Documentos de Académico
Documentos de Profesional
Documentos de Cultura
154.0
-10,096.0 EB
-4,651.0 EBITDA 2009 2010 2011
-80,298.0 0.0 0.0 utilidad 0 0 0
-4,109.0 intereses 0 0 0
impuesto a la renta 0 0 0
0 0 0
depreciacion y amortizacion
-76,189.0 0.0 0.0 Ebitda 0 0 0
Resultado Invesiones de largo plazo 0 0 0
Ebitda ajustado 0 0 0
Ventas 0 0 0
EFECTIVO
2015 2016 2017 resultados de inversiones en otras empr 0.0 0.0 0.0
Total de Utilidad Neta de BNV 0.0 0.0 0.0
MARGEN
0.0 0.0 0.0 2009 2010 2011
RATIOS DE
0.0 0.0 0.0 2009 2010 2011
Ventas 0.0 0.0 0.0
Gastos finacieros 0.0 0.0 0.0
Interes Minoritarios 0.0 0.0 0.0
ingresos extraordinarios 0.0 0.0 0.0
Total de Pasivos 0.0 0.0 0.0
Total de Activos 0.0 0.0 0.0
Patrimonio 0.0 0.0 0.0
Utilidad Operativa 0.0 0.0 0.0
Utilidad Antes de Impuesto 0.0 0.0 0.0
Impuesto a la Renta 0.0 0.0 0.0
Utilidad Neta 0.0 0.0 0.0
R
2009 2010 2011
RENDIMIENTO SOBRE LOS ACTIVOS ( #DIV/0! #DIV/0! #DIV/0!
R
2009 2010 2011
RENDIMIENTO SOBRE EL PATRIMONIO #DIV/0! #DIV/0! #DIV/0!
E
2009 2010 2011
CREACION DE VALOR ECONOMICO #DIV/0! #DIV/0! #DIV/0!
EPS - GANANC
2009 2010 2011
EPS #DIV/0! #DIV/0! #DIV/0!
DPS - DIVIDEN
2009 2010 2011
DPS #DIV/0! #DIV/0! #DIV/0!
PE - PRECIO GAN
2009 2010 2011
EPS #DIV/0! #DIV/0! #DIV/0!
EPS AJUSTADO 0.60 0.90 1.50
PE #DIV/0! #DIV/0! #DIV/0!
PE AJUSTADO 0.0 0.0 0.0
VALOR D
2009 2010 2011
MV 0.0 0.0 0.0
MVA 0 0 0
RELACION EN
EVA #DIV/0! #DIV/0! #DIV/0!
MVA 0 0 0
f(x) = − 0.32592902
R² = 0.12686613697
-50.0%
2012 2013 2014 2015 2016 2017
-60.0%
15.1% -1.5% 13.8% -47.0% #DIV/0! #DIV/0! Ebitda / ventas Ebit
14.9% 0.0% 14.3% -44.3% #DIV/0! #DIV/0!
ROTACION DE ACTIVOS
2012 2013 2014 2015 2016 2017 0.60
268,480 187,769 210,002 171,294 0 0
563,671.0 686,936.0 765,063.0 739,873.0 0.0 0.0 0.50
563,671.0 686,936.0 765,063.0 739,873.0 0 0
0.0 0.0 0.0 0.0 0.0 0.0 0.40
0.10
10%
26,557.0 -4,882.0 8,553.0 -71,538.0 0.0 0.0
0%
-2
MARGEN DE VENTAS -10%
2012 2013 2014 2015 2016 2017
-20%
268,480.0 187,769.0 210,002.0 171,294.0 0.0 0.0
-30%
27,133.0 -7,709.0 7,514.0 -76,189.0 0.0 0.0
-40%
26,557.0 -4,882.0 8,553.0 -71,538.0 0.0 0.0
-50%
2012 2013 2014 2015 2016 2017 2008 2009 2010 2011 2012 2013
10.1% -4.1% 3.6% -44.5% #DIV/0! #DIV/0! MARGEN DE VENTAS MARGEN DE V
9.9% -2.6% 4.1% -41.8% #DIV/0! #DIV/0!
RATIOS DE RENTABILIDAD
2012 2013 2014 2015 2016 2017
6.0%
268,480.0 187,769.0 210,002.0 171,294.0 0.0 0.0 ROA
4.8%
265.0 136.0 91.0 154.0 0.0 0.0 4.0%
0.0 0.0 0.0 0.0 0.0 0.0
2.0%
0.0 0.0 0.0 0.0 0.0 0.0
177,681.0 243,304.0 310,717.0 364,187.0 0.0 0.0 0.0%
2008 2009 2010 2011 2012 2013-1.
