Professional Documents
Culture Documents
2008
76,250.00
401,600.00
72,000.00
439,000.00
493,000.00
794,000.00
970,850.00
1,305,000.00
295,150.00
74,600.00
320,000.00
91,000.00
369,750.00
411,000.00
1,340,600.00
1,716,000.00
171,300.00
78,300.00
368,802.00
170,000.00
249,600.00
304,250.00
538,802.00
304,290.00
304,250.00
553,850.00
304,290.00
843,092.00
Capital Pagado
Reservas de Revalorizaciones
Utilidades Retenidas
Otras Reservas
Utilidades del Ejercicio
Pasivo no Exigible
Total Pasivos y Patrimonio
575,000.00
575,000.00
20,750.00
171,500.00
191,000.00
786,750.00
1,340,600.00
126,408.00
872,908.00
1,716,000.00
Aos
Meses
Ingresos de Explotacin
Egresos de Explotacin
Resultado Bruto
Depreciacin
Gastos de Adm. y Ventas
Ingresos fuera de explotacin
Egresos Fuera de Explotacin
Gastos Financieros
Prdida Dif. de Cambio
Otros ingresos
4,290,000.00
(3,550,000.00)
740,000.00
(35,000.00)
(201,320.00)
(126,667.00)
(64,000.00)
(159,000.00)
(134,000.00)
Bolsa a libros
Utilidad por accion
Precio / Utilidad
Pago de Dividendos
Dividendos por accion
ROE DUPONT
Margen Neto
Rotacion Activos
Activo / Patrimonio
191,000.00
2,007
23,000
48
126,408.00
2,008
23,000
25.5
0.4
0.4
2,007
1.4
8.3
5.78
21.07%
1.75
2,008
0.67
5.5
4.64
101.85%
2,007
2,008
4.62%
2.95%
3.08
2.50
1.70
1.97
14.48%
14.48%
2,007
2,008
3.89
2.42
1.91
721,250.00
0.95
766,198.00
Z de Altman
1.2 X1
1.4 X2
3.3 X3
0.6 X4
0.99 X5
210,680.00
(84,272.00)
24.28%
24.28%
ROE
NDICES DE LIQUIDEZ
Razn Corriente
Razn cida
Capital de Trabajo
318,333.00
(127,333.00)
2,007
0.5380053707
0.0154781441
0.2851954349
0.0019933195
3.0844398031
2,008
0.446502331
0.0999417249
0.2008624709
0.0006956536
2.5
4.36
3.52
GRIS
Luego Z2
5.5
4.61
IPC
O1
-0.407 X1
6.03 X2
-1.43 X3
0.0747 X4
-2.37 X5
-1.83 X6
0.285 X7
-1.72 X8
-0.52 X9
-1.32 PAR
Y=
Probabilidad Quiebra
GRIS
93.377
100
0.0656189342 0.0623451728
0.4131359093 0.4913123543
0.5380053707
0.446502331
3.89
2.42
1
1
0.1424735193 0.0736643357
0.5747639253 0.2498896918
0
0
2.409639E-005 2.322162E-006
-1.8012215373 -1.2739213133
0.141702433 0.2185867269
-0.519 X1
4.76 X2
-1.71 X3
-0.297 X4
-2.74 X5
-2.18 X6
-0.78 X7
-1.98 X8
0.4218 X9
1.84 PAR
Y=
Probabilidad Quiebra
-1.8016346015 -0.4320764382
0.1416522024 0.3936306065
-0.478 X1
5.29 X2
-0.99 X3
0.062 X4
-4.62 X5
-2.25 X6
-0.521 X7
-1.91 X8
0.212 X9
1.13 PAR
Y=
Probabilidad Quiebra
-2.2473578718 -1.5085662579
0.0955776132 0.1811513709
2010
40,000.00
672,000.00
34,800.00
584,640.00
1,270,000.00
1,368,900.00
1,982,000.00
1,988,340.00
278,000.00
82,000.00
329,559.00
17,000.00
360,000.00
346,559.00
2,342,000.00
2,334,899.00
679,240.00
335,000.00
590,939.00
491,450.00
1,014,240.00
408,600.00
1,082,389.00
355,482.00
408,600.00
1,422,840.00
355,482.00
1,437,871.00
575,000.00
575,000.00
169,160.00
159,481.00
255,000.00
999,160.00
2,422,000.00
