2020 2019 2018 2017 2016

EBIDT 1,019,588 959,621 849,296 774,525 814,971

INTERESES -282,878 -302,303 -247,304 -307,548 -324,637
UAT 736,710 657,318 601,991 466,977 490,334
IMPUESTOS -230,936 -205,221 -189,324 -97,777 -143,333
UN 505,774 452,097 412,668 369,200 347,001

IMPUESTO A 31.35% 31.22% 31.45% 20.94% 29.23%

ESCUDO FISCA 72391.17 64072.07 59541.50 20472.77 41898.84

n 20 20 20 20 20
r 10% 10% 10% 10% 10%
Vu 6999784.87 6600179.233 5821959.743 6123529.289 5767408.12
-886734.433 -943820.7668 -777761.7567 -643951.4112 -948971.7803
1 1 1 1 1
VL 6113050.43 5656358.466 5044197.987 5479577.878 4818436.339

DEUDA PERPETUA
VP(EF)
2020 2019 2018 2017 2016
E+D 15,537,883 15,645,240 13,523,697 14,309,476 13,699,554
Pasivos 7,280,741 6,960,377 5,188,967 5,359,296 5,314,594
Equity 8,257,142 8,684,863 8,334,730 8,950,180 8,384,960

VP(EF) 2282286.54 2173098.429 1631907.86 1122143.043 1553549.307

E/E+D 0.53142001 0.555112187 0.616305574 0.625472241 0.612060818

D/E+D 0.46857999 0.444887813 0.383694426 0.374527758 0.387939182

rd #DIV/0!
ru

re
 2020 2019 2018 2017 2016
A 15,537,883 15,645,240 13,523,697 14,309,476 13,699,554
Pasivos 7,280,741 6,960,377 5,188,967 5,359,296 5,314,594
Equity 8,257,142 8,684,863 8,334,730 8,950,180 8,384,960
Tc 31.35% 31.22% 31.45% 20.94% 29.23%

D/A 46.86% 44.49% 38.37% 37.45% 38.79%

E/A 53.14% 55.51% 61.63% 62.55% 61.21%

Subir la deuda a 50%

rd #DIV/0!
rm 17% 17% 17% 17% 17%
BL 0.5 0.5 0.5 0.5 0.5

Actual
Re #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Wacc #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

BL 2
BL1 0.5 0.5 0.5 0.5 0.5

Bu 0.34 0.37 0.48 0.47 0.46

BL2 1.94157409 1.92086333 1.90326226 1.93974309 1.91049528

Re2 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

wacc 2 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

MM
Ru #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

wacc #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

 2020 2019 2018 2017 2016
nueva deuda 7768941.26 7822620.08 6761848.59 7154738.09 6849776.89
cambio 488,200 862,243 1,572,881 1,795,442 1,535,183

D/A. 2 50%
impuestos personales

2020 2019 2018 2017 2016

EBIDT 1,019,588 959,621 849,296 774,525 814,971
INTERESES -282,878 -302,303 -247,304 -307,548 -324,637
UAT 736,710 657,318 601,991 466,977 490,334
IMPUESTOS -230,936 -205,221 -189,324 -97,777 -143,333
UN 505,774 452,097 412,668 369,200 347,001

2020 2019 2018 2017 2016

E+D 15,537,883 15,645,240 13,523,697 14,309,476 13,699,554
Pasivos 7,280,741 6,960,377 5,188,967 5,359,296 5,314,594
Equity 8,257,142 8,684,863 8,334,730 8,950,180 8,384,960

ru 10% 10% 10% 10% 10%

Te 10%
Td 27.74% 31.50% 29.12% 39.71% 39.83%
Tc 31.35% 31.22% 31.45% 20.94% 29.23%

Vu 6299806.38 5940161.31 5239763.77 5511176.36 5190667.31

85.51% 90.37% 87.04% 118.02% 105.86%

14.49% 9.63% 12.96% -18.02% -5.86%
1054780.14 670305.462 672464.132 -965644.463 -311425.724

