Академический Документы
Профессиональный Документы
Культура Документы
1. .
2012
2011
2012
2011
2012
2011
(
)
()
( )
:
( 1 )
2012
,
( %
) EBIT
(EBT)
( )
178
0
713
175
0
769
678
740
35
1,329
21
2,241
1,596
(857)
739
65
205
1,009
3,250
29
1,235
17
2,196
1,538
(791)
747
0
205
952
3,148
148
191
36
448
0
0
823
0
631
631
1,454
136
164
127
356
0
0
783
0
627
627
1,410
421
361
1,014
1,796
3,250
1.95
421
361
956
1,738
3,148
2.12
2012
2011
3,992
3,721
(2,680) (2,500)
1,312
1,221
(912)
(841)
400
380
(85)
315
(114)
201
(143)
58
112
(70)
310
(112)
198
(130)
68
114
5.
2.
/
1.
( )
1
/
( )
2
( - ) /
()
3
/
( | )
4
-
2. -
1
/
( )
2
360 /
3
/
4
DSO = 360 /
5
/
6
360 /
3.
-
1
/
-
2
/
-
3
/
4
( + . )/ ( + )
5
(EBIT) / %
-
6
EBIT / (EBIT - %)
4. ()
-
1
/
-
2
/
(ROE)
3
/
- (ROA);
4
/
() (ROCE)
5
BIT/ (. + +)
- ( )
6
/
5.
(EPS)
1
/
" - "
2
/ (EPS)
-
3
(EPS) /
4
( - ) /
5
/
6
/
- (DEL)
7
/
2012
2011
5.
3. .
100,000
50,000
100,000
250,000
150,000
150,000
400,000
:
:
:
(9)
(5)
(8)
(10)
(11)
:
:
100,000 (1)
100,000
200,000
100,000
100,000
200,000
400,000 (2)
1,000,000 (4)
(900,000) (7)
100,000 (6)
:
1. :
/ = 0.5 / 200,000 = 0.5 = 200,000 * 0.5 = 100,000
(1)
2. :
= + 200,000 + 200,000 = 400,000
= 400,000
(2)
(3)
3. :
/ = 2.5 = 400,000 * 2.5 = 1,000,000
(4)
4. :
360 / ( / ) = 18 360 / (1,000,000 / ) = 18 = 1,000,000 / (360 / 18) = 50,000
(5)
5. :
/ = 10% = 1,000,000 * 10% = 100,000
= - 1,000,000 - 100,000 = 900,000
(6)
(7)
6. :
/ = 9 900,000 / = 9 = 900,000 / 9 = 100,000
(8)
7. :
/ = 1 / 100,000 = 1 = 100,000 * 1 = 100,000
(9)
8. :
= + + = 100,000 + 50,000 + 100,000 = 250,000
(10)
9. :
(11)
5.
4.
1. :
= / = 420,000 / 190,000 = 2.21
= ( - ) / = ( 420,000 - 150,000) / 190,000 = 1.42
2. :
/ = 360,000 / 150,000 = 2.4
/ = 700,000 / 80,000 = 8.75
/ = 700,000 / 1,000,000 = 0.7
3. :
= / = 340,000 / 700,000 = 0.486 *100 = 48.6%
5.
170,000
810,000
1. :
= / 3 = 810,000 / = 810,000 / 3 TO = 270,000
2. :
= (-) / 2 = (810,000 - TM ) / 270,000 = 270,000
3. :
= / 6 = / 270,000 = 270,000 * 6 = 1,620,000
4. :
= 100% = 33.33% = 66.67% = (1,620,000 * 100%) / 67.77% =
2,429,879
5. :
= - - = 810,000 - 170,000 - 270,000 = 370,000
DSO = 365 / (2,394,325 / 370,000) DSO = 55.58
5.
6.
1. :
= 500,000 * 10% = 50,000
2.
