Академический Документы
Профессиональный Документы
Культура Документы
RATIOS
Ao 1999
Liquidez
Indice corriente (veces)
0.97
Prueba cida (veces)
0.77
Capacidad de caja (miles S/.)
1,010.83
Capital de trabajo neto (S/.)
(31.68)
Gestin
Rotacin del activo total (veces por
2.90
Rotacin de existencias (das)
12.75
Periodo de cobros a clientes (das)
30.90
Periodo de pagos a proveedores (di
59.12
Ciclo de caja operativo (das)
(15.47)
Solvencia
Endeudamiento del activo total (%)
54.18%
Deuda/Capital (veces)
1.18
Costo financiero promedio (% anual
12.36%
Rentabilidad
Margen Bruto (% ventas)
19.60%
Gastos administrativos (% ventas)
13.96%
Gastos de ventas (% ventas)
3.34%
Gastos operativos (% ventas)
17.30%
Margen operativo (% ventas)
2.30%
Margen neto (% ventas)
0.87%
ROA (% anual)
2.52%
ROE (% anual)
5.50%
Ao 2000
Ao 2001 Ao 2002
1.02
0.81
1,126.19
17.75
1.60
0.63
265.50
931.75
1.38
0.93
(191.85)
859.28
2.25
11.83
36.81
76.24
(27.60)
2.10
46.15
9.31
69.63
(14.17)
2.22
40.86
35.10
58.26
17.69
57.54%
1.36
23.96%
68.23%
2.15
20.25%
71.91%
2.56
25.42%
18.45%
10.06%
2.74%
12.81%
5.64%
1.63%
3.67%
8.63%
20.50%
13.30%
3.18%
16.48%
4.02%
-0.83%
-1.75%
-5.50%
22.45%
10.50%
6.09%
16.58%
5.87%
0.69%
1.53%
5.44%
PROCESOS S.A.
Proyecciones para la Planeacin Financiera
Indices para proyecciones generales
Margen Bruto
Gastos Administrativos
Gastos de Ventas
Costo Financiero Deuda
Ingresos diversos
Rotacion de cuentas por Cobrar
Tasa de Recup Otras CtasxCobrar
Gastos Pag por Anticip/Ventas
Rotacin de Existencias
Rotacin de Cuentas por Pagar
Tasa de amort de ptmo Bancario cp
Tasa Amortizac de ptmo largo plazo
Valor Residual contable
Deuda / Capital Inicial
Tasa de Reparto de Dividendos
Tasa de Impuesto a la Renta
Tasa de Reserva Legal
Proyeccin de ventas
Aos
1999
2000
2001
2002
2003
2004
2005
2006
2007
Valores
22.00%
10.00%
6.00%
20.00%
1.00%
35.00
5.00%
2.00%
40.00
60.00
0.00%
15.00%
80.00%
2.56
10%
30%
10%
S/.
6,529.50
5,987.60
7,856.30
9,924.10
10,587.50
11,792.75
12,998.00
14,203.25
15,408.50
Ventas
Ventas
Ventas
Anual respecto a Pasivo total
Ventas
dias
por ao
Ventas
dias
dias
Saldo Deudor de Ptmo cp
Anual respecto a Saldo deudor anterior
Activos Totales
Utilidad Neta
Utilidad Antes Impuestos
Resultados al Balance
90%
80%
75%
70%
60%
Ao 2004
Ao 2003
124.10
124.10
124.10
(37.23)
Ao 2004
Ao 2003
Ao 2004
193.09
0.00
926.41
893.01
9,434.20
(7,190.14)
(168.54)
2,075.52
(943.42)
(566.05)
566.05
94.34
(518.62)
141.78
(42.53)
99.24
(9.92)
89.32
8.93
80.39
Ao 2005
9,748.50
(7,435.29)
(168.54)
2,144.67
(974.85)
(584.91)
584.91
97.49
(508.23)
174.17
(52.25)
121.92
(12.19)
109.73
10.97
98.75
Ao 2006
9,942.28
(7,586.43)
(168.54)
2,187.30
(994.23)
(596.54)
596.54
99.42
(497.49)
198.47
(59.54)
138.93
(13.89)
125.04
12.50
112.53
Ao 2007
9,245.10
(7,042.64)
(168.54)
2,033.92
(924.51)
(554.71)
