
749.42
841.09
945.47
1,064.32
1,199.67
274.18
295.30
405.38
735.58
774.96
774.96
774.96
774.96
774.96
774.96
774.96
774.96
774.96
774.96
774.96
21.85
25.87
41.17
70.92
67.51
67.51
67.51
67.51
67.51
67.51
67.51
67.51
67.51
67.51
67.51
52.67
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
40.23
153.30
90.78
36.00
15.11
67.63
76.20
87.17
99.54
113.49
129.18
145.47
163.95
184.93
208.76
Resultados Acumulados
Total Pasivo
Patrimonio Neto
Capital
Acciones de Inversin
Capital Adicional
Excedente de revaluacin
Reservas Legales
Otras Reservas
(13.21)
(0.40)
237.64
29.96
20.92
36.03
103.65
179.86
267.03
366.57
480.06
609.24
754.71
918.66
1,103.59
323.05
474.08
827.64
872.46
883.59
951.22
1,027.42
1,114.59
1,214.13
1,327.62
1,456.80
1,602.27
1,766.22
1,951.16
2,159.92
663.75
769.40
1,257.07
1,534.68
1,548.03
1,547.24
1,612.54
1,726.36
1,862.76
2,004.52
2,206.22
2,443.36
2,711.69
3,015.48
3,359.59
1,191.69
1,401.46
1,718.52
1,704.44
Compras
1,953.77
2,274.65
2,593.93
2,956.04
3,368.71
3,838.98
4,374.91
4,985.65
5,681.65
6,474.81
DATOS REALES
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Pasivo Corriente
322.95
284.49
302.19
466.78
487.79
401.65
392.38
418.25
461.38
499.47
553.95
620.55
696.37
782.73
881.08
Activo Corriente
398.62
487.50
487.75
625.97
593.51
603.94
669.25
783.09
919.50
1,061.27
1,262.98
1,500.14
1,768.48
2,072.28
2,416.40
75.67
203.01
185.55
159.20
105.72
202.29
276.87
364.84
458.12
561.80
709.03
879.59
1,072.11
1,289.55
1,535.32
Capital de Trabajo
Ventas
1,319.33
1,391.40
1,647.37
1,854.21
2,083.40
2,351.62
2,666.91
3,039.22
3,463.50
3,947.00
4,498.01
5,125.93
5,841.52
6,657.00
7,586.32
-1,153.87
-1,089.77
-1,346.01
-1,594.81
-1,771.75
-1,968.49
-2,232.42
-2,544.06
-2,899.22
-3,303.95
-3,765.19
-4,290.81
-4,889.81
-5,572.43
-6,350.35
Utilidad Bruta
165.46
301.63
301.36
259.40
311.65
383.13
434.50
495.15
564.28
643.05
732.82
835.12
951.71
1,084.57
1,235.97
Margen Bruto
12.5%
21.7%
18.3%
14.0%
15.0%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
326.15
Costo de Ventas
40.21
163.98
92.20
35.09
67.59
108.10
121.24
136.74
154.42
174.56
197.51
223.66
253.47
287.44
Margen Operativo
3.0%
11.8%
5.6%
1.9%
3.2%
4.6%
4.5%
4.5%
4.5%
4.4%
4.4%
4.4%
4.3%
4.3%
4.3%
Utilidad Neta
40.2
153.3
90.8
36.0
15.1
67.6
76.2
87.2
99.5
113.5
129.2
145.5
164.0
184.9
208.8
Margen Neto
3.0%
11.0%
5.5%
1.9%
0.7%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.8%
2.8%
2.8%
2.8%
40.21
163.98
92.20
35.09
67.59
108.10
121.24
136.74
154.42
174.56
197.51
223.66
253.47
287.44
326.15
23.48
24.88
21.96
26.93
31.31
31.75
32.19
32.64
33.09
33.56
34.03
34.50
34.99
35.48
35.98
EBITDA
63.69
188.86
114.15
62.02
98.90
139.85
153.42