Vl 7354586.52 6610466.77 5912227.9 4545531.9 4879241.58

Fecha Indice Variación Absoluta
20161028 COLTES .02
20161031 COLTES -.60 rd #DIV/0!
20161101 COLTES -.29
20161102 COLTES -.06
20161103 COLTES .74
20161104 COLTES -.18
20161108 COLTES 1.17
20161109 COLTES -.14 2012-2013 2.3
20161110 COLTES -2.58 2013-2014 4.20
20161111 COLTES -1.70 2014-2015 5.20
20161115 COLTES 1.40 2015-2016 -10.00
20161116 COLTES .25 2016-2017 -2.33333333
20161117 COLTES -.02 2017-2018 -1.2875
20161118 COLTES -1.18 2018-2019 2.7826087
20161121 COLTES -.17 2019-2020 -1.24137931
20161122 COLTES .56
20161123 COLTES .14 Rf1 0.425 Rm1
20161124 COLTES .80 Rf2 -.73 Rm2
20161125 COLTES .70 Rf3 -2.11 Rm3
20161128 COLTES 1.31 Rf4 -2.71 Rm4
20161129 COLTES .11 Rf5 -.52 Rm5
20161130 COLTES .53
20161201 COLTES -1.30
20161202 COLTES .17
20161205 COLTES .65
20161206 COLTES .24
20161207 COLTES .70
20161209 COLTES -.36
20161212 COLTES .07
20161213 COLTES .59
20161214 COLTES -.33
20161215 COLTES -.74
20161216 COLTES .03
20161219 COLTES 1.77
20161220 COLTES .34
20161221 COLTES .71
20161222 COLTES .07
20161223 COLTES .10
20161226 COLTES .13
20161227 COLTES .35
20161228 COLTES -.22
20161229 COLTES .37
20170102 COLTES .20
20170103 COLTES -.19
20170104 COLTES .71
20170105 COLTES 1.14
20170106 COLTES 1.40
20170110 COLTES .01
20170111 COLTES .05
20170112 COLTES .75
20170113 COLTES -.73
20170116 COLTES -.41
20170117 COLTES .46
20170118 COLTES -.53
20170119 COLTES -.29
20170120 COLTES -.10
20170123 COLTES .88
20170124 COLTES .19
20170125 COLTES .30
20170126 COLTES .53
20170127 COLTES .42
20170130 COLTES -1.19
20170131 COLTES -.27
20170201 COLTES .20
20170202 COLTES .64
20170203 COLTES .19
20170206 COLTES -.14
20170207 COLTES .46
20170208 COLTES .59
20170209 COLTES -.13
20170210 COLTES -.03
20170213 COLTES -.10
20170214 COLTES -.38
20170215 COLTES -.60
20170216 COLTES -.30
20170217 COLTES -1.43
20170220 COLTES .38
20170221 COLTES .12
20170222 COLTES .61
20170223 COLTES .57
20170224 COLTES -.01
20170227 COLTES .82
20170228 COLTES -.89
20170301 COLTES -.69
20170302 COLTES -.28
20170303 COLTES .26
20170306 COLTES .35
20170307 COLTES -.80
20170308 COLTES -.33
20170309 COLTES .30
20170310 COLTES .52
20170313 COLTES .47
20170314 COLTES .57
20170315 COLTES .60
20170316 COLTES .74
20170317 COLTES .57
20170321 COLTES .39
20170322 COLTES .24
20170323 COLTES 1.07
20170324 COLTES .34
20170327 COLTES -.40
20170328 COLTES .34
20170329 COLTES .18
20170330 COLTES .29
20170331 COLTES -.11
20170403 COLTES .86
20170404 COLTES .21
20170405 COLTES .21
20170406 COLTES .01
20170407 COLTES -.24
20170410 COLTES -.01
20170411 COLTES -.19
20170412 COLTES -.09
20170417 COLTES .26
20170418 COLTES 1.21
20170419 COLTES .66
20170420 COLTES .19
20170421 COLTES .53
20170424 COLTES -.14
20170425 COLTES .12
20170426 COLTES .74
20170427 COLTES .63
20170428 COLTES .32
20170502 COLTES .88
20170503 COLTES .37
20170504 COLTES -1.24
20170505 COLTES .49
20170508 COLTES -.36
20170509 COLTES .12
20170510 COLTES -.81