554.71
92.45
(465.95)
181.21
(54.36)
126.85
(12.68)
114.16
11.42
102.74
141.78
265.87
141.78
(42.53)
Ao 2005
174.17
440.04
174.17
(52.25)
Ao 2006
198.47
638.51
198.47
(59.54)
Ao 2007
181.21
819.72
181.21
(54.36)
Ao 2005
Ao 2006
Ao 2007
191.24
59.06
917.21
848.36
197.40
257.55
947.77
805.94
201.19
494.42
966.61
765.64
187.54
813.51
898.83
727.36
190.58
807.10
3,010.18
188.68
798.90
3,003.46
194.97
826.14
3,229.77
198.85
842.94
3,469.65
184.90
782.52
3,594.66
2,338.69
(1,156.44)
1,182.25
4,192.43
2,338.69
(1,324.98)
1,013.71
4,017.17
2,338.69
(1,493.52)
845.17
4,074.94
2,338.69
(1,662.06)
676.63
4,146.28
2,338.69
(1,830.60)
508.09
4,102.75
1,210.65
678.90
1,198.36
678.90
1,239.22
678.90
1,264.41
678.90
1,173.77
678.90
1,889.55
1,877.26
1,918.12
1,943.31
1,852.67
727.95
97.08
825.03
2,714.58
618.76
97.08
715.84
2,593.09
525.94
97.08
623.02
2,541.14
447.05
97.08
544.13
2,487.44
379.99
97.08
477.07
2,329.75
1,183.04
1,183.04
1,183.04
1,183.04
1,183.04
7.82
73.54
70.36
1,334.76
4,049.34
143.10
16.75
143.90
80.39
1,424.08
4,017.17
0.00
27.72
224.29
98.75
1,533.80
4,074.94
0.00
40.23
323.04
112.53
1,658.84
4,146.28
0.00
51.64
435.58
102.74
1,773.00
4,102.75
0.00
Ao 2003
(138.45)
Ao 2004
50.00
Ao 2005
250.30
Ao 2006
454.95
Ao 2007
695.61
Utilidad operativa
Depreciacin
Impuestos
Variacion de Capital de Trabajo
Variacin de activos fijos
Operaciones e Inversin
Flujo de Efectivo no operativo
Financiamientos
Cambio de Deuda ptmo largo plazo
Cambio de otros pasivos LP
Pago de Intereses
Flujo de Efectivo de Deuda
Cambios en Capital Social
Pago de Dividendos
Total Flujo de Efectivo de Accionistas
No Operativo + Financiamiento
Caja Final
571.73
168.54
(37.23)
70.19
0.00
773.22
95.29
566.05
168.54
(42.53)
51.64
0.00
743.70
94.34
(128.46)
0.00
(542.92)
(671.38)
0.00
(8.69)
(8.69)
(584.78)
50.00
(109.19)
0.00
(518.62)
(627.81)
0.00
(9.92)
(9.92)
(543.39)
Ao 2003
193.09
366.19
10.00
143.10
Ao 2004
15.00
35.00
40.00
60.00
8,788.49
7,263.89
1,524.60
584.91
168.54
(52.25)
19.19
0.00
720.39
97.49
596.54
168.54
(59.54)
25.98
0.00
731.51
99.42
554.71
168.54
(54.36)
89.80
0.00
758.68
92.45
250.30
(92.81)
0.00
(508.23)
(601.04)
0.00
(12.19)
(12.19)
(515.75)
454.95
(78.89)
0.00
(497.49)
(576.38)
0.00
(13.89)
(13.89)
(490.85)
695.61
(67.06)
0.00
(465.95)
(533.01)
0.00
(12.68)
(12.68)
(453.24)
1,001.05
191.24
362.48
10.00
59.06
-
Ao 2005
197.40
374.79
10.00
257.55
-
Ao 2006
201.19
382.38
10.00
494.42
-
Ao 2007
187.54
355.08
10.00
813.51
-
15.00
35.00
40.00
60.00
8,699.61
7,190.14
1,509.47
15.00
35.00
40.00
60.00
8,995.05
7,435.29
1,559.76
15.00
35.00
40.00
60.00
9,177.20
7,586.43
1,590.76
15.00
35.00
40.00
60.00
8,521.85
7,042.64
1,479.22
Ao 2003
Ao 2004
Ao 2005
Ao 2006
Ao 2007
571.73
168.54
(171.52)
566.05
168.54
(169.82)
584.91
168.54
(175.47)
596.54
168.54
(178.96)
554.71
168.54