169.38
187.51
208.11
231.53
258.17
288.46
322.92
362.12
4.8%
13.6%
6.9%
3.3%
4.7%
5.9%
5.8%
5.6%
5.4%
5.3%
5.1%
5.0%
4.9%
4.9%
4.8%
1,319.33
1,391.40
1,647.37
1,854.21
2,083.40
2,351.62
2,666.91
3,039.22
3,463.50
3,947.00
4,498.01
5,125.93
5,841.52
6,657.00
7,586.32
663.75
769.40
1,257.07
1,534.68
1,548.03
1,547.24
1,612.54
1,726.36
1,862.76
2,004.52
2,206.22
2,443.36
2,711.69
3,015.48
3,359.59
2.0
1.8
1.3
1.2
1.3
1.5
1.7
1.8
1.9
2.0
2.0
2.1
2.2
2.2
2.3
Activos totales
663.75
769.40
1,257.07
1,534.68
1,548.03
1,547.24
1,612.54
1,726.36
1,862.76
2,004.52
2,206.22
2,443.36
2,711.69
3,015.48
3,359.59
Patrimonio
323.05
474.08
827.64
872.46
883.59
951.22
1,027.42
1,114.59
1,214.13
1,327.62
1,456.80
1,602.27
1,766.22
1,951.16
2,159.92
2.1
1.6
1.5
1.8
1.8
1.6
1.6
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.6
%
Ventas
Activos Totales
Rotacin Activos Totales
11.1%
15.8%
15.3%
22.6%
39.8%
40.0%
40.0%
40.0%
40.0%
40.0%
40.0%
40.0%
40.0%
40.0%
40.0%
6.1%
21.3%
7.3%
2.3%
4.4%
7.0%
7.5%
7.9%
8.3%
8.7%
9.0%
9.2%
9.3%
9.5%
9.7%
5.4%
17.9%
6.2%
1.8%
2.6%
4.2%
4.5%
4.8%
5.0%
5.2%
5.4%
5.5%
5.6%
5.7%
5.8%
5.4%
17.9%
6.2%
1.8%
2.6%
4.2%
4.5%
4.8%
5.0%
5.2%
5.4%
5.5%
5.6%
5.7%
5.8%
12.5%
32.3%
11.0%
4.1%
1.7%
7.1%
7.4%
7.8%
8.2%
8.5%
8.9%
9.1%
9.3%
9.5%
9.7%
3.0%
11.8%
5.6%
1.9%
3.2%
4.6%
4.5%
4.5%
4.5%
4.4%
4.4%
4.4%
4.3%
4.3%
4.3%
2.0
1.8
1.3
1.2
1.3
1.5
1.7
1.8
1.9
2.0
2.0
2.1
2.2
2.2
2.3
ROA
6.1%
21.3%
7.3%
2.3%
4.4%
7.0%
7.5%
7.9%
8.3%
8.7%
9.0%
9.2%
9.3%
9.5%
9.7%
Margen Neto
3.0%
11.0%
5.5%
1.9%
0.7%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.8%
2.8%
2.8%
2.8%
2.0
1.8
1.3
1.2
1.3
1.5
1.7
1.8
1.9
2.0
2.0
2.1
2.2
2.2
2.3
2.1
1.6
1.5
1.8
1.8
1.6
1.6
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.6
12.5%
32.3%
11.0%
4.1%
1.7%
7.1%
7.4%
7.8%
8.2%
8.5%
8.9%
9.1%
9.3%
9.5%
9.7%
ROE
DATOS REALES
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
RAZONES DE LIQUIDEZ
- Razn de Circulante
1.2
1.7
1.6
1.3
1.2
1.5
1.7
1.9
2.0
2.1
2.3
2.4
2.5
2.6
2.7
13
12
19
24
30
34
38
18
16
26
24
28
21
21
21
21
21
21
21
21
21
21
12
10
2.0
1.8
1.3
1.2
1.3
1.5
1.7
1.8
1.9
2.0
2.0
2.1
2.2
2.2
2.3
20
22
14
15
13
17
17
17
17
17
17
17
17
17
17
30
60
62
74
57
58
58
58
58
58
58
58
58
58
58
41
41
36
62
42
44
44
44
44
44
44
44
44
44
44
50
82
76
89
70
74
74
74
74
74
74
74
74
74
74
41
40
27
28
30
30
30
30
30
30
30
30
30
30
51.3%
38.4%
34.2%
43.2%
42.9%
38.5%
36.3%
35.4%
34.8%
33.8%
34.0%
34.4%
34.9%
35.3%
35.7%
22.2%
11.3%
7.9%
12.3%
16.8%
10.8%
6.4%
4.4%
2.7%
0.4%
0.0%
0.0%
0.0%
0.0%
0.0%
15.4%
7.8%
5.7%
11.3%
15.6%
10.8%
6.4%
2.2%
-2.0%
0.0%
100.0%
200.0%
300.0%
400.0%
500.0%
22.0%
21.2%
13.3%
22.3%
15.2%
15.6%
17.4%
18.5%
19.6%
20.7%
