Documentos de Académico
Documentos de Profesional
Documentos de Cultura
10% Disponible
IPC
4.0%
DTF
Tarifa Impositiva
38%
3% anual
25 aos
Plazo de la Deuda
tasa de interes deuda
Rentabiliad Excedentes de Liquidez
ESTADO DE RESULTADOS
8 aos
DTF + 4.0%
DTF - 2.0% texto
2014
2015
Ventas
INGRESOS OPERACIONALES
165,401
172,017
COSTO DE VENTAS
110,260
114,671
Total Ventas
55,141
57,346
Gastos de administracim
12,206
12,694
Gastos de ventas
32,635
33,941
44,841
46,635
Utilidad Operacional
10,300
10,712
Costos Operacionales
ingresos no operacionales
9,026
Gastos no operacionales
Utilidad antes de Impuestos
Impuesto a la Renta
Utilidad Neta
BALANCE GENERAL
32,379
23,155
-13,054
162
-13,216
2014
-12,443
0
-12,443
2015
Activos
Activo Corriente
CAJA
INVERSIONES TEMPORALES
1,777
34
(44,292)
-
DEUDORES
57,138
59,424
INVENTARIOS
20,580
21,403
DIFERIDOS
272
272
79,800
36,806
226,530
201,629
282,439
282,439
121,717
121,717
71,526
76,394
Depreciacion diferida
12,441
62,632
INTANGIBLES
45,577
45,577
4,187
4,187
92
92
DIFERIDOS
OTROS ACTIVOS
12,441
57,763
TOTAL VALORIZACIONES
TOTAL ACTIVO LARGO PLAZO
Total Activos
44,497
44,497
665,953
636,184
745,754
672,990
Pasivos
Pasivo Corriente
OBLIGACIONES FINANCIERAS
15,639
PROVEEDORES
27,084
28,167
7,975
IMPUESTOS GRAVMENES
OBLIGACIONES LABORALES
PASIVOS ESTIMADOS
OTROS PASIVOS
DEUDA
1,841
1,914
108
108
2,474
2,474
55,781
41,261
247,142
19,539
19,539
5,119
5,119
Total Pasivos
621
268,042
7,975
659
243
243
292,943
272,043
348,724
288,403
Patrimonio
CAPITAL SUSCRITO Y PAGADO
4,332
4,332
287,594
287,594
RESERVAS
43,062
43,062
32,661
32,661
-13,216
(12,443)
-1,900
(15,116)
SUPERAVIT DE CAPITAL
44,497
44,497
Total Patrimonio
397,030
384,588
745,754
672,990
CHECK
0
(0)
FLUJO DE CAJA
Utilidad Op
2014
2015
10,300
10,712
3,914
6,386
6,641
71,526
4,869
1,990
(+) Depreciaciones
(-) Incremento en Capital de Trabajo
4,070
77,911
9,520
32,379
23,155
36,538
9,026
41,405
2014
8.64%
Kd*(1-Tx)
5.36%
268,042
397,030
D/ (D+E)
40.30%
E/ (D+E)
59.70%
Ke
11.54%
Rf
4%
5%
Bu
0.9
BL
1.5
9.05%
9.05%
VALOR TERMINAL
FLUJOS A DESCONTAR
FLUJO DESCONTADO
ENTERPRICE VALUE
Deuda
EQUITY VALUE
ENTERPRICE VALUE/EBITDA
-44,292
2015
Kd
Gradiente
1,811
43,182
Tasa de descuento
WACC
(46,103)
1,777
Caja Final
PRM
-46,103
Matriz de Valoracion
4,070
41,405
PROYECCION DE VENTAS
VENTAS
2014
57,346,400,800
55,141
57,346
Ventas en Millones
COSTOS DE OPERACIN
2014
DEPRECIACIN
2015
32,635
2015
55,140,770,000
33,941
12,206
12,694
44,841
2014
46,635
2015
AMORTIZACION DE LA DEUDA
SALDO
4,869
2014
2015
268,042
TASA
247,142
8.64%
PLAZO
CUOTA
44,054
INTERESES
23,155
CAPITAL
20,899
2014
Inversiones Temporales