563,671.0 686,936.0 765,063.0 739,873.0 0.0 0.0 -2.0%
385,990.0 443,632.0 454,346.0 375,686.0 0.0 0.0
-4.0%
41,607.0 1,897.0 30,456.0 -65,705.0 0.0 0.0
40,765.0 -2,706.0 29,135.0 -80,298.0 0.0 0.0 -6.0%
13,632.0 5,003.0 21,621.0 -4,109.0 0.0 0.0 -8.0%
-10.0%
-12.0%
-2.0%
-4.0%
-6.0%
-8.0%
27,133.0 -7,709.0 7,514.0 -76,189.0 0.0 0.0
-10.0%
ROA ROE
2012 2013 2014 2015 2016 2017 10.0%
ROE 0.0%
2008 2009 2010 2011 2012 2013
2012 2013 2014 2015 2016 2017
7.0% -1.7% 1.7% -20.3% #DIV/0! #DIV/0! -5.0%
-10.0%
E
2012 2013 2014 2015 2016 2017
27,133.0 -7,709.0 7,514.0 -76,189.0 0.0 0.0
0
(millone
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 -7,606
0.0 0.0 0.0 0.0 0.0 0.0 -20,000
385,990.0 443,632.0 454,346.0 375,686.0 0.0 0.0
-40,000
-120,000
PE - PRECIO GANACIA ( POR ACCION) 2009 2010 2011 2012
2012 2013 2014 2015 2016 2017 CREACION DE V
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.90 0.03 -0.20 -0.50 0.20 0.20
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.0 0.0 0.0 0.0 0.0 0.0 GANA
12.0
4.0
2.0
10.0
8.0
6.0
0.0
2008 2009 2010 2011 2012
0
20,000 -100,000 -80,000 -60,000 -40,000 -20,000 0
-50,000
-100,000 DIVIDEN
12.00
-150,000
-200,000 10.00
-250,000
8.00
-300,000
-350,000 6.00
-400,000
f(x) = − 0.325929022891963 x − 431097.494224185
R² = 0.126866136976454 -450,000 4.00
EVA -500,000
2.00
0.00
2008 2009 2010 2011 201
RO DE EEFF
2.2
1.4
1.2
0.9
0.7 0.7
0.5
0.4
EBITDA
2.00 1.97
1.80
1.68
1.60
1.55
1.46
1.40
1.20
2010 2011 2012 2013 2014 2015 2016 2017 2018 1.00
ENDEUDAMIENTO SOLVENCIA 2008 2009 2010 2011 2012 2013 2014 2015 2016
ACTIVOS / PATRIMONIO
0.23
2010
ON 2011
DE ACTIVOS 2012RATACION
2013DE ACTIVOS
2014 GESTIONADO
2015 DIRECTAMENTE
2016 2017 2018
Margen de Ventas
-2.6%
-41.8%
-44.5%
ROA
4.8%
1.0%
2010 2011 2012 2013-1.1%2014 2015 2016 2017 2018
-10.3%
-10.3%
ROE
-20.3%
EVA
(millones de US$
-7,606
-33,377
-47,636
-110,001
stante, en el 2015 la razon, prueba acida mejoro con relacion al año anterior
do en los ultimos 2 años
empresa fue negativo
1.97
1.68
1.55
1.46
RETENCION DE STOCK
147.1
130.0 126.7
90.8
RETENCION DE STOCK
147.1
130.0 126.7
90.8
10.0
8.0
6.0
4.0
2.0
0.0
2008 2009 2010 2011 2012 2013
EPS 20
10.00
8.00
6.00
4.00
2.00
0.00
2008 2009 2010 2011 2012 2013
DPS 2
4.00
2.00
0.00
2008 2009 2010 2011 2012 2013
DPS 2
PE - PRECIO GANACIA ( P
2009 2010 2011 2012
EPS #DIV/0! #DIV/0! #DIV/0! #DIV/0!
EPS AJUSTADO 0.60 0.90 1.50 0.90
PE #DIV/0! #DIV/0! #DIV/0! #DIV/0!
PE AJUSTADO 0.0 0.0 0.0 0.0
10.0
8.0
6.0
4.0
2.0
0.0
2008 2009 2010 2011 2012 2013
PE 2
VALOR DE MERC
2009 2010 2011 2012
MV 0.0 0.0 0.0 0.0
MVA 0 0 0 -385,990
RELACION ENTRE EV
EVA #DIV/0! #DIV/0! #DIV/0! -967
MVA 0 0 0 -385,990
EVA
f(x) = − 0.336475323396985 x − 429219.91015621
R² = 0.13675860386396
EVA
2013 2014 2015 2016 2017
-7,709.0 7,514.0 -76,189.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0
443,632.0 454,346.0 375,686.0 0.0 0.0
2012 2013
EPS 2014 2015 2016 2017 2018
11 2012 2013
DPS 2014 2015 2016 2017 2018
11 2012 2013
DPS 2014 2015 2016 2017 2018
2012 2013
PE 2014 2015 2016 2017 2018
VALOR DE MERCADO
2013 2014 2015 2016 2017
0.0 0.0 0.0 0.0 0.0
-443,632 -454,346 -375,686 0 0
0
00 -60,000 -40,000 -20,000 0
-50,000
-100,000
-150,000
-200,000
-250,000
-300,000
-350,000
-400,000
5323396985 x − 429219.910156219
386396 -450,000
EVA -500,000
-200,000
-250,000
-300,000
-350,000
-400,000
5323396985 x − 429219.910156219
386396 -450,000
EVA -500,000