21.5%
22.1%
22.7%
23.2%
23.8%
1.1
0.6
0.5
0.76
0.75
0.63
0.57
0.55
0.53
0.51
0.51
0.52
0.54
0.55
0.56
0.5
0.2
0.1
0.2
0.3
0.3
0.1
0.1
0.2
0.3
2.2
38.4
13.1
3.2
3.7
3.4
44.2
16.2
5.7
5.4
12.5%
21.7%
18.3%
14.0%
15.0%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
3.0%
11.0%
5.5%
1.9%
0.7%
2.9%
2.9%
2.9%
2.9%
2.9%
2.9%
2.8%
2.8%
2.8%
2.8%
6.1%
21.3%
7.3%
2.3%
4.4%
7.0%
7.5%
7.9%
8.3%
8.7%
9.0%
9.2%
9.3%
9.5%
9.7%
12.5%
32.3%
11.0%
4.1%
1.7%
7.1%
7.4%
7.8%
8.2%
8.5%
8.9%
9.1%
9.3%
9.5%
9.7%
40.2
208.8
RAZONES DE RENTABILIDAD
153.3
90.8
36.0
15.1
67.6
76.2
87.2
99.5
113.5
129.2
145.5
164.0
184.9
- Dividendos
1.88
27.52
16.45
6.48
29.01
32.69
37.39
42.70
48.68
55.41
62.40
70.33
79.33
89.55
1.2%
30.3%
45.7%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
42.9%
7.00%
Plazo (trimestre)
1
ene-14
Principal
abr-14
jul-14
oct-14
ene-15
abr-15
jul-15
oct-15
ene-16
abr-16
jul-16
oct-16
ene-17
abr-17
jul-17
oct-17
ene-18
abr-18
jul-18
oct-18
ene-19
80.00
Inters
1.40
1.33
1.26
1.19
1.12
1.05
0.98
0.91
0.84
0.77
0.70
0.63
0.56
0.49
0.42
0.35
0.28
0.21
0.14
0.07
Amortizacin
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
76.00
72.00
68.00
64.00
60.00
56.00
52.00
48.00
44.00
40.00
36.00
32.00
28.00
24.00
20.00
16.00
12.00
8.00
4.00
0.00
Saldo
Flujo de Caja Programa Emisin
2013
2014
2015
2016
2017
2018
2019
3.99
4.34
3.22
2.10
0.98
0.07
12.00
16.00
16.00
16.00
16.00
4.00
1.20
1.30
0.97
0.63
0.29
0.02
15.99
20.34
19.22
18.10
16.98
4.07
16.00
16.00
16.00
16.00
4.00
68.00
52.00
36.00
20.00
4.00
Intereses
Amortizacin
Escudo Tributario
FC Deuda
20
2014
2015
2016
2017
2018
84.86
8.26
6.75
5.09
3.28
1.28
15.51
17.01
18.67
20.49
13.19
Saldo
69.36
52.34
33.67
13.19
0.00
2014
2015
2016
2017
2018
8.26
6.75
5.09
3.28
1.28
Amortizacin
15.51
17.01
18.67
20.49
13.19
Escudo Tributario
FC Deuda
2.48
2.02
1.53
0.98
0.38
23.76
23.76
23.76
23.76
14.47
Intereses
6.75
5.09
3.28
1.28
17.01
18.67
20.49
13.19
S&P 500
3-month
T.Bill
10-year
Stocks T.Bills
T. Bond
Standard Error
Stocks T.Bonds
Stocks T.Bills
Stocks T.Bonds
1928-2013
11.50%
3.57%
5.21%
1928-2013
7.93%
6.29%
2.19%
2.34%
1964-2013
11.29%
5.11%
6.97%
1964-2013
6.18%
4.32%
2.42%
2.75%
2004-2013
9.10%
1.56%
4.69%
2004-2013
7.55%
4.41%
6.02%
8.66%
Risk Premium
Geometric
Average
S&P 500
3-month
T.Bill
10-year
Stocks T.Bills
T. Bond
Stocks T.Bonds
1928-2013
9.55%
3.53%
4.93%
1928-2013
6.02%
4.62%
1964-2013
9.89%
5.07%
6.56%
1964-2013
4.83%
3.33%
2004-2013
7.34%
1.54%
4.27%
2004-2013
5.80%
3.07%
Fuente:
Damodaran
a emplear
4.93%
cabe esperar del mercado, incluyendo el escenario en que los retornos anuales no
son independientes, poco esttico tericamente pero ms de acuerdo con la
realidad
.
