Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Informe de Clasificacin
Contacto:
Carmen Alvarado
calvarado@equilibrium.com.pe
Hernn Regis
hregis@equilibrium.com.pe
(511) 616- 0400
SAN FERNANDO
Lima, Per
2 de diciembre de 2014
Clasificacin
Primer Programa de Bonos Corporativos e
Instrumentos de Corto Plazo de San Fernando, hasta
por un monto mximo de S/.200 millones
(Instrumentos de Corto Plazo)
Categora
Definicin de Categora
(ltima)
EQL 1-.pe
La clasificacin que se otorga a los presentes valores no implica recomendacin para comprar, vender o mantenerlos en cartera.
--------------------------- Millones de Nuevos Soles ----------------------Activos:
Pasivos:
Patrimonio:
Dic.13
1,548.0
664.4
883.6
Set.14
1,693.4
832.8
860.6
Utilidad:
ROAA:
ROAE:
Dic.13
15.1
0.98%
1.72%
Set.14
7.5
1.28%
2.52%
La informacin utilizada para el presente anlisis est basada en los estados financieros auditados individuales de San Fernando S.A. para los aos
2010, 2011, 2012 y 2013 as como estados financieros no auditados al 30 de setiembre de 2013 y 2014. Asimismo, se utiliz informacin adicional
proporcionada por la Compaa.
PCGA
NIIF
Dic. 10
NIIF
Dic. 11
NIIF
Dic.12
NIIF
Set.13
NIIF
Dic.13
Set.14
Set.14 /
Activo Corriente
Caja Bancos
Dic.13
26,847
4%
26,760
2%
14,338
1%
127,328
8%
18,655
1%
41,701
2%
123.54%
100,009
13%
77,505
6%
90,088
6%
82,516
5%
91,216
6%
56,007
3%
-38.60%
435
0%
12,273
1%
7,099
0%
2,806
0%
6,777
0%
5,476
0%
-19.20%
11,186
1%
4,027
0%
25,204
2%
52,590
3%
50,486
3%
71,202
4%
41.03%
128,922
17%
91,749
7%
102,372
7%
96,268
6%
89,260
6%
103,878
6%
16.38%
Existencias
172,476
22%
274,512
22%
309,203
20%
352,192
21%
308,190
20%
360,533
21%
16.98%
0%
-2,281
0%
0%
0%
0%
0%
45,353
6%
1,045
0%
79,977
5%
32,969
2%
21,490
1%
43,645
3%
103.09%
217,829
28%
273,276
22%
389,180
25%
385,161
23%
329,680
21%
404,178
24%
22.60%
2,273
0%
2,157
0%
2,872
0%
6,753
0%
7,431
0%
18,570
1%
149.90%
487,501
64%
487,747
39%
631,153
41%
753,422
44%
593,505
38%
701,012
41%
18.11%
231,277
30%
694,361
55%
818,934
53%
860,601
51%
868,694
56%
913,905
54%
5.20%
1,158
0%
722
0%
370
0%
348
0%
323
0%
375
0%
16.10%
-100.00%
0%
0%
0%
0%
5,711
0%
0%
44,111
6%
62,662
5%
70,527
5%
69,609
4%
67,325
4%
66,935
4%
-0.58%
2,884
0%
4,735
0%
13,695
1%
13,278
1%
12,468
1%
11,215
1%
-10.05%
6,838
1%
1,534,679
100%
1,697,258
100%
1,548,026
100%
1,693,442
100%
Otros Activos
TOTAL ACTIVOS
PASIVOS
766,931 100%
Dic. 10
1,257,065 100%
Dic. 11
0% -
Dic.12
Set.13
0%
Dic.13
Set.14
Set.14 /
Pasivo Corriente
Prstamos de corto plazo (sobregiros bancarios y pagars)
Cuentas por Pagar Comerciales
Cuentas por pagar Accionistas y Vinculadas
Tributos
Beneficios a los trabajadores
Otras Cuentas por Pagar
Porcin Cte. Deuda L.P.