20170511 COLTES -.18
20170512 COLTES .27
20170515 COLTES .10
20170516 COLTES -.41
20170517 COLTES .56
20170518 COLTES .02
20170519 COLTES .58
20170522 COLTES .16
20170523 COLTES .38
20170524 COLTES -.14
20170525 COLTES -.11
20170526 COLTES .33
20170530 COLTES .34
20170531 COLTES .68
20170601 COLTES .26
20170602 COLTES .42
20170605 COLTES .57
20170606 COLTES .76
20170607 COLTES -.59
20170608 COLTES -.52
20170609 COLTES -.16
20170612 COLTES .25
20170613 COLTES -.42
20170614 COLTES .55
20170615 COLTES -1.17
20170616 COLTES -.64
20170620 COLTES -1.06
20170621 COLTES -.53
20170622 COLTES 1.34
20170623 COLTES .30
20170627 COLTES .53
20170628 COLTES -.26
20170629 COLTES -.94
20170630 COLTES .66
20170704 COLTES -.28
20170705 COLTES -1.79
20170706 COLTES -.85
20170707 COLTES -.23
20170710 COLTES .85
20170711 COLTES -.60
20170712 COLTES -.01
20170713 COLTES .68
20170714 COLTES .90
20170717 COLTES -.11
20170718 COLTES .04
20170719 COLTES -.78
20170721 COLTES .23
20170724 COLTES -.05
20170725 COLTES -.96
20170726 COLTES -1.01
20170727 COLTES .73
20170728 COLTES .82
20170731 COLTES .00
20170801 COLTES .17
20170802 COLTES -.68
20170803 COLTES -.27
20170804 COLTES -.17
20170808 COLTES .88
20170809 COLTES .09
20170810 COLTES .75
20170811 COLTES -.05
20170814 COLTES .72
20170815 COLTES -.34
20170816 COLTES .15
20170817 COLTES .34
20170818 COLTES -.37
20170822 COLTES .09
20170823 COLTES .08
20170824 COLTES .28
20170825 COLTES .56
20170828 COLTES -.31
20170829 COLTES -.01
20170830 COLTES .11
20170831 COLTES .35
20170901 COLTES .13
20170904 COLTES -.31
20170905 COLTES .18
20170906 COLTES .24
20170907 COLTES .67
20170908 COLTES .69
20170911 COLTES .18
20170912 COLTES .46
20170913 COLTES .28
20170914 COLTES .29
20170915 COLTES .39
20170918 COLTES -.30
20170919 COLTES .16
20170920 COLTES .16
20170921 COLTES -.22
20170922 COLTES .30
20170925 COLTES -.08
20170926 COLTES -.14
20170927 COLTES -.45
20170928 COLTES -.29
20170929 COLTES .61
20171002 COLTES -.06
20171003 COLTES .25
20171004 COLTES .66
20171005 COLTES -.11
20171006 COLTES -.14
20171009 COLTES .39
20171010 COLTES .59
20171011 COLTES .20
20171012 COLTES -.26
20171013 COLTES .59
20171017 COLTES -.12
20171018 COLTES -.23
20171019 COLTES .04
20171020 COLTES -.43
20171023 COLTES -.21
20171024 COLTES -.40
20171025 COLTES -.22
20171026 COLTES .11
20171027 COLTES -.30
20171030 COLTES .80
20171031 COLTES -.08
20171101 COLTES -1.50
20171102 COLTES -1.34
20171103 COLTES .27
20171107 COLTES 1.01
20171108 COLTES .22
20171109 COLTES -.26
20171110 COLTES .09
20171114 COLTES -.27
20171115 COLTES .03
20171116 COLTES .72
20171117 COLTES .70
20171120 COLTES -.25
20171121 COLTES .40
20171122 COLTES .41
20171123 COLTES .31
20171124 COLTES .11
20171127 COLTES .42
20171128 COLTES .52
20171129 COLTES .25
20171130 COLTES .92
20171201 COLTES -.21
20171204 COLTES -.24
20171205 COLTES .16
20171206 COLTES .01
20171207 COLTES -.43
20171211 COLTES -.44
20171212 COLTES -1.10
20171213 COLTES .74
20171214 COLTES 1.14