ROS = / 5% = / 2,000,000 = 100,000
3. :
= 30% = 70% = (100,000 * 30%) / 70% = 42,857
4. (EBIT):
EBIT = + + EBIT = 100,000 + 42,857 + 50,000 EBIT = 192,857
5. :
= EBIT / % 192,857 / 50,000 = 3.857
7. .
) :
(.)
1,000
1 (..)
5
()
20
DSO ()
40
()
30
) :
(.)
1 (..)
()
DSO ()
()
1,200
6
17
40
30
-1) = + DSO - = 20 + 40 - 30 = 30
-3) = ((20 + 40 - 30) * (1,000 * 5)) - ((20 + 40 - 35) * (1,000 * 5)) = 25,000 ..
-1) = + DSO - = 17 + 40 - 30 = 27
5.
8.
1. 1 :
2. 2 :
:
2 :
1. ;
2.
5.
9.
1. :
= A / 2.2 = 1,146,200 / = 1,146,200 / 2.2 = 521,000
2. :
) 135,000 :
.
.
) 82,600 ..:
.
.
5.
10.
1. :
= (2 * * / (2 * 10,000 * 500) / 1 100,000 = 3,162
2. :
= + = (10,000 / 3,162) * 500)) + ((3,162 +0) / 2) * 1) = 1,581 + 1,581 = 3,162 .
3. :
()
1,000 2,000 5,000 10,000
()
10
5
2
1
(.) 5,000 2,500 1,000
500
(Qmax + Qmin) / 2 ()
500 1,000 2,500 5,000
(.)
500 1,000 2,500
5,000
: 5,500 3,500 3,500 5,500
11.
1. :
= (2 * * 1 / 1 (2 * 25,000 * 5) / 1 250,000 = 500
2. :
= + = (25,000 / 500) * 5)) + ((500 +0) / 2) * 1) = 250 + 250 = 500 .
2. ():
= - * = (25,000 / 250) * 2 = 200
12.
1. :
= (2 * * 1 ) / 1 (2 * 50,000 * 100) / 0.4 25,000,000 = 5,000
2. :
= + (50,000 / 5,000) * 100 + ((5,000 + 0) / 2) * 0.4 1,000 + 1,000 = 2,000 .
3. 10,000 0.2$:
= + (50,000 / 10,000) * 100 + ((10,000 + 0) / 2) * 0.4 500 + 2,000 = 2,500 .
= 50,000 * 0.02 = 1,000 .
:
= 2,500 - 1,000 = 1,500 . < 2,000 .
13.
1/20, 30 (1% / 100% - 1%) * (365 / 30 -20)
36.87%
37.24%
56.44%
12.29%
5.
14.
1. :
(1)
:
100,000 DSO - 45
184,931 - 10,000,000 ..
284,931 % - 15%
1.. :
DSO = ( / ) * 365 45 = / 10,000,000 = (10,000,000 * 45) / 365 = 1,232,877 .
1.. :
% = * 15% % = 1,232,877 * 15% % = 184,932 . (1)
2. :
117,123 DSO - 30
(2)
50,000 - 10,000,000 - 5%
150,000 % - 15%
(3)
: 317,123
2.. :
DSO = ( / ) * 365 30 = / (10,000,000 - 5%) = (95,000,000 * 30) / 365 = 780,822 .
2.. :
% = * 15% % = 780,822 * 15% % = 117,123. (2)
2.. :
= (/)*5% * ( - ) ((10,000,000 / 20)*5%) * (20 - 14) =
150,000 . (3)
3. :
284,931 - 317,123 = (32,192)
15.
1. :
(1)
:
20,000 DSO - 60
92,055 - 4,000,000 ..
112,055 % - 14%
1.. :
DSO = ( / ) * 365 60 = / 4,000,000 = (4,000,000 *60) / 365 = 657,534 .
1.. :
% = * 14% % = 657,534 * 14% % = 92,055 . (1)
2. :
(2) 44,712 DS0- 40
80,000 - 85%
(3)
9,205 - 2%
(4)
.
(26,000) - 12%
: 107,917 . - 26,000 .