373,147.00
1,107,628.00
2,545,499.00
: miles de pesos
2,009
12
2,010
12
4,750,000.00
5,440,666.00
(3,560,000.00) (3,987,200.00)
1,190,000.00
1,453,466.00
(35,000.00)
(35,000.00)
(221,000.00)
(243,272.00)
(191,000.00)
(318,000.00)
(207,617.00)
(345,666.00)
425,000.00
(170,000.00)
621,911.00
(248,764.00)
255,000.00
2,009
23,000
13.25
373,147.00
2,010
23,000
29
0.4
0.4
2,009
0.31
11.09
1.19
103.80%
2,010
0.6
16.22
1.79
142.74%
2,009
2,010
5.37%
6.86%
1.96
2.14
2.42
2.30
25.52%
25.52%
Margen Neto
ROE
8.00%
7.00%
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
0.00%
Veces
Pesos
VECES
Por accion
Rotacion Acti
33.69%
33.69%
3.503.08
3.00
2.50
24.28%
ROE
2.50
2.00
14.48%
1.50
2,009
2,010
1.00
1.95
1.84
0.50
0.70
967,760.00
0.57
905,951.00
2,009
2,010
0.3995706028
0.0698431049
0.3067712634
0.0002141843
1.9611890999
0.3559031058
0.0626521558
0.3801128973
0.0004638803
2.1373671724
3.53
en que est en la zona de riesgo
3.89
2.99
1.81
3.25
2.99
1.81
3.62
cia futuros
bilidades de caer en insolvencia
GRIS
GRIS
0.00
1
Z1
Z2
0.71
0.84
3.1
0.42
0.998
6.56
3.26
6.72
1.05
4.91
5.09
cia futuros
bilidades de caer en insolvencia
GRIS
LIBRE
98.62
102.47
0.0647350856 0.0625136423
0.587464905 0.5648680278
0.3995706028 0.3559031058
1.95
1.84
1
1
0.1052848885 0.1465909042
0.2986983779 0.4325221108
0
0
3.95232551E-006 3.724858E-006
-0.7068874361 -0.8260014689
0.3302869675 0.3044912017
0.1365763261 -0.0547875674
0.534091106 0.4863065333
-1.0801822361 -1.3253529852
0.2534715317 0.2099290749
ACTIVOS
Efectivo
Cuentas x Cobrar
Inventario
Total Activos Corrientes,
2007
2008
2009
2010
76,250
401,600
493,000
970,850
72,000
439,000
794,000
1,305,000
40,000
672,000
1,270,000
1,982,000
34,800
584,640
1,368,900
1,988,340
126,150
169,000
74,600
369,750
1,340,600
138,000
182,000
91,000
411,000
1,716,000
125,000
153,000
82,000
360,000
2,342,000
145,879
183,680
17,000
346,559
2,334,899
PASIVOS
Ctas y Dctos x Pagar
Obligaciones Banco C/P
Total Pasivos Corrientes
2008
171,300
78,300
249,600
2009
368,802
170,000
538,802
2010
679,240
335,000
1,014,240
2009
590,939
491,450
1,082,389
304,250
304,250
304,290
304,290
408,600
408,600
355,482
355,482
575,000
20,750
191,000
575,000
171,500
126,408
575,000
169,160
255,000
575,000
159,481
373,147
786,750
872,908
999,160
1,107,628
1,340,600
1,716,000
2,422,000
2,545,499
80,000
210,600
40,250
128,748
264,679
400,550
2007
2008
2009
2010
4,135,000
3,308,000
827,000
318,000
126,667
64,000
318,333
127,333
191,000
4,290,000
3,550,000
740,000
236,320
159,000
134,000
210,680
84,272
126,408
4,750,000
3,560,000
1,190,000
256,000
191,000
318,000
425,000
170,000
255,000
5,440,666
3,987,200
1,453,466
278,272
207,617
345,666
621,911
248,764
373,147
Terrenos, Edificios
Maquinaria
Otros Activos Fijos
Total Activos no Corrientes,
Activos Totales
Capital
Utilidades Retenidas
