Beruflich Dokumente
Kultur Dokumente
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
2005
2006
2007
2008
ACTIVOS
Caja y bancos
Cuentas por cobrar comerciales
Existencias
Otros activos corrientes
Total Activos Corrientes
528.40
5,010.40
384.50
652.80
6,576.10
536.70
5,435.30
303.10
512.40
6,787.50
655.20
4,836.20
267.80
553.80
6,313.00
773.00
5,063.90
310.60
648.20
6,795.70
1,347.00
5,474.00
334.50
462.10
7,617.60
1,540.60
665.30
875.30
0.00
481.60
1,356.90
1,595.30
712.70
882.60
0.00
600.80
1,483.40
1,602.80
774.00
828.80
0.00
772.10
1,600.90
1,711.60
893.20
818.40
222.90
865.50
1,906.80
1,945.80
1,052.40
893.40
347.10
1,081.50
2,322.00
TOTAL ACTIVOS
7,933.00
8,270.90
7,913.90
8,702.50
9,939.60
PASIVO Y PATRIMONIO
Sobregiros y prstamos bancarios
Cuentas por pagar comerciales
Otros pasivos corrientes
Total Pasivos Corrientes
2,183.50
1,374.40
204.20
3,762.10
2,342.80
1,189.90
101.60
3,634.30
2,020.70
1,110.40
19.20
3,150.30
2,047.50
1,275.20
71.40
3,394.10
2,270.80
1,461.20
140.10
3,872.10
1,474.50
190.10
395.70
0.00
2,060.30
5,822.40
1,654.90
220.60
512.00
0.00
2,387.50
6,021.80
1,547.40
267.30
696.30
0.00
2,511.00
5,661.30
1,551.70
639.60
516.40
0.00
2,707.70
6,101.80
1,556.80
703.90
560.40
0.00
2,821.10
6,693.20
TOTAL PATRIMONIO
2,110.60
2,249.10
2,252.60
2,600.70
3,246.40
7,933.00
8,270.90
7,913.90
8,702.50
9,939.60
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
C
D
E
EMPRESA IMPERIAL S.A.
ESTADO DE GANANCIAS Y PRDIDAS
(En miles de Nuevos Soles)
Ventas netas
Costo de ventas
Utilidad bruta
2004
9,021.00
7,135.50
1,885.50
2005
7,919.40
6,341.80
1,577.60
2006
6,088.80
4,892.70
1,196.10
2007
7,218.60
5,729.00
1,489.60
2008
8,194.90
6,615.90
1,579.00
Gastos operativos
EBITDA
663.40
1,222.10
497.60
1,080.00
524.40
671.70
477.20
1,012.40
446.50
1,132.50
Depreciacin
Utilidad operativa
146.90
1,075.20
155.50
924.50
179.90
491.80
218.20
794.20
116.10
1,016.40
Ingresos no operativos
Utilidad antes de intereses e impuesto
71.20
1,146.40
34.90
959.40
35.30
527.10
28.50
822.70
41.30
1,057.70
Gastos financieros
Utilidad antes de impuesto
223.20
923.20
294.30
665.10
271.80
255.30
248.60
574.10
252.20
805.50
Impuesto a la renta
Utilidad antes de cuentas extraordinarias
339.60
583.60
223.30
441.80
81.70
173.60
202.10
372.00
279.00
526.50
Cuentas extraordinarias
Utilidad neta
0.00
583.60
0.00
441.80
0.00
173.60
0.00
372.00
0.00
526.50
Acciones en circulacin
Utilidad por accin
S/.
176
3.32 S/.
172
2.57 S/.
173
1.01 S/.
174
2.14 S/.
175
3.01
S/.
1.07 S/.
1.25 S/.
0.98 S/.
0.64 S/.
1.04
S/.
29.54 S/.
32.83 S/.
43.75 S/.
46.13 S/.
56.75
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
B
C
D
E
EMPRESA IMPERIAL S.A.