Total Pasivo Corriente
Deuda a largo plazo
Otras Cuentas por Pagar LP (provisiones y leasing)
Impuestos y participaciones diferidas
Total Pasivo No Corriente
TOTAL PASIVO
Capital social
Excedente de Revaluacin
Reservas
Resultado del ejercicio
Resultados acumulados
9.39%
Dic.13
71,250
9%
73,359
6%
50,946
3%
130,959
8%
169,036
11%
175,645
10%
3.91%
163,340
21%
166,602
13%
345,593
23%
314,191
19%
234,993
15%
190,367
11%
-18.99%
0%
12,364
1%
4,684
0%
60
0%
17,339
1%
3,533
0%
-79.62%
16,593
2%
12,537
1%
3,695
0%
4,517
0%
2,009
0%
0%
-100.00%
6,353
1%
13,436
1%
15,271
1%
28,768
2%
21,892
1%
27,150
2%
24.02%
19,942
3%
10,772
1%
13,600
1%
57,551
3%
36,808
2%
122,997
7%
234.16%
132.35%
7,015
1%
13,124
1%
36,832
2%
69,931
4%
5,709
0%
13,265
1%
284,493
37%
302,194
24%
470,621
31%
605,977
36%
487,786
32%
532,957
31%
9.26%
3,988
1%
12,441
1%
56,134
4%
46,881
3%
17,749
1%
195,248
12%
1000.05%
-57.91%
0%
49,529
4%
57,124
4%
99,270
6%
82,580
5%
34,756
2%
4,375
1%
65,257
5%
78,345
5%
77,012
5%
76,321
5%
69,878
4%
-8.44%
8,363
1%
127,227
10%
191,603
12%
223,163
13%
176,650
11%
299,882
18%
69.76%
292,856
38%
429,421
34%
662,224
43%
829,140
49%
664,436
43%
832,839
49%
25.35%
295,302
39%
405,382
32%
735,577
48%
774,964
46%
774,964
50%
800,900
47%
3.35%
0%
52,670
4%
70,915
5%
70,234
4%
67,505
4%
43,462
3%
-35.62%
25,872
3%
41,174
3%
0%
5,096
0%
5,096
0%
8,699
1%
70.70%
153,015
20%
90,779
7%
36,002
2%
903
0%
15,106
1%
7,542
0%
-50.07%
-114
0%
237,639
19%
29,961
2%
16,921
1%
20,919
1%
0%
-100.00%
474,075
62%
827,644
66%
872,455
57%
868,118
51%
883,590
57%
860,603
51%
-2.60%
100%
1,697,258
100% 1,693,442
100%
9.39%
100% 1,548,026
Dic. 11
Dic.12
Set.13
Dic.13
Set.14
Set.14 /
INGRESOS
Set.13
Ventas netas
TOTAL INGRESOS
Costo de Venta
1,647,366 100%
1,854,208
100%
1,414,045
100%
2,083,396
100%
1,657,125
100%
17.19%
1,391,401 100%
1,647,366 100%
1,854,208
100%
1,414,045
100%
2,083,396
100%
1,657,125
100%
17.19%
-85% -1,440,554
-87%
21.05%
216,571
13%
-3.31%
0%
0%
-59,316 -2.85%
-43,069
-3%
-2.03%
-38.47%
UTILIDAD BRUTA
Gastos de administracin
1,391,401 100%
301,627
22%
301,357
18%
-284
0%
4,481
0%
-36,958
-3%
-45,425
-3%
-9,080
-1%
25,824
2%
-126,513
-9%
163,696
12%
-159,134 -10%
92,199
6%
-86% -1,190,054
259,402 13.99%
-84% -1,771,749
223,991
16%
0%
0%
-55,601 -3.00%
-43,960
-3%
2,358
10,079
311,647 14.96%
-3,518
1%
-3,005
0%
1%
-1,849
0%
-181,149 -9.77%
-135,464
-10%
-192,741 -9.25%
11,517
-137,985
-8%
35,089 1.89%
41,562
3%
67,589 3.24%
33,668
2.03%
-18.99%
-73.79%
1.86%
6,073
0%
797
0%
622
0%
1,297
0%
1,286
0%
340
0%
Gastos financieros
-4,272
0%
-7,055
0%
-10,899
-1%
-18,469
-1%
-18,306
-1%
-16,912
-1%
-8.43%
13,238
1%
12,960
1%
10,512
1%
-526
0%
-4,142
0%
-280
0%
-46.77%
178,735
13%
98,901
6%
35,324
2%
23,864
2%
46,427
2%
16,816
1%
-29.53%
3,087
0%
8,323
1%
11,178
1%
-19,866
-1%
-21,322
-1%
-4,502
0%
-77.34%
181,822
13%
107,224
7%
46,502
3%
3,998
0%
25,105
1%
12,314
1%
208.00%
-28,807
-2%
-16,445
-1%
-10,500
-1%
-3,095
0%
-9,999
0%
-4,772
0%
54.18%
Utilidad Neta
153,015
11%
90,779
6%
36,002
2%
903
0%
15,106
1%
7,542
0%
735.22%
INDICADORES FINANCIEROS
Dic. 10
Dic. 11
Dic.12
Set.13
Dic.13
Set.14
ROAA %
21.43%
8.97%
2.58%
0.43%
0.98%
1.28%
ROAE %
38.39%
13.95%
4.24%
0.80%
1.72%
2.52%
1.71
1.61
1.34
1.24
1.22
1.32
0.94
0.70
0.51
0.60
0.53
0.52
203.01
185.55
160.53
147.45
105.72
168.06
EBITDA (S/.millones)
187.62
114.15
62.26
64.92
98.74
57.73
Mrgen de EBITDA
13.48%
6.93%
3.36%
3.82%
4.74%
4.89%
43.92
16.18
5.71
3.43
5.39
4.79
0.97
0.70
0.71
0.73
0.73
0.64
38.19%
34.16%
43.15%
48.85%
42.92%
49.18%
0.49
0.84
0.94
0.99
0.98
1.06
22
14
15
13
10
60
62
74
49
57
86
41
36
62
40
42
39
41
40
28
18
28
57