20171215 COLTES .68
20171218 COLTES .98
20171219 COLTES -.20
20171220 COLTES -.34
20171221 COLTES -.64
20171222 COLTES -.25
20171226 COLTES .57
20171227 COLTES .05
20171228 COLTES .08
20180102 COLTES .54
20180103 COLTES .75
20180104 COLTES .06
20180105 COLTES .17
20180109 COLTES .24
20180110 COLTES -.26
20180111 COLTES .40
20180112 COLTES -.15
20180115 COLTES -.42
20180116 COLTES -.48
20180117 COLTES .16
20180118 COLTES -.33
20180119 COLTES -.15
20180122 COLTES .15
20180123 COLTES .31
20180124 COLTES .41
20180125 COLTES .56
20180126 COLTES -.21
20180129 COLTES .04
20180130 COLTES -.37
20180131 COLTES .42
20180201 COLTES .27
20180202 COLTES -.24
20180205 COLTES -.92
20180206 COLTES -.10
20180207 COLTES .26
20180208 COLTES -.64
20180209 COLTES .01
20180212 COLTES .27
20180213 COLTES -.15
20180214 COLTES -.21
20180215 COLTES -.16
20180216 COLTES .34
20180219 COLTES .03
20180220 COLTES -.24
20180221 COLTES .12
20180222 COLTES .36
20180223 COLTES .33
20180226 COLTES .35
20180227 COLTES -.15
20180228 COLTES -.46
20180301 COLTES -1.20
20180302 COLTES -.36
20180305 COLTES .20
20180306 COLTES .53
20180307 COLTES -.32
20180308 COLTES .11
20180309 COLTES .31
20180312 COLTES .95
20180313 COLTES .48
20180314 COLTES .08
20180315 COLTES .23
20180316 COLTES .41
20180320 COLTES .14
20180321 COLTES .05
20180322 COLTES -.01
20180323 COLTES -.18
20180326 COLTES .55
20180327 COLTES 1.14
20180328 COLTES .42
20180402 COLTES .02
20180403 COLTES .09
20180404 COLTES -.12
20180405 COLTES .36
20180406 COLTES .80
20180409 COLTES -.03
20180410 COLTES .74
20180411 COLTES .48
20180412 COLTES -.54
20180413 COLTES .39
20180416 COLTES .37
20180417 COLTES .30
20180418 COLTES .04
20180419 COLTES -.44
20180420 COLTES .09
20180423 COLTES -.14
20180424 COLTES .04
20180425 COLTES -.34
20180426 COLTES .44
20180427 COLTES .20
20180430 COLTES .03
20180502 COLTES -1.29
20180503 COLTES -.13
20180504 COLTES -.17
20180507 COLTES -.04
20180508 COLTES .50
20180509 COLTES -.25
20180510 COLTES .66
20180511 COLTES .03
20180515 COLTES -.54
20180516 COLTES -.08
20180517 COLTES -.41
20180518 COLTES -1.07
20180521 COLTES .53
20180522 COLTES .48
20180523 COLTES .29
20180524 COLTES .30
20180525 COLTES -.18
20180528 COLTES .31
20180529 COLTES -.13
20180530 COLTES -.13
20180531 COLTES -.18
20180601 COLTES .30
20180605 COLTES .29
20180606 COLTES .69
20180607 COLTES -.34
20180608 COLTES -.45
20180612 COLTES -.05
20180613 COLTES -.01
20180614 COLTES .07
20180615 COLTES -.57
20180618 COLTES .08
20180619 COLTES .07
20180620 COLTES .40
20180621 COLTES -.49
20180622 COLTES .31
20180625 COLTES .25
20180626 COLTES .06
20180627 COLTES .15
20180628 COLTES -.31
20180629 COLTES .25
20180703 COLTES .57
20180704 COLTES .07
20180705 COLTES .11
20180706 COLTES -.07
20180709 COLTES .00
20180710 COLTES -.02
20180711 COLTES -.08
20180712 COLTES -.15
20180713 COLTES .01
20180716 COLTES -.07
20180717 COLTES -.26
20180718 COLTES .28
20180719 COLTES .17
20180723 COLTES .14
20180724 COLTES -.30
20180725 COLTES -.21