(166.41)
(258.98)
0.00
309.77
6.95
0.00
571.72
(23.09)
0.00
554.88
(14.24)
0.00
571.88
51.22
0.00
1,726.76
66.70
0.00
47.00
(49.38)
64.33
66.04
(59.06)
44.65
1.89
53.52
68.24
(198.49)
42.42
(6.29)
(94.12)
69.60
(236.87)
40.30
(3.88)
(130.85)
64.72
(319.09)
38.28
13.94
(202.15)
14.63
(380.04)
(365.41)
0.00
(8.69)
(8.69)
(309.77)
(252.29)
(363.03)
(615.32)
0.00
(9.92)
(9.92)
(571.72)
(92.81)
(355.76)
(448.57)
0.00
(12.19)
(12.19)
(554.88)
(78.89)
(348.24)
(427.13)
0.00
(13.89)
(13.89)
(571.88)
(67.06)
(326.16)
(393.22)
0.00
(12.68)
(12.68)
(608.06)
Ao 2004
Ao 2005
Ao 2006
Ao 2007
0.00
0.00
0.00
0.00
Deuda
Accionistas
Costo de capital
Anlisis de cuentas
Cifras en miles de Nuevos Soles
Capital de Trabajo Total
Activo Corriente (excepto caja)
Pasivo Corriente (excepto sobregiros)
Capital de Trabajo Neto
Saldo inicial
Saldo final
Variacin de Capital de Trabajo Neto
Capital de Trabajo Operativo
Activo circulante operativo
Caja Bancos
Clientes
Inventarios
Total Activo circulante operativo
Pasivo circulante operativo
Sobregiro Bancario
Proveedores
Total Pasivo circulante operativo
Capital de Trabajo Neto Operativo
Saldo inicial
Saldo final
Variac Capital de Trabajo Neto Oper
miles de S/.
Ao 2003
2,817.09
1,889.55
927.54
Ao 2004
997.73
927.54
70.19
Ao 2003
2,753.16
1,877.26
875.90
Ao 2005
2,774.83
1,918.12
856.71
Ao 2006
2,774.04
1,943.31
830.73
Ao 2007
2,593.61
1,852.67
740.94
927.54
875.90
51.64
875.90
856.71
19.19
856.71
830.73
25.98
830.73
740.94
89.80
Ao 2004
Ao 2005
Ao 2006
Ao 2007
193.09
926.41
807.10
1,926.60
191.24
917.21
798.90
1,907.36
197.40
947.77
826.14
1,971.31
201.19
966.61
842.94
2,010.74
187.54
898.83
782.52
1,868.88
0.00
1,210.65
1,210.65
715.95
0.00
1,198.36
1,198.36
709.00
0.00
1,239.22
1,239.22
732.10
0.00
1,264.41
1,264.41
746.33
0.00
1,173.77
1,173.77
695.11
456.97
715.95
(258.98)
715.95
709.00
6.95
709.00
732.10
(23.09)
732.10
746.33
(14.24)
746.33
695.11
51.22
Deuda
Prstamos bancarios corto plazo
Nuevos prstamos
Prstamos de largo plazo
Total Deuda
Saldo inicial
Saldo final
Variacin de Deuda
Ao 2003
678.90
143.10
727.95
1,549.94
1,535.31
1,549.94
14.63
Ao 2004
678.90
0.00
618.76
1,297.66
Ao 2005
678.90
0.00
525.94
1,204.84
Ao 2006
678.90
0.00
447.05
1,125.95
Ao 2007
678.90
0.00
379.99
1,058.89
1,549.94
1,297.66
(252.29)
1,297.66
1,204.84
(92.81)
1,204.84
1,125.95
(78.89)
1,125.95
1,058.89
(67.06)
9,528.75
9,434.20
9,748.50
9,942.28
9,245.10
Valor de
Liquidacin
98.00%
80.00%
80.00%
80.00%
183.79
650.81
719.06
581.89
Efect Tribut
1.13
48.81
53.93
43.64
0.00%
80.00%
626.01
2,761.56
55.47
46.95
249.93
80.00%
406.47
3,168.04
30.49
280.41
1,173.77
678.90
0.00
1,852.67
379.99
97.08
2,329.75 <------- Exigible de Liquidacin
838.29 <------- Valor Residual
280.41 <------- Efecto tribut de Liquidacin
1,118.70 <------- Valor Residual ajustado con impuestos