2.. ,
:
DSO = ( / ) * 365 40 = / (4,000,000 * 85%) = (3,400,000 * 40) / 365 = 372,603 .
5.
2.. :
% = * 12% % = 372,603 * 12% % = 44,712 . (2)
2.. :
= * % = 4,000,000 * 2% = 80,000 .
2.D. :
% = (15% DSO) * % % = ((4,000,000 * 15%) * 40 )/ 365) * 14% % = 9,205 (4)
3. :
112,055 - 107,917 =
4,138 .
16.
()
()
()
- ()
16
(10)
6
(12,000)
1
32,000
(20,000)
12,000
(12,000)
2
3
36,800
27,000
(23,000) (15,000)
13,800
12,000
(13,800) (12,000)
0
4
38,400
(26,400)
12,000
(12,000)
0
5
35,486
(21,686)
13,800
(13,800)
0
0 0
1. () :
= / = 12,000 / (16-10) = 2,000
2. 15%:
= / = (12,000 + 15%) / (16-10) = 2,300
3. 2 ..
= / = 12,000 / (16 +2 - 10) = 12,000 / 8 = 1,500
4. 10%:
= / = 12,000 / (16 - (10 + 10%)) = 12,000 / 5 = 2,400
5. :
= / = (12,000 + 15%) / (16 + 2) - (10 + 10%)) = 13,800 / (18 - 11) = 1,971
17.
()
()
()
- ()
1
2
65 325,000 455,000
(55) (275,000) (385,000)
70,000
10 50,000
(50,000) (50,000) (70,000)
0
0
1. ():
= / = 50,000 / (65-55) = 5,000
2. 20,000 ..
= ( + EBIT) / = (50,000 + 20,000) / (65 - 55) = 7,000
CVP
10
5.
18. . CVP
1. %:
(20,000 .) ()
()
():
- ():
(EBIT):
1,200,000
(900,000)
300,000
(240,000)
60,000
.
60
(45)
15
%
100%
-75%
25%
2. (; ):
) = / MD. = 240,000 /(60-45) = 16,000 .
1,200,000
(20,000 .) ()
(900,000)
()
300,000
():
(240,000)
- ():
60,000
(EBIT):
./..
60
(45)
15
CVP
1,200,000
(900,000)
300,000
(240,000)
60,000
0
0
0
1,200,000
(900,000)
300,000
(240,000)
60,000
11
5.
7.1. :
(20,000 .) ()
()
():
- ():
(EBIT):
./..
60
(45)
15
1,200,000
(900,000)
300,000
(240,000)
60,000
+ 20%
+ 3 ..
-30,000 ..
1,440,000
(1,152,000)
288,000
(210,000)
78,000
7.2. :
= / MD. = 210,000 /(60-48) = 17,500 .
= / (MD / ) = 210,000 / (288,000/1,440,000) = 1,050,000 ..
7.3. :
= - = 1,440,000 - 1,152,000 . = 288,000 ..
= - = 24,000 - 17,500 = 6,500
% = (. /Vs) * 100% % = (6,500 * 60)/1,440,000) % = 27.08%
19.
(EBIT)
(EBT)
12,500
(5,000)
7,500
(6,000)
1,500
(1,000)
500
+10%
13,750
(5,500)
8,250
(6,000)
2,250
(1,000)
1,250
1.
1 = M / EBIT 1 =7,500 / 1,500 1 = 5
2 = M / EBIT 2 =8,200 / 2,250 2 = 3.67
2.
1 = EBIT / EBT 1 = 1,500 / 500 = 1 = 3
2 = EBIT / EBT 2 = 2,250 / 1,250 2 = 1.8
21.
1. :
= MD / EBIT = 900 / 300 = 3
2. :
EBIT:
3,000
(2,100)
900
(600)
300
25%
3,750
(2,625)
1,125
(600)
525
%
25%
25%
25%
75%
2,250
-25%
(1,575)
-25%
675
-25%
(600)
75
-75%
-25%
3. % :
= % EBIT / % = 75% / 25% = 3
12
5.