20180726 COLTES .02
20180727 COLTES .01
20180730 COLTES -.15
20180731 COLTES -.46
20180801 COLTES -.22
20180802 COLTES .07
20180803 COLTES .27
20180806 COLTES .32
20180808 COLTES .02
20180809 COLTES .57
20180810 COLTES -.08
20180813 COLTES -.41
20180814 COLTES .10
20180815 COLTES .08
20180816 COLTES .30
20180817 COLTES -.09
20180821 COLTES .42
20180822 COLTES .45
20180823 COLTES .15
20180824 COLTES .20
20180827 COLTES .17
20180828 COLTES -.17
20180829 COLTES -.36
20180830 COLTES -.07
20180831 COLTES .01
20180903 COLTES .26
20180904 COLTES -.19
20180905 COLTES .01
20180906 COLTES -.08
20180907 COLTES -.63
20180910 COLTES -.27
20180911 COLTES .01
20180912 COLTES .48
20180913 COLTES .41
20180914 COLTES -.06
20180917 COLTES .14
20180918 COLTES .12
20180919 COLTES -.26
20180920 COLTES .06
20180921 COLTES .38
20180924 COLTES .17
20180925 COLTES -.12
20180926 COLTES .12
20180927 COLTES .31
20180928 COLTES .21
20181001 COLTES -.11
20181002 COLTES -.10
20181003 COLTES -.03
20181004 COLTES -.62
20181005 COLTES -.22
20181008 COLTES .58
20181009 COLTES .02
20181010 COLTES -.09
20181011 COLTES -.69
20181012 COLTES -.48
20181016 COLTES .53
20181017 COLTES .45
20181018 COLTES -.37
20181019 COLTES .25
20181022 COLTES .12
20181023 COLTES -.45
20181024 COLTES -.28
20181025 COLTES -.33
20181026 COLTES -.42
20181029 COLTES .07
20181030 COLTES -.23
20181031 COLTES .44
20181101 COLTES .49
20181102 COLTES -.63
20181106 COLTES .44
20181107 COLTES 1.00
20181108 COLTES .15
20181109 COLTES -.44
20181113 COLTES .12
20181114 COLTES -.03
20181115 COLTES .26
20181116 COLTES .71
20181119 COLTES -.02
20181120 COLTES -.27
20181121 COLTES .25
20181122 COLTES .96
20181123 COLTES -.35
20181126 COLTES -.15
20181127 COLTES .02
20181128 COLTES -.72
20181129 COLTES 1.31
20181130 COLTES .42
20181203 COLTES .59
20181204 COLTES .20
20181205 COLTES -.06
20181206 COLTES -.17
20181207 COLTES .90
20181210 COLTES .05
20181211 COLTES .32
20181212 COLTES -.13
20181213 COLTES .39
20181214 COLTES -.06
20181217 COLTES .18
20181218 COLTES .13
20181219 COLTES .23
20181220 COLTES .83
20181221 COLTES .29
20181224 COLTES .14
20181226 COLTES -.06
20181227 COLTES .01
20181228 COLTES .31
20190102 COLTES .22
20190103 COLTES -.48
20190104 COLTES -.15
20190108 COLTES 1.04
20190109 COLTES .53
20190110 COLTES -.51
20190111 COLTES .09
20190114 COLTES .28
20190115 COLTES -.30
20190116 COLTES -.26
20190117 COLTES -.32
20190118 COLTES .25
20190121 COLTES .13
20190122 COLTES -.10
20190123 COLTES -.13
20190124 COLTES .08
20190125 COLTES .01
20190128 COLTES .17
20190129 COLTES .48
20190130 COLTES .36
20190131 COLTES 1.05
20190201 COLTES .18
20190204 COLTES .67
20190205 COLTES -.35
20190206 COLTES .78
20190207 COLTES -.54
20190208 COLTES -.06
20190211 COLTES -.27
20190212 COLTES .03
20190213 COLTES .20
20190214 COLTES -.04
20190215 COLTES .56
20190218 COLTES .04
20190219 COLTES .11
20190220 COLTES .16
20190221 COLTES -.27
20190222 COLTES .25
20190225 COLTES .50
20190226 COLTES .01
20190227 COLTES .02