En el Per el tratamiento de la prima por riesgo de mercado ha sido muy diverso
Prima de Riesgo
a emplear
4.62%
INDICADORES DE RIESGO PARA PASES EMERGENTES: ndice de Bonos de Mercados Emergentes (EMBIG)
DIFERENCIAL DE RENDIMIENTOS CONTRA BONOS DEL TESORO DE ESTADOS UNIDOS DE AMRICA (EUA)
RISK INDICATORS FOR EMERGING COUNTRIES: Emerging Market Bond Index (EMBIG) 1/ Stripped Spread
Diferencial de rendimientos del ndice de bonos de mercados emergentes (EMBIG) / Emerging Market Bond
Index (EMBIG) Stripped Spread
Fecha
1/
2/ (En puntos bsicos) 3/
2/ (In basis points)
3/
LATIN
EMBIG
EMBIG
Pases
Pases
Emergentes
Latinoameri
/ Emerging
canos / Latin
Countries
Countries
Per
Argentina
Brasil
Chile
Colombia
Ecuador
Mxico
Venezuela
Ene.
177
932
256
155
183
571
197
1236
425
347
Feb.
183
971
258
159
189
610
196
1387
456
368
Mar.
167
880
239
149
177
549
188
1200
408
341
Abr.
154
788
225
138
162
455
178
1043
372
316
May.
149
798
214
136
154
354
172
1040
365
304
Jun.
145
763
209
122
144
370
160
954
343
282
Jul.
147
651
212
124
146
425
163
921
336
282
Ago.
157
761
221
130
154
477
169
1069
373
310
Set.
150
719
216
126
152
427
168
1297
391
312
2014
1.77%
COEFICIENTE BETA
Industry
Beta Apalancado
Beta
1.0330
Deuda (MM)
Food-Canned
0.9387
Patrimonio (MM)
Food-Catering
0.9550
Beta Desapalancado
Food-Confectionery
1.1172
Food-Dairy Products
1.0247
Food-Flour&Grain
1.4207
Food-Meat Products
1.1466
Tasa impositiva
Food-Misc/Diversified
1.2074
Beta Reapalancado
Food-Retail
1.0434
Food-Baking
Food-Wholesale/Distrib
Coeficiente
Beta
1.1682
a emplear
1.0672
Coeficiente Beta
a emplear de referencia: BRF
1.0672
Empresa
S.A
Fuentes: Yahoo Finance y Damodaran
1.00%
Riesgo comercial
0.75%
13.38%
9.73%
12.81%
1.1466
4.2
22.2
1.0297
84.86
883.59
30%
1.0672
12.81%
Tasa perpetuidad
3.91%
Riesgo Pas
1.77%
Costo Deuda
9.73%
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
Utilidad Neta
67.63
76.20
87.17
99.54
113.49
129.18
145.47
163.95
184.93
31.75
32.19
32.64
33.09
33.56
34.03
34.50
34.99
35.48
208.76
35.98
99.37
108.39
119.81
132.63
147.05
163.20
179.97
198.94
220.41
244.74
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
18.66
0.00
0.00
37.50
87.48
131.36
222.13
333.51
459.19
601.12
761.51
593.51
603.94
669.25
783.09
919.50
1,061.27
1,262.98
1,500.14
1,768.48
2,072.28
2,416.40
174.75
59.79
12.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
487.79
401.65
392.38
418.25
461.38
499.47
553.95
620.55
696.37
782.73
881.08
868.69
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
855.50
18.39
-26.95
-38.32
-43.29
-59.81
-56.45
-59.19
-66.83
-75.52
-85.38
13.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31.58
-26.95