BALANCE GENERAL PORCENTUAL
5 Aos
Promedio
2004
2005
2006
2007
2008
ACTIVOS
Caja y bancos
Cuentas por cobrar comerciales
Existencias
Otros activos corrientes
Total Activos Corrientes
6.66%
63.16%
4.85%
8.23%
82.90%
6.49%
65.72%
3.66%
6.20%
82.06%
8.28%
61.11%
3.38%
7.00%
79.77%
8.88%
58.19%
3.57%
7.45%
78.09%
13.55%
55.07%
3.37%
4.65%
76.64%
19.42%
8.39%
11.03%
0.00%
6.07%
19.29%
8.62%
10.67%
0.00%
7.26%
17.10%
100.00%
17.94%
100.00%
PASIVO Y PATRIMONIO
Sobregiros y prstamos bancarios
Cuentas por pagar comerciales
Otros pasivos corrientes
Total Pasivos Corrientes
27.52%
17.33%
2.57%
47.42%
28.33%
14.39%
1.23%
43.94%
25.53%
14.03%
0.24%
39.81%
23.53%
14.65%
0.82%
39.00%
22.85%
14.70%
1.41%
38.96%
25.55%
15.02%
1.26%
41.83%
18.59%
2.40%
4.99%
0.00%
25.97%
73.39%
20.01%
2.67%
6.19%
0.00%
28.87%
72.81%
19.55%
3.38%
8.80%
0.00%
31.73%
71.54%
17.83%
7.35%
5.93%
0.00%
31.11%
70.12%
15.66%
7.08%
5.64%
0.00%
28.38%
67.34%
18.33%
4.57%
6.31%
0.00%
29.21%
71.04%
26.61%
27.19%
28.46%
29.88%
32.66%
28.96%
34 TOTAL PATRIMONIO
20.25%
9.78%
10.47%
0.00%
9.76%
19.67%
10.26%
9.40%
2.56%
9.95%
19.58%
10.59%
8.99%
3.49%
10.88%
20.23%
100.00%
21.91%
100.00%
23.36%
100.00%
8.77%
60.65%
3.77%
6.70%
79.89%
19.64%
9.53%
10.11%
1.21%
8.78%
20.11%
100.00%
A
35 TOTAL PASIVO Y PATRIMONIO
C
100.00%
D
100.00%
E
100.00%
F
100.00%
G
100.00%
H
100.00%
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
C
D
E
EMPRESA IMPERIAL S.A.
ESTADO DE GANANCIAS Y PRDIDAS PORCENTUAL
2004
100.00%
79.10%
20.90%
2005
100.00%
80.08%
19.92%
2006
100.00%
80.36%
19.64%
2007
100.00%
79.36%
20.64%
2008
100.00%
80.73%
19.27%
5 Aos
Promedio
100.00%
79.93%
20.07%
Gastos operativos
EBITDA
7.35%
13.55%
6.28%
13.64%
8.61%
11.03%
6.61%
14.02%
5.45%
13.82%
6.86%
13.21%
Depreciacin
Utilidad operativa
1.63%
11.92%
1.96%
11.67%
2.95%
8.08%
3.02%
11.00%
1.42%
12.40%
2.20%
11.01%
Ingresos no operativos
Utilidad antes de intereses e impuesto
0.79%
12.71%
0.44%
12.11%
0.58%
8.66%
0.39%
11.40%
0.50%
12.91%
0.54%
11.56%
Gastos financieros
Utilidad antes de impuesto
2.47%
10.23%
3.72%
8.40%
4.46%
4.19%
3.44%
7.95%
3.08%
9.83%
3.44%
8.12%
Impuesto a la renta
Utilidad antes de cuentas extraordinarias
3.76%
6.47%
2.82%
5.58%
1.34%
2.85%
2.80%
5.15%
3.40%
6.42%
2.83%
5.30%
Cuentas extraordinarias
Utilidad neta
0.00%
6.47%
0.00%
5.58%
0.00%
2.85%
0.00%
5.15%
0.00%
6.42%
0.00%
5.30%
Ventas netas
Costo de ventas
Utilidad bruta
2
3
4
RATIOS ANUALES
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Por grupo
EMPRESA IMPERIAL S.A.