Utilidades ejercicio
Total Patrimonio
Total Pasivos y Patrimonio
Estado de Resultados
Ventas
Costo de Ventas
Margen Bruto
Gastos Grles y de Adm *
Otros Gastos Operacin
Gastos de Intereses
Utilidad Antes Impuestos
Impuestos
UTILIDAD NETA
0.399999372
0.4
0.4 0.399999357
-333
Datos x Accin:
N Acciones
Precio de Mercado
2008
23
48
2009
23
25.5
2010
23
13.25
Margen Neto
ROE
8.00%
7.00%
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
0.00%
1
40.00%
35.00%
30.00%
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%
2
Rotacion Activos
3.503.08
3.00
2.50
24.28%
ROE
2.50
25.52%
1.96
2.00
14.48%
1.50
1.00
0.50
0.00
1
2,007
2,008
40.00%
33.69%
35.00%
30.00%
25.00%
2.14
20.00%
15.00%
10.00%
5.00%
0.00%
4
MAX
2,009
MIN
2,010
(210,600)
132078
MIN
2,010
2008
2,444.14
25,821.68
15,070.91
14,908.90
43,383.99
78,979.08
2,667.67
182,583.28
26,649.04
12,056.91
11,982.15
56,997.72
121,994.15
3,891.02
236,015.13
72,110.82
417.34
53.42
3,417.58
75,999.16
98,666.27
692.03
53.42
8,877.10
108,288.82
Total Activo
258,582.44
344,303.95
122,945.35
31,007.76
2,110.50
500.09
21,605.01
178,168.71
26,671.68
259.54
1,886.34
28,817.56
206,986.27
156,359.60
39,153.78
2,220.42
1,522.75
29,209.19
228,465.74
47,274.52
195.21
2,462.93
49,932.66
278,398.40
Capital Pagado
Reservas de Revalorizaciones
Utilidades Retenidas
Otras Reservas
Utilidades del Ejercicio
Pasivo no Exigible
Total Pasivos y Patrimonio
14,913.25
15,184.14
12,442.10
192.64
8,864.04
51,596.17
258,582.44
14,913.32
20,259.54
22,283.40
192.64
8,256.65
65,905.55
344,303.95
Caja y Bancos
Dctos. por Cobrar del Giro
Deudores por Ventas
Varios Deudores
Impuestos por Recuperar
Inventario
Anticipo Productores
Otros Activos Corrientes
Activo Corriente
Aos
Meses
Ingresos de Explotacin
Egresos de Explotacin
Resultado Bruto
Depreciacin
Gastos de Adm. y Ventas
Ingresos fuera de explotacin
Egresos Fuera de Explotacin
Gastos Financieros
Prdida Dif. de Cambio
Otros ingresos
Utilidad del Ejercicio antes de Impto
Prov. Impuesto Renta
268,205.08
(236,641.95)
31,563.13
(4,331.74)
(11,151.91)
766.52
(317.74)
(8,584.95)
(1,216.88)
3,580.61
348,881.33
(309,565.21)
39,316.12
(6,058.97)
(13,342.35)
604.22
(138.72)
(16,168.33)
(1,423.98)
6,594.66
10,307.04
(1,443.00)
9,382.65
(1,126.00)
Utilidad Neta
Ao
N de Acciones
Precio M de la accin
8,864.04
2,007
25,000,000
3.71
Tasa de Impuesto
0.14
0.12
2,007
Bolsa a libros
Utilidad por accion
Precio / Utilidad
Pago de Dividendos
8,256.65
2,008
25,000,000
3.3
2,008
1.8
0.35
10.6
1.62
ROE DUPONT
2,007
Margen Neto
Rotacion Activos
Activo / Patrimonio
2,008
3.30%
2.37%
1.04
1.01
5.01
5.22
17.18%
17.19%
ROE
1.25
0.33
10
6.18
12.53%
12.50%
Este ha tenido alzas y bajas, siendo el principal causante de esto el factor Activo/Patrimonio; este efecto
ha sido contrastado o disminuido por un aumento del Margen Neto.