-38.32
-43.29
-59.81
-56.45
-59.19
-66.83
-75.52
-85.38
130.96
81.44
81.49
89.34
87.24
106.75
120.79
132.11
144.90
VALOR DE LA EMPRESA
159.35
1,859.94
1,148.00
Deuda Financiera
84.86
Caja
18.66
66.21
1,081.79
130.96
81.44
81.49
89.34
87.24
106.75
120.79
132.11
144.90
2,019.30
Market Cap
7,709.44
Market Cap
Deuda
1,243.31
Deuda
1,820.00
EBITDA
2,100.00
EBITDA
MKCAP/EBITDA (x veces)
764.31
10.09
MKCAP/EBITDA (x veces)
SAN FERNANDO
14,600.00
6.95
SAN FERNANDO
EBIT
67.59
EBIT
67.59
Depreciacion/Amortizacion
31.31
Depreciacion/Amortizacion
31.31
EBITDA
98.90
EBITDA
98.90
VALOR
997.57
VALOR
687.58
2013
Capital
2012
774.96
735.58
67.51
70.92
Acciones de Inversin
Capital Adicional
Excedente de revaluacin
Reservas Legales
Otras Reservas
Resultados del Ejercicio
5.10
15.11
36.00
Resultados Acumulados
20.92
29.96
883.59
872.46
RESUMEN
RESUMEN
METODOLOGIA
Flujos Descontados
1.3959
Multiplos Comparables
METODOLOGIA
Valor Contable
1.2873
Valor
x accin (S/.)
1.1402
1.3959
Flujos Descontados
Multiplos
Comparables
Nro de acciones
Valor
Contable
(millones)
774.96
Nro de acciones
774.96
(millones)
1.2873
1.1402
ANALISIS DE SENSIBILIDAD
Desde un punto de vista gerencial. las lneas de negocio de San Fernando presentan cambios significativos
ante el aumento en el consumo per-cpita de los productos avcolas y sus derivados procesados, en el riesgo
pas y el costo de la deuda (en ese orden de importancia). En este anlisis tambin se consideran los cambios
en la tasa de descuento, desde un punto de vista financiero.
CPPC
1,148.00
Aumento
en
consumo
10.0%
11.0%
12.0%
12.8%
14.0%
2.0%
1,452.87
1,275.68
1,135.11
1,041.33
926.88
3.0%
1,573.55
1,362.21
1,198.96
1,092.15
964.01
3.9%
1,716.92
1,461.54
1,270.35
1,148.00
1,003.95
5.0%
1,959.74
1,621.77
1,381.39
1,232.86
1,063.00
6.0%
2,297.65
1,829.42
1,518.21
1,334.21
1,131.06
El aumento en el consumo per-cpita de los principales productos de la lnea San Fernando es otro factor
altamente sensible para la valorizacin de la empresa. La tendencia en el Per es alcanzar el nivel de consumo
promedio de 50kg de carne de pollo al ao por persona (al 2013 era de 42kg por persona al ao), esto se
traduce en un crecimiento de 5% en el consumo, y si a esto se le agrega un adecuado manejo del riesgo para el
accionista, el valor de San Fernando puede pasar los 2 mil millones de Nuevos Soles.
Riesgo Pas
1,148.00
Costo de
deuda
1.0%
1.5%
1.8%
2.5%
3.0%
7.0%
1,282.75
1,209.58
1,173.26
1,085.06
1,031.67
8.0%
1,271.75
1,199.69
1,163.89
1,076.90
1,024.20
9.0%
1,260.93
1,189.93
1,154.65
1,068.85
1,016.83
9.7%
1,253.14
1,182.91
1,148.00
1,063.04
1,011.52
11.0%
1,239.77
1,170.85
1,136.56
1,053.07
1,002.38