promedio
5 Aos
2004
2005
2006
2007
VENTAS GENERADAS
% Anual de variacin en las Ventas
14.27%
-12.21%
-23.12%
18.56%
RENTABILIDAD GENERADA
% Anual de variacin en la utilidad Neta
Utilidad por accin
Margen bruto
Margen de EBITDA
Ratio Gasto operativo sobre las ventas
Margen operativo
Utilidad operativa sobre activos
Margen de utilidad
Rendimiento sobre los activos
Rendimiento sobre el patrimonio
40.02%
-24.30%
-60.71%
114.29%
3.32 S/.
2.57 S/.
1.01 S/.
2.14 S/.
20.90%
19.92%
19.64%
20.64%
13.55%
13.64%
11.03%
14.02%
7.35%
6.28%
8.61%
6.61%
11.92%
11.67%
8.08%
11.00%
13.55%
11.18%
6.21%
9.13%
6.47%
5.58%
2.85%
5.15%
7.36%
5.34%
2.19%
4.27%
27.65%
19.64%
7.71%
14.30%
41.53%
3.01
19.27%
13.82%
5.45%
12.40%
10.23%
6.42%
5.30%
16.22%
6.66%
202.73
23.46
4.85%
35.47%
26.77%
10.31
1.14
6.49%
250.51
26.13
3.66%
38.12%
3.55%
8.97
0.96
8.28%
289.91
22.74
3.38%
39.96%
0.47%
7.35
0.77
8.88%
256.05
23.24
3.57%
39.09%
6.79%
8.82
0.83
13.55%
243.81
24.50
3.37%
37.68%
13.68%
9.17
0.82
6.48%
196.13
10.69
6.91%
18.60%
2.15%
4.99
0.73
8.77%
248.60
24.01
3.77%
38.07%
10.25%
8.92
0.90
1.75
1.65
1.87
1.78
2.00
1.92
2.00
1.91
1.97
1.88
1.62
1.40
1.92
1.83
S/.
5.63%
Promedio
2.20%
78.61%
22.17%
nmf
S/.
2.41
23.59%
20.07%
6.37%
13.21%
17.21%
6.86%
1.95%
11.01%
1.50%
10.06%
3.13%
5.30%
1.73%
4.89%
9.45%
17.10%
34
35
36
37
A
Das pendiente de pago
Rato de Deuda de LP sobre los Activos
Ratio deuda total sobre los activos
Ratio de inters ganado
55.61
18.59%
73.39%
5.14
54.84
20.01%
72.81%
3.26
66.56
19.55%
71.54%
1.94
64.48
17.83%
70.12%
3.31
65.08
15.66%
67.34%
4.19
62.81
37.65%
87.87%
2.11
61.32
18.33%
71.04%
3.57
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
Ventas 03
Ventas 02
Costo de ventas
Gastso operativos
EBITDA
Depreciacin
Utilidad operativa
UAII
Gastos financiero
Utilidad neta 03
Utilidad neta 02
Ratios - 2008
ALFA S.A.
22,763
20,152
16,119
3,139
3,505
1,347
2,158
2,213
716
1,099
798
BETA S.A.
13,349
13,947
10,121
3,182
46
631
-586
1,609
629
643
319
OMEGA S.A.
7,320
6,764
6,047
1,026
247
191
56
91
136
-18
-536
Activos corrientes
16,791
19,307
2,210
Caja y bancos
342
4,385
447
Cuentas por cobrar C.
11,271
13,325
869
Existencias
3,047
1,366
494
Inm, Maq. y E. neto
7,290
2,076
1,350
Inm, Maq. y E. bruto 03
14,329
5,210
2,562
Inm, Maq. y E. bruto 02
12,896
5,132
2,730
Total Activos 03
36,465
26,258
6,900
Total Activos 02
32,851
23,768
6,943
Pasivos corrientes
12,621
7,679
2,204
Cuentas por pagar C.