Tasa de Interes
2015
34
2.37%
2014
2015
37,848
39,838
1,990
2016
2017
2018
2019
2020
178,898
186,054
193,496
201,236
209,285
119,258
124,028
128,989
134,149
139,515
59,640
62,026
64,507
67,087
69,771
13,202
13,730
14,279
14,850
15,444
35,298
36,710
38,179
39,706
41,294
48,500
50,440
52,458
54,556
56,738
11,140
11,586
12,049
12,531
13,032
21,349
19,388
17,257
14,942
12,427
-10,209
162
-10,371
2016
-7,802
162
-7,964
2017
(74,632)
-
-5,208
162
-5,370
2018
(104,625)
-
-2,411
162
-2,573
2019
(134,248)
-
605
162
443
2020
(163,487)
-
(192,327)
-
61,800
64,272
66,843
69,517
72,298
22,259
23,150
24,076
25,039
26,040
272
272
272
272
272
9,699
-16,931
-43,057
-68,659
-93,717
201,629
201,629
201,629
201,629
201,629
282,439
282,439
282,439
282,439
282,439
121,717
121,717
121,717
121,717
121,717
81,263
86,132
91,000
95,869
100,738
12,441
52,894
12,441
48,026
12,441
43,157
12,441
38,288
12,441
33,420
45,577
45,577
45,577
45,577
45,577
4,187
4,187
4,187
4,187
4,187
92
92
92
92
92
44,497
44,497
44,497
44,497
44,497
631,315
626,446
621,578
616,709
611,840
641,014
609,515
578,521
548,050
518,123
29,294
30,466
31,685
32,952
34,270
7,975
7,975
7,975
7,975
518
397
268
128
1,991
2,071
2,154
2,240
7,975
(22)
2,329
108
108
108
108
108
2,474
2,474
2,474
2,474
2,474
42,360
43,492
44,664
45,878
47,135
224,437
199,771
172,974
143,863
112,236
19,539
19,539
19,539
19,539
19,539
5,119
5,119
5,119
5,119
5,119
243
243
243
243
243
249,339
224,672
197,876
168,764
137,137
266,798
243,263
217,638
189,740
159,371
4,332
4,332
4,332
4,332
4,332
287,594
287,594
287,594
287,594
287,594
43,062
43,062
43,062
43,062
43,062
32,661
32,661
32,661
32,661
32,661
(10,371)
(7,964)
(5,370)
(2,573)
(27,558)
(37,929)
(45,893)
(51,263)
443
(53,836)
44,497
44,497
44,497
44,497
44,497
374,217
366,252
360,883
358,310
358,753
641,014
609,515
578,521
548,050
518,123
2016
2017
2018
2019
2020
11,140
11,586
12,049
12,531
13,032
4,233
4,403
4,579
4,762
4,952
6,907
7,183
7,470
7,769
8,080
4,869
4,869
4,869
4,869
4,869
2,133
2,231
2,325
2,423
2,525
9,642
9,821
10,014
10,215
10,424
21,349
19,388
17,257
14,942
12,427
22,705
24,666
26,797
29,112
31,627
4,071
4,241
4,417
4,600
4,790
-30,340
-29,993
-29,623
-29,239
-28,840
(30,340)
(29,993)
(29,623)
(29,239)
(28,840)
(44,292)
(74,632)
(104,625)
(134,248)
(163,487)
-74,632
-104,625
-134,248
-163,487
-192,327
2016
2017
2018
2019
2020
2016
2017
2018
2019
2020
59,640,256,832
62,025,867,105
64,506,901,789
67,087,177,861
69,770,664,976
59,640
62,026
64,507
67,087
69,771
2016
2017
35,298
2018
36,710
2019
38,179
2020
39,706
41,294
13,202
13,730
14,279
14,850
15,444
48,500
50,440
52,458
54,556
56,738
2016
2017
4,869