20190228 COLTES -.20
20190301 COLTES -.32
20190304 COLTES .05
20190305 COLTES .26
20190306 COLTES .58
20190307 COLTES -.06
20190308 COLTES .72
20190311 COLTES .43
20190312 COLTES .43
20190313 COLTES .08
20190314 COLTES .23
20190315 COLTES .67
20190318 COLTES -.06
20190319 COLTES .30
20190320 COLTES .61
20190321 COLTES 1.17
20190322 COLTES .19
20190326 COLTES -.21
20190327 COLTES -.91
20190328 COLTES .42
20190329 COLTES .05
20190401 COLTES .32
20190402 COLTES -.75
20190403 COLTES .22
20190404 COLTES -.10
20190405 COLTES .14
20190408 COLTES .59
20190409 COLTES .68
20190410 COLTES .21
20190411 COLTES -.09
20190412 COLTES -.16
20190415 COLTES -.13
20190416 COLTES -.72
20190417 COLTES .54
20190422 COLTES .31
20190423 COLTES -.29
20190424 COLTES -.55
20190425 COLTES -.47
20190426 COLTES -.24
20190429 COLTES -.51
20190430 COLTES .09
20190502 COLTES -.86
20190503 COLTES .76
20190506 COLTES -.10
20190507 COLTES .09
20190508 COLTES .81
20190509 COLTES .53
20190510 COLTES .87
20190513 COLTES -.63
20190514 COLTES .08
20190515 COLTES -.32
20190516 COLTES .16
20190517 COLTES -.27
20190520 COLTES .23
20190521 COLTES .12
20190522 COLTES .07
20190523 COLTES -.39
20190524 COLTES .77
20190527 COLTES .18
20190528 COLTES .44
20190529 COLTES .10
20190530 COLTES .74
20190531 COLTES .28
20190604 COLTES .97
20190605 COLTES .90
20190606 COLTES .41
20190607 COLTES .45
20190610 COLTES .94
20190611 COLTES .76
20190612 COLTES .11
20190613 COLTES 1.30
20190614 COLTES .21
20190617 COLTES -1.10
20190618 COLTES .18
20190619 COLTES .12
20190620 COLTES 1.86
20190621 COLTES .38
20190625 COLTES -.33
20190626 COLTES .23
20190627 COLTES -.42
20190628 COLTES .81
20190702 COLTES 1.60
20190703 COLTES 1.48
20190704 COLTES .40
20190705 COLTES -1.40
20190708 COLTES -.14
20190709 COLTES -.29
20190710 COLTES .69
20190711 COLTES -.67
20190712 COLTES -.44
20190715 COLTES .76
20190716 COLTES -.33
20190717 COLTES .64
20190718 COLTES -.32
20190719 COLTES 1.00
20190722 COLTES .53
20190723 COLTES -.01
20190724 COLTES .63
20190725 COLTES -.48
20190726 COLTES .28
20190729 COLTES -.72
20190730 COLTES -.67
20190731 COLTES .19
20190801 COLTES -.22
20190802 COLTES .77
20190805 COLTES -1.25
20190806 COLTES .04
20190808 COLTES .52
20190809 COLTES .34
20190812 COLTES -.46
20190813 COLTES .98
20190814 COLTES .42
20190815 COLTES .61
20190816 COLTES .38
20190820 COLTES .01
20190821 COLTES -.03
20190822 COLTES -.89
20190823 COLTES -.36
20190826 COLTES .39
20190827 COLTES -.62
20190828 COLTES -.50
20190829 COLTES -.38
20190830 COLTES 1.08
20190902 COLTES -.55
20190903 COLTES .02
20190904 COLTES .74
20190905 COLTES .29
20190906 COLTES .56
20190909 COLTES -.47
20190910 COLTES -.59
20190911 COLTES .23
20190912 COLTES .69
20190913 COLTES -.28
20190916 COLTES .45
20190917 COLTES .30
20190918 COLTES .10
20190919 COLTES .08
20190920 COLTES .50
20190923 COLTES .58
20190924 COLTES .20
20190925 COLTES -.38
20190926 COLTES .44
20190927 COLTES -.46
20190930 COLTES -.13
20191001 COLTES .15