3,100
3,106
1,079
Deuda a CP 03
5,738
4,347
214
Deuda a LP 03
14,078
10,404
2,396
Total Pasivos 03
30,387
22,256
6,590
Deuda a CP 02
6,087
4,437
358
Deuda a LP 02
11,596
8,950
2,398
Total Pasivos 02
27,379
20,605
6,692
Nro de acciones en circ. 03
344
244
69
Nro de acciones en circ. 02
344
239
61
Precio por accin 12/03
83
65
48
Total VL capital 03
6,078
4,002
310
Total VM capital 12/03
S/. 28,542.28 S/. 15,839.68 S/. 3,294.83
Margen bruto
Margen EBITDA
Gastos operativos sobre ventas
Margen operativo
ROA operativo
Margen de utilidad
ROA
ROE
Caja y bancos
Capital de trabajo sobre Activos
Dias de venta pendiente de cobro
Rotacin de inventarios
Ratio de Inventario sobre activo
Rotacin del activo fijo
% de variacin en IME bruto
Rotacin del Activo total
23.59%
6.37%
17.21%
1.95%
1.50%
3.13%
1.73%
9.45%
6.48%
18.60%
196.13
10.69
6.91%
4.99
2.15%
0.73
29.19%
15.40%
13.79%
9.48%
5.92%
4.83%
3.01%
18.08%
0.94%
11.44%
180.73
7.47
8.36%
3.12
11.11%
0.62
Razn corriente
Razn rpida
Das pendiente de pago
Deuda LP sobre Activos
Deuda sobre Activos
Ratio de inters ganado
Multiplicador de capital
1.62
1.40
62.81
37.65%
87.87%
2.11
11.61
1.33
1.09
49.71
38.61%
83.33%
3.09
6.00
Nopat
S/.
379.94 S/. 1,510.60
Capital invertido 12/31/03
Capital invertido 12/31/02
S/. 14,283.97 S/. 23,294.00
CI por el wacc 2003 (WACC = 9%)
S/. 1,285.56 S/. 2,096.46
A
41 Precio por accin 12/02
42 Total VL Capital 02
43 Total VM Capital 12/02
44
45
46
C
D
45.72
45.85
24.31
5611
3163.2
251
S/. 15,741.40 S/. 10,953.57 S/. 1,470.76
F
G
H
EVA 2003
S/. -905.62 S/. -585.86
EVA 2003/Capital invertido 12/02
-7.23%
-2.52%
ROIC
1.77%
6.48%
CFROI 2003
7.09%
12.27%
MVA 2003
S/. 12,428.89 S/. 22,464.28
MVA 2002
S/. 6,380.17 S/. 10,130.40
I
J
1
2
3
4
5
6
BETA S.A. OMEGA S.A.