NDICES DE LIQUIDEZ
Razn Corriente
Razn cida
Capital de Trabajo
0.77
4,414.57
0.77
7,549.39
Z de Altman
2,007
2,008
1.2 X1
1.4 X2
3.3 X3
0.6 X4
0.99 X5
2,007
2,008
1.02
1.03
0.0170721956
0.1075822473
0.0730598335
0.4480973545
1.0372130451
0.0219265274
0.1241216663
0.074210534
0.29633791
1.0132945904
1.55
1.49
GRIS
1.42
1.36
IPC
O1
-0.407 X1
6.03 X2
-1.43 X3
0.0747 X4
-2.37 X5
-1.83 X6
0.285 X7
-1.72 X8
-0.52 X9
-1.32 PAR
Y=
Probabilidad Quiebra
GRIS
93.377
100
0.0579650131 0.0553694201
0.8004652984
0.80858323
0.0170721956 0.0219265274
1.02
1.03
1
1
0.0342793579 0.0239807008
0.0497957666 0.0337022411
0
0
3.957343E-005 2.145669E-005
1.1167916169
0.7533931095
1.174744264
0.7640014929
2.4330256093
0.9193112516
2.4972544322
0.9239491212
0.6603251218
0.6593334188
0.7317692657
0.6751934056
-0.519 X1
4.76 X2
-1.71 X3
-0.297 X4
-2.74 X5
-2.18 X6
-0.78 X7
-1.98 X8
0.4218 X9
1.84 PAR
Y=
Probabilidad Quiebra
-0.478 X1
5.29 X2
-0.99 X3
0.062 X4
-4.62 X5
-2.25 X6
-0.521 X7
-1.91 X8
0.212 X9
1.13 PAR
Y=
Probabilidad Quiebra
45,295.44
8,913.73
14,175.36
59,474.08
112,754.04
10,691.32
256,343.27
2010
295.79
6,273.40
43,052.52
7,273.75
5,248.44
37,067.56
99,810.45
2,884.12
201,906.03
ACTIVOS
Efectivo
Cuentas x Cobrar
Inventario
Total Activos Corrientes,
118,686.33
851.36
0.00
8,632.20
128,169.89
129,644.81
966.30
0.00
8,814.20
139,425.31
PASIVOS
Ctas y Dctos x Pagar
Obligaciones Banco C/P
Total Pasivos Corrientes
2009
5,039.30
384,513.16
341,331.34
138,969.37
62,185.04
2,089.43
8,839.82
21,928.32
234,011.98
51,100.40
151.08
2,548.25
53,799.73
287,811.71
58,380.36
99,468.60
3,306.00
2,017.82
3,822.05
166,994.83
47,068.23
151.50
2,335.57
49,555.30
216,550.13
65,724.72
12,517.37
0.00
1,156.70
17,302.66
96,701.45
384,513.16
65,725.52
24,126.83
19,216.72
1,156.70
14,555.44
124,781.21
341,331.34
Terrenos, Edificios
Maquinaria
Otros Activos Fijos
Total Activos no Corrientes,
Activos Totales
Total Patrimonio
Total Pasivos y Patrimonio
: miles de pesos
2,009
12
2,010
12
437,670.59
(379,877.49)
57,793.10
(8,425.39)
(13,472.66)
1,528.81
(568.62)
(24,394.97)
(9,277.38)
16,041.77
341,057.68
(308,365.12)
32,692.56
(5,867.80)
(8,145.66)
1,525.44
(98.71)
(9,829.38)
1,198.83
5,649.16
19,224.66
(1,922.00)
17,124.44
(2,569.00)
