Beruflich Dokumente
Kultur Dokumente
GRUPO QGV
Cons. NIC
Balance de situación
12/31/2012 12/31/2013 12/31/2014
GRUPO QGV
Cons. NIC
12/31/2015 12/31/2016 12/31/2017 BAIT
(-) Impuesto sobre BAIT
€ 1,789,088.00 € 1,872,420.00 € 1,959,887.00 (+) Amortización
€ 81,095.00 € 81,906.00 € 82,725.00 (+/-) Variación NOF
€ 1,650,432.00 € 1,732,953.00 € 1,819,601.00 (+/-) Variación Activo Fijo
€ 57,561.00 € 57,561.00 € 57,561.00 Flujo de Caja lIbre
€ 3,839,043.00 € 4,222,947.00 € 4,645,242.00
€ 2,470,099.00 € 2,717,109.00 € 2,988,820.00 Variacion NO
€ 1,082,028.00 € 1,190,231.00 € 1,309,254.00 Existencias
€ 286,916.00 € 315,607.00 € 347,168.00 (+) Clientes
€ 5,628,131.00 € 6,095,367.00 € 6,605,129.00 (+) Caja
(-) Proveedores
€ 2,876,919.00 € 3,101,955.00 € 3,347,535.00 NOF
€ 218,479.00 € 270,907.00 € 323,794.00
€ 2,658,440.00 € 2,831,048.00 € 3,023,741.00 Variacion CAPE
€ 857,758.00 € 928,297.00 € 1,004,978.00 Activo Fijo Bruto
€ 512,216.00 € 554,739.00 € 601,132.00 Total Variación Capex
€ 345,542.00 € 373,558.00 € 403,846.00
€ 1,893,454.00 € 2,065,116.00 € 2,252,615.00
€ 866,546.00 € 936,805.00 € 1,012,761.00 2) Calcular el coste del capital medio ponderado = WACC
€ 1,014,029.00 € 1,115,432.00 € 1,226,975.00
€ 12,879.00 € 12,879.00 € 12,879.00 WACC
€ 5,628,131.00 € 6,095,368.00 € 6,605,128.00 Costo Recursos propios
Recursos propios
Recursos Totales
Cons. NIC Cons. NIC Cons. NIC
31/12/15 31/12/16 31/12/17 Coste Recursos Ajenos
Estimación Estimación Estimación Recursos Ajenos
MIL EUR MIL EUR MIL EUR WACC
€ 9,206,335.00 € 10,126,969.00 € 11,139,666.00
€ 6,792,512.00 € 7,471,763.00 € 8,218,940.00
€ 2,413,823.00 € 2,655,206.00 € 2,920,726.00 3) Calcular el Valor Residual a partir del ultimo flujo de caja esti
€ 137,592.00 € 141,720.00 € 145,971.00
€ 920,634.00 € 1,012,697.00 € 1,113,967.00 VR = FCL5 * (1+g) / WACC - G
€ 1,355,597.00 € 1,500,789.00 € 1,660,788.00
€ 161,114.00 € 169,169.00 € 177,628.00 VALOR RESIDU
€ 1,194,483.00 € 1,331,620.00 € 1,483,160.00 Flujo de Caja 5
€ 91,265.00 € 98,709.00 € 106,778.00 g
€ 1,103,218.00 € 1,232,911.00 € 1,376,382.00 WACC
€ 330,966.00 € 369,873.00 € 412,915.00 VALOR RESIDUAL
€ 772,252.00 € 863,038.00 € 963,467.00
la deuda
ACTUALIZACION FLUJOS D
FLUJO DE CAJA LIBRE
WACC
VALOR RESUDUAL
FLUJOS DE CAJA LIBRE ACTUALIZADOS
Variacion NOF
-185,582 -204,141 -224,554 -247,010 -271,711
-81,294 -89,424 -98,366 -108,203 -119,023
21,556 23,712 26,084 28,691 31,561
76,186 83,804 92,184 101,403 111,543
-169,134 -186,049 -204,652 -225,119 -247,630
Variacion CAPEX
-71,285 -74,850 -78,592 -82,521 -86,648
-71,285 -74,850 -78,592 -82,521 -86,648
WACC
0.035 0.035 0.035 0.035 0.035
2,481,329 2,670,599 2,876,919 3,101,955 3,347,535
4,806,812 5,199,732 5,628,131 6,095,368 6,605,128
VALOR RESIDUAL
881,562 881,562 881,562 881,562 881,562
2% 2% 2% 2% 2%
3.49% 3.48% 3.47% 3.46% 3.45%
60,189,085 60,588,770 60,998,013 61,416,527 61,843,854
resa
libre Actualizados
55,424,123