Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTAD
MENÚ
DATOS FINANC
VALORACIÓN CK
ELABORADO POR:
ESTADOS
FINANCIEROS
K
REGRESAR AL MENÚ
Geometric Average
1928-2015 9.50% 3.45% 4.96%
1966-2015 9.61% 4.92% 6.71%
2006-2015 7.25% 1.14% 4.71%
Arithmetic Average
REGRESAR AL MENÚ
2018 2019 2020
34.0% 34.0% 34.0%
2.25% 2.25% 2.25%
4.00% 4.00% 4.00%
9.849% 9.849% 9.849%
17.16% 17.16% 17.16%
1.00% 1.00% 1.00%
2018
2.85%
6.71%
9.61%
0.7234
25.89%
0.847
Risk Premium
Stocks -
Stocks - T.Bills T.Bonds
6.05% 4.54%
4.69% 2.90%
6.11% 2.53%
MENÚ
REGRESAR AL MENÚ
REGRESAR AL MENÚ
AR AL MENÚ
CK (Costo de Capital).
Cuentas No Operativas
2,010 2,011 2,012 2,013
Diferidos y otros activos 52187 34453 32215 47694
Inversiones permanentes neto 330481 329071 330090 357830
Otros activos 0 0 0 0
Diferidos y otros activos 31717 114271 32150 70031
Valorizaciones 4555288 4097551 4866415 4612437
Valor Patrimonial
Acciones en Circulación
REGRESAR AL MENÚ
12.56%
2,014
37520
380790
0
64866
5187750
450795
9516
4249
1672214
47907
171346
$ 8,708,762
460,123,458
18,927
EGRESAR AL MENÚ
5.25% 5.35% 5.45% 5.55%
1,440,383 1,465,589 1,491,692 1,518,742
1,326,331 1,347,674 1,369,714 1,392,487
1,229,016 1,247,319 1,266,177 1,285,613
1,145,005 1,160,875 1,177,192 1,193,974
1,071,744 1,085,636 1,099,894 1,114,530
1,007,294 1,019,557 1,032,121 1,044,999
950,157 961,060 972,216 983,634
2019 2020
9.85% 9.85%
10.16% 10.16%
17.16% 17.16%
1% 1%
34% 34%
2019 2020
$1,985,292 $2,180,819
$4,163,976 $4,291,060
$6,149,267 $6,471,880
2019 2020
$11,569,060 $12,708,475
$1,175,147 $1,290,885
$ 399,550 $ 438,901
$775,597 $851,984
$177,997 $195,528
$115,691 $127,085
$481,909 $529,372
2,019 2,020
$ 775,597 $ 851,984
13.2% 13.9%
38% 38%
5.02% 5.25%
2,019 2,020
2010 2011
Estructura Financiera
Pasivos
Obligaciones Financieras CP 259,639 54,652
Obligaciones Financieras LP 866,687 624,946
Total Patrimonio 6,323,646 6,475,000
%D 15.12% 9.50%
%P 84.88% 90.50%
%D 20.57%
%P 79.43%
COSTO DE CAPITAL
REGRESAR AL MENÚ
R AL MENÚ
R AL MENÚ
20.57%
79.43%
6.71%
9.61%
2.9%
0.7234
0.8470
2.85%
12.02%
2.25%
9.55%
4%
13.93%
20.57%
79.43%
7%
13.93%
12.56%
5.25%
4,333,770.82
49%