17,302.66
2,009
25,000,000
8.51
14,555.44
2,010
25,000,000
9.48
0.1
0.15
2,009
2.50%
2,010
2.2
0.69
12.33
0.68
1.9 Veces
0.58 Pesos
16.34 VECES
4.06 Por accion
2.00%
1.50%
Margen N
1.00%
ROE
0.50%
2,009
0.00%
2,007
2,010
3.95%
4.27%
1.14
3.98
2.74
17.89%
17.92%
2,008
1.20
17.19%
2,009
Evolucin Roe
1.15
11.66%
11.70%
1.10
1.051.04
Veces
12.50%
1.01
1.00
2,009
2,010
1.10
1.21
0.80
22,331.29
0.95
0.97
34,911.20
0.90
2,007
2,008
Constantes
2,009
2,010
0.0580767899
0.0355620338
0.1134411889
0.7391985545
1.1382460616
0.1022795035
0.1303725875
0.0789667307
1.0944348082
0.999198257
2.06
en que est en la zona de riesgo
2,007
cia futuros
bilidades de caer en insolvencia
GRIS
2.04
6.56
3.26
6.72
1.05
2.99
1.81
1.89
GRIS
0.717
0.847
3.107
0.42
0.998
Z2
2.21
2.99
1.81
1.87
Z1
2.78
2,008
cia futuros
bilidades de caer en insolvencia
GRIS
LIBRE
98.62
102.47
0.0566306146 0.0539980108
0.7485093878 0.6344279139
0.0580767899 0.1022795035
1.10
1.21
1
1
0.044998876 0.0426431397
0.0667959618 0.0790784102
0
0
0.0005852521 2.242547E-005
0.7356261838
0.6760386836
0.0021686321
0.5005421578
2.0589084365
0.8868446765
1.403230701
0.8026960516
0.3170416468
0.5786031101
-0.323124809
0.4199143973
2008
76,250
401,600
493,000
970,850
2009
72,000
439,000
794,000
1,305,000
2010
40,000
672,000
1,270,000
1,982,000
2009
34,800
584,640
1,104,900
1,724,340
126,150
169,000
74,600
369,750
1,340,600
138,000
182,000
91,000
411,000
1,716,000
125,000
153,000
82,000
360,000
2,342,000
125,000
153,000
82,000
360,000
2,084,340
2008
171,100
78,500
249,600
2009
368,800
170,000
538,800
2010
679,240
335,000
1,014,240
2009
590,939
291,450
882,389
304,250
304,250
304,290
304,290
408,600
408,600
355,482
355,482
575,000
20,750
191,000
575,000
171,500
126,410
575,000
269,160
75,000
575,000
234,169
65,250
786,750
872,910
919,160
874,419
1,340,600
1,716,000
2,342,000
2,342,000
257,660
156,750
277,160
172,660
30,259
on ROE MARGEN
20.00%
18.00%
on ROE MARGEN
Margen Neto
ROE
008
2,009
20.00%
18.00%
16.00%
14.00%
12.00%
10.00%
Porcentaje
8.00%
6.00%
4.00%
2.00%
0.00%
2,010
(%)
20.00%
17.92%
18.00%
1.14
16.00%
12.50%
14.00%
11.70%
12.00%
10.00%
Porcentaje ( % )
1.01
2,008
8.00%
1.00
6.00%
Rotacion Activos
4.00%
ROE
2.00%
2,008
0.00%
2,010
2,009
MAX
2,009
MIN
2,010