Академический Документы
Профессиональный Документы
Культура Документы
2013
145,145
25,600
365,480
255,980
63,100
416,040
1,271,345
65,326
986,352
-197,270
2,125,753
256,365
65,844
45,326
15,659
383,194
414,486
12,500
426,986
810,180
800,000
300,000
215,573
1,315,573
6.83
1.20
17.19
12.04
2.97
19.57
0.00
59.81
0.00
3.07
46.40
-9.28
0.00
0.00
0.00
0.00
100.00
165,349
21,654
365,241
252,365
32,659
370,868
1,208,136
61,406
927,171
-185,434
2,011,279
12.06
3.10
2.13
0.74
0.00
0.00
0.00
0.00
0.00
18.03
19.50
0.59
0.00
0.00
0.00
20.09
38.11
230,729
55,967
40,793
9,395
37.63
0.00
14.11
0.00
10.14
0.00
0.00
0.00
61.89
800,000
336,885
364,748
9,125
17,285
391,158
728,042
300,000
183,237
1,283,237
8.2
1.1
18.2
12.5
1.6
18.4
0.0
60.1
0.0
3.1
46.1
-9.2
0.0
0.0
0.0
0.0
100.0
11.5
2.8
2.0
0.5
0.0
0.0
0.0
0.0
0.0
16.7
18.1
0.5
0.9
0.0
0.0
19.4
36.2
39.8
0.0
14.9
0.0
9.1
0.0
0.0
0.0
63.8
2,125,753
0
100.00
2,011,279
0
100.0
2011
132,279
16,241
328,717
214,510
55,149
379,120
1,126,016
57,722
871,541
-174,308
1,880,970
207,656
47,572
36,714
5,637
297,579
320,978
6,661
327,639
625,218
800,000
300,000
155,751
1,255,751
7.0
0.9
17.5
11.4
2.9
20.2
0.0
59.9
0.0
3.1
46.3
-9.3
0.0
0.0
0.0
0.0
100.0
11.0
2.5
2.0
0.3
0.0
0.0
0.0
0.0
0.0
15.8
17.1
0.4
0.0
0.0
0.0
17.4
33.2
42.5
0.0
15.9
0.0
8.3
0.0
0.0
0.0
66.8
1,880,970
0
100.0
ANALISIS HORIZONTAL
ESTADO DE SITUACIN FINANCIERA
Nombre de la empresa :
Aos de Anlisis
2011
2010
165,349
21,654
365,241
252,365
32,659
370,868
1,208,136
61,406
927,171
-185,434
2,011,279
230,729
55,967
40,793
9,395
336,885
364,748
9,125
17,285
391,158
728,042
800,000
300,000
183,237
1,283,237
25.00%
33.33%
11.11%
17.65%
-40.78%
-2.18%
0.00%
7.29%
0.00%
6.38%
6.38%
6.38%
0.00%
0.00%
0.00%
0.00%
6.93%
11.11%
17.65%
11.11%
66.67%
0.00%
0.00%
0.00%
0.00%
0.00%
13.21%
13.64%
36.99%
100.00%
0.00%
0.00%
19.39%
16.45%
0.00%
0.00%
0.00%
0.00%
17.65%
0.00%
0.00%
0.00%
2.19%
2,125,753
0
5.69%
2,011,279
0
6.93%
132,279
16,241
328,717
214,510
55,149
379,120
1,126,016
57,722
871,541
-174,308
1,880,970
207,656
47,572
36,714
5,637
297,579
320,978
6,661
327,639
625,218
800,000
300,000
155,751
1,255,751
1,880,970
0
ANALISIS DE RATIOS
Nombre de la empresa
ANALISIS DE LIQUIDEZ
Razn corriente
Activos corrientes
Pasivos corrientes
2013
3.32
2012
3.59
2011
3.78
Razn cida
Caja y bancos + Valores Neg. + Clientes
Pasivos corrientes
2013
1.40
2012
1.64
2011
1.60
2013
81
2012
85
2011
85
2013
80
2012
78
2011
87
2013
161
2012
164
2011
172
2013
0.32
2012
0.30
2011
0.26
2013
0.20
2012
0.19
2011
0.17
2013
10.00
2012
8.33
2011
6.67
2013
6.12
2012
4.66
2011
3.60
2013
0.62
2012
0.64
2011
0.67
Das de Cobro
Promedio de clientes X 365
Ventas
Das de Inventario
Promedio de Inventarios X 365
Costos de ventas
Razn de conversin
Das de cobro
+ Das de Inventario
2013
0.38
2012
0.36
2011
0.33
2012
2011
2013
4.8%
2.8%
2013
6.0%
2.3%
2012
3.6%
2013
8.8%
2011
3.1%
2012
4.8%
2011
3.7%
Rendimiento Operativo
Margen bruto
Ventas - Costo de ventas
Ventas
Margen Operativo
Utilidad operativa
Ventas
Margen antes de impuesto
Utilidad antes de impuesto
Ventas
Margen de utilidad neta
Utilidad neta
Ventas
2013
30.0%
2012
27.0%
2011
22.0%
2013
9.0%
2012
5.4%
2011
4.6%
2013
8.1%
2012
4.8%
2011
3.9%
2013
5.3%
2012
3.1%
2011
2.6%
2013
4.52
2012
4.29
2011
4.29
2013
4.55
2012
4.65
2011
4.18
Utilizacin de Activos
Rotacin de las cuentas por cobrar
Ventas
Promedio de Cuentas por cobrar
Rotacin de Inventarios
Costo de ventas
Promedio de Inventarios
2013
1.99
2012
1.91
2011
1.83
2013
0.80
2012
0.76
2011
0.74
2013
6.0%
2012
3.6%
2011
3.1%
Ventas
Promedio del activo total
2013
0.80
2012
0.76
2011
0.74
2013
4.8%
2012
2.8%
2011
2.3%
2013
5.3%
2012
3.1%
2011
2.6%
2013
0.80
2012
0.76
2011
0.74
2013
2.07
2012
2.01
2011
1.93
2013
8.8%
2012
4.8%
2011
3.7%
2013
1.20
2012
1.05
2011
1.11
2013
0.00
2012
0.00
2011
0.00
2013
2012
2011
S/.0.08
S/.0.08
S/.0.07