Professional Documents
Culture Documents
Ingresos 2009
Ventas $ 642,400,000 100.0%
CMV $ 349,884,000 54.5%
(= ) UTILIDAD BRUTA $ 292,516,000 45.5%
Gastos de marketing y ventas $ 120,359,000 18.7%
Gastos administra. Generales $ 65,340,000 10.2%
(= ) EBITDA $ 106,817,000 16.6%
Depreciation $ 45,046,000 7.0%
(= ) EBIT $ 61,771,000 9.6%
Interest $ 23,120,000 3.6%
(= ) EBT $ 38,651,000 6.0%
Taxes @ 30% $ 11,595,000 1.8%
(= ) Utilidad neta $ 27,056,000 4.2%
Dividends $ 20,000,000
(= ) Ganancias retenidas $ 7,056,000
2010 2011
$ 832,341,000 100.0% $ 900,101,000
$ 456,409,000 54.8% $ 487,020,000
$ 375,932,000 45.2% $ 413,081,000
$ 150,322,000 18.1% $ 168,330,000
$ 88,622,000 10.6% $ 97,791,000
$ 136,988,000 16.5% $ 146,960,000
$ 5,944,400 7.1% $ 65,985,000
$ 77,544,000 9.3% $ 80,975,000
$ 14,088,000 1.7% $ 9,340,000
$ 63,456,000 7.6% $ 71,635,000
$ 19,037,000 2.3% $ 21,491,000
$ 44,419,000 5.3% $ 50,145,000
$ 20,000,000 ###
$ 24,419,000 $ 30,145,000
2010 2011
8.9% $ 53,020,000 14.0%
18.6% $ 78,913,000 20.8%
11.1% $ 6,004,400 15.8%
5.1% $ 15,117,000 4.0%
43.8% $ 207,093,000 54.5%
111.7% $ 463,122,000 122.0%
55.5% $ 290,475,000 76.5%
56.2% $ 172,647,000 45.5%
100.0% $ 379,740,000 100.0%
2010 2011
MAQUINARIA $ 50,000,000
DEPRECIACIN DE EQUIPOS Ao 1
MAQUINARIA $ 10,000,000
TOTAL DEPRECIACIN DE EQUIPOS 10,000,000
Ao 2 Ao 3 Ao 4 Ao 5
$ 40,000,000 $ 30,000,000 $ 20,000,000 $ 10,000,000
Ao 2 Ao 3 Ao 4 Ao 5
$ 10,000,000 $ 10,000,000 $ 10,000,000 $ 10,000,000
10,000,000 10,000,000 10,000,000 10,000,000
FLUJO DE CAJA PRO
CONCEPTO AO 0
Cantidad de productos x mes
Cantidad de productos vendidos (LITROS)x 12 meses
Valor de servicio
INGRESOS BRUTOS
Costo unitario
CMV x mes
CMV
Salarios
Costo de energia
Gastos administrativos y ventas
Depreciacin
Costo de oportunidad (arriendo bodega)
Gastos generales
Total Costos
UAII=EBIT
Impuesto de Renta
(=) NOPAT "UTILIDAD NETA"
(+) Depreciacin
FC OPERATIVO
(-) Erosin
FC despus de erosin
(+)CxC
(+)Inventario $ 1,080,000
(-) CXP
KTNO $ 1,080,000
KTNO $ 1,080,000
FCL $ (51,080,000)
TIR 22%
Ck 18.20%
VPN $ 4,749,381.36
UJO DE CAJA PROYECTADO - ANUAL
AO 1 AO 2 AO 3
600000 630000 661500
$ 7,200,000 $ 7,560,000 $ 7,938,000
6.0 6.3
$ 49,634,996 $ 55,243,751
2.14 2.27
1489049.89 1657312.53
$ 17,868,599 $ 19,887,750
$ 31,766,398 $ 35,356,001
$ 2,646,093 $ 2,831,319
$ 820,579 $ 910,842
$ 357,305 $ 378,743
$ 10,000,000 $ 10,000,000
$ 60,000 $ 60,000
$ 496,350 $ 552,438
$ 14,380,326 $ 14,733,342
$ 17,386,071 $ 20,622,658
$ 5,215,821 $ 6,186,798
$ 12,170,250 $ 14,435,861
10000000 10000000
$ 22,170,250 $ 24,435,861
800000 800000
$ 21,370,250 $ 23,635,861
4000000
4000000
6119383.10449315 6810873.39530088
$ 1,489,050 $ 1,657,313
1762382.33409403 1961531.53784665
$ 5,846,051 $ 6,506,654
$ 593,534 $ 660,604
$ 20,776,716 $ 26,975,257
onviene realizar la inversin
Inflacion 6%
Aumento salarial 7%
Sensibilidad en cantidad de productos 5%
Tasa impositiva 30%
VARIACION DE KTNO
1 2
CXC $ 4,500,000 $ 5,008,500
(+) INVENTARIOS $ 1,080,000 $ 1,080,000
(-) PROVEEDORES $ 1,296,000 $ 1,442,448
(=) KTNO $ 4,284,000 $ 4,646,052
Variacion de KTNO $ 362,052
TIR 14%
VPN $ 71,516,179
TASA DE REDESCUENTO 3.50%
SENSIBILIDAD 100%
Inflacion 6%
Aumento salarial 7%
% DE
FUENTE COSTO ANUAL
PARTICIPACION
PASIVOS 20% 16%
PATRIMONIO 80% 37%
TOTAL ACTIVOS 100% CK=
N DE KTNO
3 4 5
$ 5,574,461 $ 6,204,375 $ 6,905,469
$ 1,080,000 $ 1,080,000 $ 1,080,000
$ 1,605,445 $ 1,786,860 $ 1,988,775
$ 5,049,016 $ 5,497,515 $ 5,996,694
$ 402,964 $ 448,499 $ 499,179
CAJA LIBRE
2 3 4 5
$ 8,321,348 $ 10,140,170 $ 12,170,250 $ 14,435,861
$ 10,000,000 $ 10,000,000 $ 10,000,000 $ 10,000,000
$ 18,321,348 $ 20,140,170 $ 22,170,250 $ 24,435,861
DIAGNOSTICO FINANCIERO
INTERESADO OBJETIVO
INVERSIONISTA
Los propietarios deben ganar una rentabilidad mayor al costo
de la deuda ya que corren un mayor riesgo que los acreedores
PROYECTO TIR > WACC
(UAII/ACTIVOS) > CK
Tasa minima de
Retorno
PONDERACION
Requerida
(TMRR)
3.20%
29.60%
32.80%
VENTAS
(-) IMPUESTOS
(=) NOPAT NET OPERAITING PROFIT AFTER TAXES
O
REALIDAD