20191002 COLTES -.09
20191003 COLTES .53
20191004 COLTES .40
20191007 COLTES -.43
20191008 COLTES .36
20191009 COLTES -.04
20191010 COLTES -.57
20191011 COLTES -.27
20191015 COLTES -.40
20191016 COLTES -.52
20191017 COLTES .11
20191018 COLTES .65
20191021 COLTES -.47
20191022 COLTES -.38
20191023 COLTES .43
20191024 COLTES .82
20191025 COLTES .46
20191028 COLTES -.58
20191029 COLTES .25
20191030 COLTES -.87
20191031 COLTES .99
20191101 COLTES .45
20191105 COLTES -.87
20191106 COLTES -.07
20191107 COLTES -.66
20191108 COLTES -.61
20191112 COLTES -1.34
20191113 COLTES -.92
20191114 COLTES .88
20191115 COLTES .31
20191118 COLTES -.59
20191119 COLTES -.01
20191120 COLTES -.03
20191121 COLTES .75
20191122 COLTES .10
20191125 COLTES -2.69
20191126 COLTES -1.59
20191127 COLTES .75
20191128 COLTES 1.14
20191129 COLTES .14
20191202 COLTES -.04
20191203 COLTES 1.20
20191204 COLTES .71
20191205 COLTES .87
20191206 COLTES .99
20191209 COLTES -.36
20191210 COLTES -.25
20191211 COLTES .93
20191212 COLTES .16
20191213 COLTES -.32
20191216 COLTES -.33
20191217 COLTES .15
20191218 COLTES .23
20191219 COLTES -.53
20191220 COLTES .02
20191223 COLTES .41
20191224 COLTES .12
20191226 COLTES -.16
20191227 COLTES .03
20191230 COLTES .23
20200102 COLTES -.29
20200103 COLTES -.23
20200107 COLTES .79
20200108 COLTES 1.10
20200109 COLTES 1.07
20200110 COLTES .82
20200113 COLTES -.24
20200114 COLTES -.05
20200115 COLTES .81
20200116 COLTES .32
20200117 COLTES .36
20200120 COLTES -.34
20200121 COLTES -.02
20200122 COLTES .89
20200123 COLTES .35
20200124 COLTES .39
20200127 COLTES -.25
20200128 COLTES -.10
20200129 COLTES .45
20200130 COLTES .12
20200131 COLTES .68
20200203 COLTES .75
20200204 COLTES -1.03
20200205 COLTES .45
20200206 COLTES 1.11
20200207 COLTES -.38
20200210 COLTES .42
20200211 COLTES .44
20200212 COLTES .67
20200213 COLTES -.49
20200214 COLTES .05
20200217 COLTES .84
20200218 COLTES .27
20200219 COLTES -.49
20200220 COLTES -.08
20200221 COLTES .41
20200224 COLTES .79
20200225 COLTES .08
20200226 COLTES -.15
20200227 COLTES -1.60
20200228 COLTES -2.35
20200302 COLTES 1.24
20200303 COLTES 1.43
20200304 COLTES 2.23
20200305 COLTES -.49
20200306 COLTES -1.54
20200309 COLTES -8.42
20200310 COLTES -1.32
20200311 COLTES -6.80
20200312 COLTES -13.41
20200313 COLTES -1.03
20200316 COLTES -11.38
20200317 COLTES 8.87
20200318 COLTES -5.05
20200319 COLTES -1.72
20200320 COLTES 1.07
20200324 COLTES 7.48
20200325 COLTES 7.86
20200326 COLTES 10.07
20200327 COLTES -.82
20200330 COLTES -.49
20200331 COLTES -.23
20200401 COLTES -7.34
20200402 COLTES .21
20200403 COLTES -1.50
20200406 COLTES -.88
20200407 COLTES 2.28
20200408 COLTES .81
20200413 COLTES 2.51
20200414 COLTES 3.55
20200415 COLTES 4.13
20200416 COLTES 3.56
20200417 COLTES -.80
20200420 COLTES -2.29
20200421 COLTES -.96
20200422 COLTES .52
20200423 COLTES 1.76
20200424 COLTES -.76
20200427 COLTES .01
20200428 COLTES .37
20200429 COLTES .39
20200430 COLTES .47
20200504 COLTES 1.80
20200505 COLTES 3.85