21.
:
()
2,500,000
15.01.12
15.03.12
%
30%
% :
1)
:
)
15.01
31.01
17
1.02
28.02
28
1.03
15.03
15
:
60
:
-1
:
59
% :
% (365/360):
% (360/360):
22.
1)
23.
:
REff = (1 + r / 2)n - 1 REff = (1 + 30% / 2)2 -1 REff = 0.3225 * 100% REff = 32.25%
24.
:
RNom = t * (21 + r - 1) Rnom = 2 * (21 + 30% - 1) Rnom = 0.2803 * 100% REff = 28.03%
25.
1)
1)
13
5.
26.
FV = ((1,000 * 16%) / 365) * (365 - 31 - 28 - 31) FV = 120.55
27.
1)
28.
FVann = PV * ((1 + r / t)n*t - 1) / ((1 + r / t)t - 1) PV = 2,500,000 * ((1 + 15%) 8 - 1) / ((1 + 15%)2 -1)
PV = 2,500,000 * (2.0590 / 0.3225) PV = 15,961,240
14
5.
29
. 40,000 ,
10%, 15%?
) PV = FV * FD(10%;4) PV = 40,000 * 0.6830 PV = 27,321;
30
700,000 .. .
, 20
15% . ?
Pann = (PV * r) / (1- (1 + r)-n Pann = (700,000 * 15%) / (1 - (1 + 15%) -20 Pann = 111,833
31
6 1,000 .. .
10% . ?
FVann = PV * ((1 - (1 + r / t)n*t) / (r / t)) * (1 + r / t) FVann = 1,000 * ((1 - (1 + 5%)12) / 5%)) * (1 + 5%)
FVann = 16,712.98
32
50,000. .
50,000
8%. ?
FV = PV * FD(8%;3) FV = 50,000 *1.2597 FV = 62,986
33
10% .
, .
20 , 30,000 ?
1) 30,000 * 10% = 3,000;
2) FV = PV * FD(8%;20) FV ann = 3,000 * 45.7620 FV = 137,286
34
1,000 , 15%- .
?
FVann = PV * FD(15%;15) FV ann = 1,000 * 47.5804 FV ann = 47,580
35
200,000 20 .
,
.
8% .
Pann = FV / FDann(8%;20) Pann = 200,000 / 45.7620 Pann = 4,370
15
5.
36
e , 6
8,000 . ,
5%. , pa
8,000 ?
37
10,000 , 5- .
13,400 ?
FVFD = 13,400 / 10,000 FVFD = 1.3401 FVFD = (5%; 6)
38
1,409,870 .
800,000. 800,000
1,409,870 5 ?
FVFD = 1,409,870 / 800,000 FVFD = 1.7623 FVFD(12%;5)
39
, 14,000 5 .
8%, . ?
Pann = FV / FD ann(8/2;5*2) Pann = FD ann(4%;10) Pann = 14,000 / 12.0061 Pann = 1,166
40
18,000 .
10% , . ,
, , 4- ?
Pann = PV / FD ann(10/2;4*2) Pann = FD ann(5%;8) Pann = 18,000 / 6.4632 Pann = 2,785
41
10,000,000. 2 :
1) 1,000,000 10 ;
2) , 6,000,000.
10%. ?
PV ann = FV * FD(10%;10) PV ann = 1,000,000 * 6.1446 PV ann = 6,144,600 > 6,00,000
16
5.
42.
1) :
1,000,000
INV 0
PP =
PP =
= 5
20,000
NCF
2) :
.
0
(100,000)
1
40,000
40,000
2
30,000
70,000
3
20,000
90,000
(10,000) = (10,000 / 35,000) * 12 = 0.3 * 12 = 3.4 = 3
4
35,000
35,000 4
43. ()
75,000 / 5
ARR = 0.15%
ARR =
100,000
44.