2016
2018
4,869
2017
2019
4,869
2018
2020
4,869
2019
4,869
2020
224,437
199,771
172,974
143,863
112,236
44,054
44,054
44,054
44,054
44,054
21,349
19,388
17,257
14,942
12,427
22,705
24,666
26,797
29,112
31,627
2016
2017
2018
4.07
88.43
2019
2020
2016
2017
2018
2019
2020
41,971
44,202
46,527
48,950
51,475
2,133
2,231
2,325
2,423
2,525
2021
2022
2023
2024
217,657
226,363
235,417
244,834
145,095
150,899
156,935
163,212
72,561
75,464
78,483
81,622
16,062
16,705
17,373
18,068
42,946
44,664
46,450
48,308
59,008
61,368
63,823
66,376
13,554
14,096
14,660
15,246
9,695
6,727
3,503
3,858
1,466
2,392
7,368
2,800
4,568
11,157
4,240
6,917
2021
2022
(221,753)
-
2023
(252,102)
-
15,246
5,794
9,453
2024
(283,421)
-
(271,751)
-
75,190
78,197
81,325
84,578
27,082
28,165
29,292
30,463
272
272
272
272
-119,209
-145,468
-172,532
-156,438
201,629
201,629
201,629
201,629
282,439
282,439
282,439
282,439
121,717
121,717
121,717
105,606
110,475
115,344
120,212
12,441
28,551
12,441
23,682
12,441
18,814
12,441
13,945
45,577
45,577
45,577
45,577
4,187
4,187
4,187
4,187
92
92
92
92
44,497
44,497
44,497
44,497
606,972
602,103
597,234
592,366
487,762
456,635
424,702
435,928
35,641
37,066
38,549
40,091
7,975
7,975
7,975
7,975
119
228
345
472
2,422
2,519
2,620
2,725
108
108
108
108
2,474
2,474
2,474
2,474
48,740
50,371
52,072
53,845
77,878
40,551
19,539
19,539
19,539
19,539
5,119
5,119
5,119
5,119
243
243
243
243
102,779
65,452
24,901
24,901
126,618
90,922
52,072
53,845
4,332
4,332
4,332
4,332
287,594
287,594
287,594
287,594
43,062
43,062
43,062
43,062
32,661
32,661
32,661
32,661
2,392
4,568
6,917
9,453
(53,393)
(51,001)
(46,433)
(39,516)
44,497
44,497
44,497
44,497
361,145
365,713
372,630
382,083
487,763
456,636
424,702
435,928
2021
2022
2023
2024
13,554
14,096
14,660
15,246
5,150
5,356
5,571
5,794
8,403
8,739
9,089
9,453
4,869
4,869
4,869
4,869
2,328
2,460
2,554
2,651
10,944
11,148
11,404
11,670
9,695
6,727
3,503
34,359
37,327
40,551
3,684
2,556
1,331
-29,426
-30,349
-31,319
11,670
(29,426)
(30,349)
(31,319)
11,670
(192,327)
(221,753)
(252,102)
(283,421)
-221,753
-252,102
-283,421
-271,751
2021
2022
2023
2024
2021
2022
2023
2024
72,561,491,575
75,463,951,238
78,482,509,287
81,621,809,658
72,561
75,464
78,483
81,622
2021
2022
42,946
2023
44,664
2024
46,450
48,308
16,062
16,705
17,373
18,068
59,008
61,368
63,823
66,376
2021
2022
4,869
2021
2023
4,869
2022
2024
4,869
2023
77,878
40,551
44,054
44,054
2024
-
44,054
9,695
6,727
3,503
34,359
37,327
40,551
24.36
14.78
2021
2022
4,869
2023
2024
2021
2022
2023
2024
53,803
56,263
58,816
61,468
2,328
2,460
2,554
2,651
utilidad
-20.0396833821
gastos e operacin
2.2949550079
24,901