20200506 COLTES .68
20200507 COLTES 1.42
20200508 COLTES 3.03
20200511 COLTES -.35
20200512 COLTES .59
20200513 COLTES .36
20200514 COLTES .82
20200515 COLTES -.30
20200518 COLTES 1.64
20200519 COLTES .36
20200520 COLTES 2.18
20200521 COLTES .68
20200522 COLTES .36
20200526 COLTES 1.98
20200527 COLTES 1.05
20200528 COLTES -1.24
20200529 COLTES -1.88
20200601 COLTES .21
20200602 COLTES 1.11
20200603 COLTES -.83
20200604 COLTES -1.59
20200605 COLTES .69
20200608 COLTES 1.11
20200609 COLTES -.54
20200610 COLTES -1.54
20200611 COLTES -5.38
20200612 COLTES 1.42
20200616 COLTES -.48
20200617 COLTES .41
20200618 COLTES 2.02
20200619 COLTES 1.29
20200623 COLTES .47
20200624 COLTES -.78
20200625 COLTES -.71
20200626 COLTES .30
20200630 COLTES 1.66
20200701 COLTES .68
20200702 COLTES 1.13
20200703 COLTES 1.72
20200706 COLTES 1.17
20200707 COLTES -1.18
20200708 COLTES .73
20200709 COLTES .38
20200710 COLTES .56
20200713 COLTES .17
20200714 COLTES -.30
20200715 COLTES .49
20200716 COLTES -.06
20200717 COLTES -.07
20200721 COLTES .73
20200722 COLTES -.26
20200723 COLTES .13
20200724 COLTES -.29
20200727 COLTES .95
20200728 COLTES .31
20200729 COLTES .03
20200730 COLTES -.36
20200731 COLTES .65
20200803 COLTES 1.13
20200804 COLTES .52
20200805 COLTES .86
20200806 COLTES .11
20200810 COLTES 1.16
20200811 COLTES -1.23
20200812 COLTES -2.85
20200813 COLTES .46
20200814 COLTES -.04
20200818 COLTES .38
20200819 COLTES .70
20200820 COLTES .34
20200821 COLTES -.75
20200824 COLTES -.32
20200825 COLTES -.64
20200826 COLTES -.78
20200827 COLTES .21
20200828 COLTES .68
20200831 COLTES .89
20200901 COLTES 2.70
20200902 COLTES 2.71
20200903 COLTES .65
20200904 COLTES -.22
20200907 COLTES 1.15
20200908 COLTES -1.36
20200909 COLTES 1.19
20200910 COLTES -.68
20200911 COLTES .41
20200914 COLTES .42
20200915 COLTES .96
20200916 COLTES -.22
20200917 COLTES -.01
20200918 COLTES -.20
20200921 COLTES -2.74
20200922 COLTES .30
20200923 COLTES -.47
20200924 COLTES .23
20200925 COLTES -.07
20200928 COLTES .75
20200929 COLTES -.17
20200930 COLTES .29
20201001 COLTES -.13
20201002 COLTES -.65
20201005 COLTES -.16
20201006 COLTES -.61
20201007 COLTES .44
20201008 COLTES .63
20201009 COLTES 1.08
20201013 COLTES .31
20201014 COLTES .39
20201015 COLTES .26
20201016 COLTES .10
20201019 COLTES -.19
20201020 COLTES -.68
20201021 COLTES -.30
20201022 COLTES -.55
20201023 COLTES .42
20201026 COLTES -.91
20201027 COLTES .08
20201028 COLTES -1.45
20201029 COLTES .46
20201030 COLTES .21
 Variación Variación Variaciones
Rm (COlEQTY) Rf/Rd(COLTES) Beta (Rm, Ri) Rentabilidad de las acciones

CAPM
Re 2017, 2018, 2019, 2020

Re 2016 (2012, 2013, 2014, 2015, 2016) Diarios 30 de octubre

Re 2017 (2013, 2014, 2015, 2016, 2017) Diarios 30 de octubre
Re 2018 (2014, 2015, 2016, 2017, 2018) Diarios 30-Oct
Re 2019 (2015, 2016, 2017, 2018, 2019)
Re 2020 (2016, 2017, 2018, 2019, 2020)

Beta1 Re1
Beta2 Re2
Beta3 Re3
Beta4 Re4
Beta5 Re5
abilidad de las acciones

escoges el del viernes