NPV = (CF * FDann(5;8%)) - Inv0 NPV = (100,000 * 3.9927) - 379,100 NPV = 399,270 - 379,100 NPV =
20,170
: NPV > 0 -
45. IRR
PVFDann = INV0 / NCF PVFDann = 379,100 / 100,000 PVFDann = 3.791 n = 5; IRR = 10%
46. IRR
1. :
1
2
3
4
1,000
2,000
2,000
1,500
FD(8%;4)
PVCF
FD(12%;4)
PVCF
0.9259
0.8573
0.7938
0.7350
926
0.8929
893
1,715
0.7972
1,594
1,588
0.7118
1,424
1,103
0.6355
953
5,331
4,864
2. NPV :
NPV1
NPV1 - NPV2
331
* (12% - 8%) IRR = 0.1083 IRR = 10.83%
331 - (-136)
17
5.
47.
1) :
Inv0
1
2
3
4
0
11,500
13,500
18,700
18,200
2,000
0
(3,500)
(3,500)
(3,700)
(4,200)
FD(9%;4)
(35,000)
8,000
0.9174
10,000
0.8417
15,000
0.7722
16,000
0.7084
PVCF
FD(12%;4)
7,339
8,417
11,583
11,335
0.8929
0.7972
0.7118
0.6355
PVCF
Cumm
CF
7,143
7,972
10,677
10,168
7,339
15,756
27,339
11,335
DPP
(35,000)
7,339
8,417
11,583
11,335
1. :
CF 9% = 7,339 + 8,417 + 11,583 + 11,335 = 38,674
CF 12% = 7,143 + 7,972 +10,677 + 10,168 = 35,960
2. :
NPV1= 38,674 - 35,000 = 3,674
NPV2 = 35,960 - 35,000 = 960
3.
DPP = ((-35,000) + 7,339 + 8,417 + 11,583) / 11,335 = 7,661 / 11,335 = 0.68 + 3 DPP = 3 7 .
2) :
18
5.
48
10- 1,000 ..
12%. ?
PVb = PVb * FD(12%;10) PVb = 1,000 * 0.322 PVb = 322
49
,
50 .. 12%. ?
PVb = Pc / r PVb = 50 / 12% PVb = 417
50
, 1,000 .. - 10%,
. 100 ..
- 12%.
PVb = PVc * FDann(12%;9) + PVn * FD(12%;9) PVb = 100 * 5.3282 + 1,000 * 0.3606 PVb = 893
51
1 2010 100,000 .. 2 .
10%. .
PVb = PVb * FD(10%;2) PVb = 100,000 * 0.8264 PVb = 82,640
52
1 2010 9% 100,000 .., 5 . 10%.
. .
PVb = PVc * FDann(5%;10) + PVn * FD(5%;10) PVb = 4,500 * 7.7217 + 100,000 * 0.6139 PVb = 96,138
53
1 2010 9% 100,000 .., 5 . 8%.
. .
PVb = PVc * FDann(4%;10) + PVn * FD(4%;10) PVb = 4,500 * 8.1109 + 100,000 * 0.6756 PVb = 104,059
54
1 2010 4% 10,000 3 .
2 - 1 1 .
6%. .
PVb = PVc * FDann(3%;6) + PVn * FD(3%;6) PVb = 200 * 5.4172 + 10,000 * 0.8375 PVb = 9,458
55
20,000 .. 20
500,000 .. 20- .
, 10% .
PVb = PVc * FDann(10%;20) + PVn * FD(10%;20) PVb = 20,000 * 8.5136 + 500,000 * 0.1486 PVb = 244,572
19
5.
56.
40%
30%
30%
1.2
1.4
1.6
0.48
0.42
0.48
1.38
58.
6,000
11,000
9,000
7,000
5,000
13,000
9,000
.R
AWR
0.100
0.183
0.150
0.117
0.083
0.217
0.150
14%
16%
17%
13%
20%
15%
18%
0.014
0.029
0.026
0.015
0.017
0.033
0.027
60,000 100%
16.02%
6,000
11,000
9,000
7,000
20,000
13,000
9,000
75,000
0.080
0.147
0.120
0.093
0.267
0.173
0.120
100%
.R
AWR
14%
16%
17%
13%
20%
15%
18%
0.011
0.023
0.020
0.012
0.053
0.026
0.022
16.81%
59.
