Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ultima Entrega 240521
Ultima Entrega 240521
Ventas 1,700,000,000
AÑO 1
PATRIMONIO CON COSTO VALOR
Capital 750,000,000
Utilidades retenidas 70,000,000
Reservas 65,000,000
PATRIMONIO CON COSTO 885,000,000
Kdt 14.62%
KTNO/VENTAS
INDUCTORES OPERATIVOS
EBITDA
Margen EBITDA
KTNO
Productividad del capital de trabajo (PKT)
Palanca de crecimiento (PDC)
Productividad del activo fijo (PAF)
Eficiencia operacional total (EOT)
ICIEMBRE
AÑO 2 (H) AÑO 3 (H)
12,500,000 15,625,000
126,700,000 158,375,000
521,600,000 552,000,000
320,000,000 400,000,000
980,800,000 1,126,000,000
1,780,000,000 2,225,000,000
320,000,000 400,000,000
1,460,000,000 1,825,000,000
214,000,000 367,500,000
65,200,000 81,500,000
2,720,000,000 3,400,000,000
120,000,000 150,000,000
180,000,000 225,000,000
250,000,000 312,500,000
160,000,000 200,000,000
500,000,000 625,000,000
400,000,000 500,000,000
1,610,000,000 2,012,500,000
800,000,000 1,000,000,000
100,000,000 125,000,000
80,000,000 100,000,000
130,000,000 162,500,000
1,110,000,000 1,387,500,000
2,720,000,000 3,400,000,000
2,000,000,000 2,500,000,000
AÑO 1
Kd INTERESES
16.0% 25,600,000
18.5% 55,500,000
10.0% 30,000,000
14.62% 111,100,000
AÑO 2
Kd INTERESES
16.0% 40,000,000
18.5% 92,500,000
10.0% 40,000,000
15.00% 172,500,000
AÑO 3
Kd INTERESES
16.0% 50,000,000
18.5% 115,625,000
10.0% 50,000,000
15.00% 215,625,000
AÑO 2 AÑO 3
VALOR VALOR
800,000,000 1,000,000,000
100,000,000 125,000,000
80,000,000 100,000,000
980,000,000 1,225,000,000
2,130,000,000 2,662,500,000
870,000,000 337,500,000
3,000,000,000 3,000,000,000
1,299,000,000 1,152,862,500
1,701,000,000 1,847,137,500
12% 12%
76.37% 62.41%
15.00% 15.00%
12.00% 12.00%
1,150,000,000 1,437,500,000
13.62% 13.62%
22,239,311 7,357,302
AÑO 2 (H)
Promedio
25.68%