Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROFIT AND LOSS STATEMENT 2,021 2,022 EVA = NOPAT - Finance Charge
WACC = (Cost of Equity * % of Equity
Sales 886,701 991,762 12% Cost of Equity = Risk-free Rate + Beta
Cost of Goods Sold 520,795 696,725 34% Debt Rate = Cost of Interest / Financia
Gross Profit 365,906 295,037 -19% Capital invested = Assets - non opera
Gross Margin 41.3% 29.7% -28% Finance charge = WACC * Capital inve
Expenses 133,637 103,780 -22% NOPAT = (EBIT + non-operating gains
Salaries and Benefits 142,453 140,062 -2% ROIC = Net profit / Capital invested
Rent and Overheads 8,816.00 36,282.00 312%
Depreciation & Amortization 0.00 0.00
EBIT 232,269 191,257 -18%
EBIT % 26.2% 19.3% -26%
Interest 45,150 9,063 -80%
Earnings before Tax 187,119 182,194 -3%
Tax 58,354 56,579 -3%
Net Profit 128,765 125,615 -2%
Net Profit % 14.5% 12.7% -13%
EVA
EVA=Nopat-(Capital Invertido*WA 107,498.24 6,592.64 -94%
Finance Charge
of Equity * % of Equity) + (Cost of Debt * % of Debt)*(1-tax rate)
= Risk-free Rate + Beta levered * (Market Return - Risk Free Rate)
st of Interest / Financial Liabilities
d = Assets - non operating assets
= WACC * Capital invested
+ non-operating gains/losses)*(1-tax rate)
it / Capital invested
dgovernmentbonds.com/country/united-states/
n.nyu.edu/~adamodar/New_Home_Page/datafile/Betas.html
n.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html
Universidad de Lima - Finanzas Prof: Roby Arbe Saldaña
INTRADEVCO S.A.
RECONCILIACION DEL PATRIMONIO
###
DIFERENCIAS ###
ANALISIS DE RATIOS
Indice de Liquidez
1. RATIOS DE LIQUIDEZ 2021 2022
2.40
0.20
0.18
0.10
0.00
2022 2021 2022
100.00% 110%
80%
80.00%
60.00%
44%
40.00%
20.00%
0.00%
2022 2021 2022
25.00% 26.19%
30% 19.28%
20.00%
15.00%
10.00%
5.00%
0.00%
2022 2021 2022
n Neto ROE
24.00%
23.50%
23.00% 23.30%
22.50%
22.00%
n Neto ROE
24.00%
23.50%
23.00% 23.30%
22.50%
22.00%
21.50%
12.67% 21.00% 20.74%
20.50%
20.00%
19.50%
19.00%
2022 2021 2022
ANÁLISIS DUPONT 2021 2022
2004 2005
ROE = UTILIDAD NETA VENTAS ACTIVOS
X X
VENTAS ACTIVOS CAPITAL UTILIDAD NETA 128,765 125,615
VENTAS 886,701 991,762
1,400,000
EBIT
1,200,000
EBITDA
1,000,000 NOPAT
400,000
200,000
0
2017 2018 2019 2020 2021 2022
-200,000
EVA
70,000
60,000
50,000
40,000
30,000
20,000 EVA
50,000
40,000
30,000
20,000 EVA
10,000
0
2017 2018 2019 2020 2021 2022
12
10
19.0%
17.0%
15.0%
13.0%
7.0%
200,000
5.0%
ctivo Neto
Operativo
150,000
100,000
0
2017 2018 2019 2020 2021 2022
12 60000
10 50000
8 40000
6 30000
4 20000
2 10000
0 0
19.0% 20.0%
18.0%
17.0%
16.0%
15.0% 14.0%
12.0%
13.0%
10.0%
11.0% 8.0%
9.0% 6.0%
4.0%
7.0%
2.0%
5.0% 0.0%