PV = Div. / R PV = 2. 5/ 10% PV = 25 ..
60.
PV = Div0 / R PV = 4 / 16% R = 25 ..
20
5.
65.
30
10
60
100
0.3
0.1
0.6
RM
6.60%
10.20%
14.00%
W*R
0.0198
0.0102
0.084
11.40%
WACC
66.
PV (y.e)
100,000
10
500,000
1,000,000
1,500,000
0.33
0.67
W*R
RM
9%
0.030
12.5%
0.083
WACC = 11.3%
:
R = RM - TAX R = 12% * (1 - 25%) R = 9%
67.
1. :
250,000
159,091 (250,000 * 7%) / 11% = 159,091
50,000
33,333 (50,000 * 6%) / 9% = 33,333
400,000
500,000 10,000 * 50 = 500,000
700,000
692,424
2.
250,000
159,091
50,000
33,333
400,000
500,000
700,000
692,424
:
3.78%
5.94%
6.00%
9.00%
14.70%
14.70%
250,000
50,000
400,000
700,000
0.3571
0.0714
0.5714
(r)
3.78%
6%
15%
WACC1
W*R
0.0135
0.0043
0.084
10.18%
159,091
33,333
500,000
692,424
0.2273
0.0476
0.7143
(r)
3.78%
6%
15%
WACC2
W*R
0.009
0.0029
0.105
11.64%
250,000
50,000
400,000
700,000
0.3571
0.0714
0.5714
(r)
5.94%
9%
15%
WACC3
W*R
0.0212
0.0064
0.084
11.16%
159,091
33,333
500,000
692,424
0.2273
0.0476
0.7143
(r)
5.94%
9%
15%
WACC4
W*R
0.014
0.0043
0.105
12.28%
21
5.
68.
1
(g)
(r)
0
0
14%
A. (Div.):
PVCS = (Div0 + g) / (r -g) PVCS = (400,000 + 0%) / (14% - 0%) PVCS = 2,857,143
C. (MC):
25%
5%
15%
A. (Div):
PVCS = (Div0 + g) / (r -g) PVCS = (300,000 + 5%) / (15% - 5%) PVCS = 3,150,000
C. (MC):
3
(g)
(r)
40%
7%
16%
A. (Div):
PVCS = (Div0 + g) / (r -g) PVCS = (240,000 + 7%) / (16% - 7%) PVCS = 2,853,333
C. (MC):
25%
22
5.
69.
1
(g)
(r)
0%
0%
10%
A. (Div):
PVCS = (Div0 + g) / (r -g) PVCS = (1,000,000 + 0%) / (10% - 0%) PVCS = 10,000,000
C. (MC):
10%
6%
14%
A. (Div):
PVCS = (Div0 + g) / (r -g) PVCS = (900,000 + 6%) / (14% - 6%) PVCS = 11,925,000
C. (MC):
20%
9%
14%
A. (Div):
PVCS = (Div0 + g) / (r -g) PVCS = (800,000 + 9%) / (14% - 9%) PVCS = 17,440,000
C. (MC):
30%
11%
18%
A. (Div):
23
5.
B. (PVCS):
PVCS = (Div0 + g) / (r -g) PVCS = (700,000 + 11%) / (18% - 11%) PVCS = 11,100,000
C. (MC):
20%
70.
: 1
500
500
2,100
(100,000 . 20 ..)
2,000
814
750
516
680
3,930
:
3,930
32.8 ..
% ,
5%
5,000
, 164,000
100,000
64,000
:
.
.
.
2
500
2,300
942
188
3,930
3
500
2,400
1,006
24
3,930
2 3
15%
20%
15,000 20,000 100,000 * % =
492,000 656,000 32.8 * -
300,000 400,000 20 * -
192,000 256,000 (32.8 - 20) * -
24