7
-4.29%
8.22%
8
101.47%
97%
9
10
11
24.18%
17.39%
12
0.34%
3.37%
13
23.84%
14.02%
14
-4.39%
0.77%
15
-2.23%
0.81%
16
4.82%
-0.25%
17
2.45%
-0.26%
18
16.07%
-5.81%
19
16.70%
6.48%
20
44.28%
0.09%
21
364.34
43.33
22
9.77
14.82
23
5.20%
7.16%
24
6.43
5.42
25
1.51%
-6.15%
26
0.51
1.06
27
28
2.51
1.00
29
2.34
0.78
30
84.91
53.80
31
39.62%
34.72%
32
84.76%
95.51%
33
2.56
0.67
34
6.56
22.26
35
36
37 S/. -409.99 S/.
39.20
38
39 S/. 16,550.90 S/. 3,007.00
40 S/. 1,489.58 S/.
270.63
I
J
41 S/. -1,899.57 S/. -231.43
42
-11.48%
-7.70%
43
-2.48%
1.30%
44
1.34%
7.66%
45 S/. 11,837.58 S/. 2,984.83
46 S/. 7,790.37 S/. 1,219.76
4
5
6
2005
2006
2007
2008
924.50
491.80
794.20
1,016.40
277.35
147.54
238.26
304.92
647.15
344.26
555.94
711.48
10
+ Depreciacin
155.50
179.90
218.20
116.10
11
498.50
-312.60
265.70
70.20
12
54.70
7.50
108.80
234.20
13
- Variacin en Intangibles
0.00
0.00
222.90
124.20
14
119.20
171.30
93.40
216.00
130.25
657.96
83.34
182.98
7 Utilidad operativa
8
Impuesto a la renta
30%
1
2
3
4
Costo de la deuda
6 Costo de capital
4.76%
13.18%
5
7
VM de la deuda total
9 VM del capital
8
S/.
S/.
3,827.60
9,936.93
10
Porcentaje de la deuda
12 Porcentaje del capital
11
0.2781
0.7219
13
14
WACC
10.37%
4
5
Prom del
2005
2006
2007
7 NOPAT
8
S/.
600.93 S/.
319.67 S/.
516.23 S/.
660.66
9 Activos operativos
S/.
7,933.00 S/.
8,270.90 S/.
7,913.90 S/.
8,702.50
S/.
2,164.40 S/.
2,024.10 S/.
2,093.20 S/.
2,502.60
11 CAPITAL INVERTIDO
12
S/.
5,768.60 S/.
6,246.80 S/.
5,820.70 S/.
6,199.90
13 Costo de Capital
14
S/.
598.41 S/.
648.01 S/.
603.81 S/.
643.15
15 EVA
16
S/.
2.52 S/.
-328.34 S/.
-87.58 S/.
17.51 S/.
-905.62
17 ROIC
10.42%
5.12%
8.87%
10.66%
1.77%
18 WACC
10.37%
10.37%
10.37%
10.37%
9.00%
19 Spread
20
0.04%
-5.26%
-1.50%
0.28%
-7.23%
S/.
6,690.53
S/.
5,416.69
S/.
12,428.89
S/.
6,380.17
4
5
6
2005
2006
2007
2008
7 Deuda a CP
S/.
2,183.50 S/.
2,342.80 S/.
2,020.70 S/.
2,047.50
8 Deuda a LP
S/.
1,474.50 S/.
1,654.90 S/.
1,547.40 S/.
1,551.70
9 Patrimonio
S/.
2,110.60 S/.
2,249.10 S/.
2,252.60 S/.
2,600.70
10 Activos no operativos
S/.
11 Capital Invertido
S/.
S/.
5,768.60 S/.
S/.
6,246.80 S/.
S/.
5,820.70 S/.
6,199.90
ESTIMACIN DE CFROI
3
4
5
Prom del
2005
2006
2007
7 NOPAT
S/.
600.93 S/.
319.67 S/.
516.23 S/.
660.66
8 Depreciacin
S/.
155.50 S/.
179.90 S/.
218.20 S/.
116.10
9 Ingresos de efectivo
10
S/.
756.43 S/.
499.57 S/.
734.43 S/.
776.76
11 Activos operativos
S/.
7,933.00 S/.
8,270.90 S/.
7,913.90 S/.
8,702.50
S/.
2,164.40 S/.
2,024.10 S/.
2,093.20 S/.
2,502.60
13 CAPITAL INVERTIDO
14
S/.
5,768.60 S/.
6,246.80 S/.
5,820.70 S/.
6,199.90
15 Periodo CFROI
13.11%
8.00%
12.62%
12.53%
7.09%
10.37%
10.37%
10.37%
10.37%
9.00%
19 Spread
2.74%
-2.38%
2.24%
2.16%
20
21 CFROI = Cash Flows Return on Invesment en espaol tasa interna de rendimiento con base en flujos.
22 CFROI: Mide el retorno sobre la inversin en activos a partir del flujo de caja y no de la utilidad operativa.
23
24
25
-1.91%
16
17 WACC
18