Академический Документы
Профессиональный Документы
Культура Документы
ADMINISTRACIN
FINANCIERA
CODIGO 102022
SIGUIENTE
INTEGRANTES DEL EQUIPO DE TRABAJO
GRUPO N:
INICIO
QUIPO DE TRABAJO
IDENTIFICACIN (C.C.)
73,006,828
SIGUIENTE
INICIO ANTERIOR
INSTRUCCIONES
1. Leer las bases tericas y el Glosario, referentes al sistema de creacin de valor, macroinductores de valor, microinductores de
valor de la empresa, dispuestos en el entorno de conocimiento y correspondientes a la Unidad 2.
2. En la hoja PLAN DE MEJORAMIENTO proponer un plan de accin donde se establezcan las acciones necesarias para increme
valor de la empresa, tomando en cuenta el informe de diagnstico financiero para la empresa objeto de estudio referente a la
actividad colaborativa correspondiente al paso 2 y proyectar dichas acciones en los estados financieros para el ao 7
3. Explicar cmo impactan las acciones de mejoramiento en la transformacin de las cifras de los distintos rubros de los estado
financieros. Por ejemplo:
Puede considerar los siguientes objetivos estratgicos para su plan de accin o los que considere necesarios
4. Elaborar como mnimo 3 acciones de mejoramiento de manera individual, para completar mnimo 15 propuestas por grupo
trabajo colaborativo.
INICIO ANTERIOR
NTERIOR SIGUIENTE
esarios
SIGUIENTE
INICIO ANTERIOR
Indicadores utilizados en el
Hallazgos del Diagnstico diagnstico que sustentan el
hallazgo
11 Disminucin en los aos despues del primero. Productividad del capital PKTO
11 Disminucin en los aos despues del primero. Productividad del capital PKTO
12
13
13
14
15
16
17
18
19
20
21
22
23
24
24
25
26
26
27
28
29
30
31
32
33
34
35
36
37
37
38
39
39
40
41
42
43
44
45
46
47
48
49
50
50
51
52
52
53
54
55
56
57
58
59
60
61
62
63
63
64
65
65
66
67
68
69
70
71
72
73
74
75
76
76
77
78
78
79
80
81
82
83
84
85
86
87
88
89
89
90
91
91
92
93
94
95
96
97
98
99
100
OR SIGUIENTE
P L A N D E M E J O R A
Mantener la capacidad que tiene la empresa Equilibrar la relacin entre el activo corriente y
sus cubrir sus obligaciones de corto plazo. el pasivo corriente
Incrementar los Ingresos operacionales para
Incrementar el margen EBITDA
incrementar el margen EBITDA
aprovechar el flujo de caja positivo para prepagar deudas con los bancos manteniendo los
mismo intereses para lograr aliviar el estado de resdultados de la carga financiera
aliviar los estados financieros del sobrecosto que conlleva las compras a credito reduciendo el
monto que se paga a credito
mediante el correctoi uso del ddisponible y de los excedentes de los ejercicios anteriores se
busca minimizar las obligaciones que se tienen con terceros para que la rentabilidad se dirija
hacia los socios en el periodo 7 y pensando a futuro
las ventas a credito son importantes por que genera uyna relacin de confianza con los clientes
sin embargo, en la medida de lo posible estas se deben evitar para no perder eficiencia con el
dinero que podria invertirse en otros proyectos con mas rentabilidad
REALIZAR ESTRATEGIAS BASADAS EN MARKETING QUE NOS PERMITA VENDER MAS, PARA
PODER OBTENER INGRESOS MEJORANDO LA UTILIDAD Y LA RENTABILIDAD
Aprovechando que la empresa cuenta con recursos lquidos en su fondo de maniobra, la
empresa puede renegociar los pagos a proveedores para obtener un descuento por pronto
pago y de esta manera minimizar sus costos de adquisicin, adems puede realizar alianzas
con los proveedores para que contribuyan haciendo mercadeo de su marca en pro de un
mejoramiento en las ventas
Esta definida por la relacin entre el activo corriente y el pasivo corriente, muestra la
capacidad que tiene la empresa de cubrir sus obligaciones de corto plazo. En el ao 1, el 98%,
por cada cien pesos que la empresa tiene en sus recursos corrientes 98 pesos son para pagar
en el corto plazo. La empresa tiene capacidad de pago.
Margen EBITDA, es la utilidad antes intereses, impuestos, depreciaciones, amortizaciones, es
la relacin entre la utilidad EBITDA y los ingresos operacionales. El resultado indica que
despus de cubrir los gastos operacionales, la empresa cuenta con un porcentaje significativo
en el ao 1 y va cayendo en los aos siguientes.
En la productividad del capital PKTO, es la relacin entre el kto entre los ingresos
operacionales. Para genera 100 pesos de ingresos operacionales se necesita 7,59 pesos de
inversin en el capital de trabajo.
En la productividad del capital PKTO, es la relacin entre el kto entre los ingresos
operacionales. Para genera 100 pesos de ingresos operacionales se necesita 7,59 pesos de
inversin en el capital de trabajo.
INICIO ANTERIOR SIGUIENTE
800,000,000
745,890,805
655,875,930
600,000,000
473,674,238 403,831,167 408,886,523
479,179,586 489,75
365,296,635
400,000,000 324,299,537
281,801,114
223,208,777 317,52
233,683,437
200,000,000
105,50
- 5,289,227
AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
(140,276,527)
(200,000,000) (201,538,140)
(339,544,651)
(400,000,000)
1,002,862,622 1,019,202,002 27.17% 27.86% 23.97% 39.20% 24.93% 38.31% 38.93% 3,062,671
12,410,882 28,750,262 6.93% 2.03% 0.96% 9.96% 1.28% 0.47% 1.10% 122,252,046
9,803,116 9,803,116 0.55% 1.59% 0.18% 0.43% 0.21% 0.37% 0.37% 24,897,639
2,607,766 18,947,146 6.38% 0.44% 0.78% 9.54% 1.07% 0.10% 0.72% 147,149,685
187,000,000 187,000,000 5.47% 5.58% 5.19% 10.40% 8.37% 7.14% 7.14% -
187,000,000 187,000,000 5.47% 5.58% 5.19% 10.40% 8.37% 7.14% 7.14% -
758,121,691 758,121,691 13.15% 18.02% 16.76% 17.75% 14.06% 28.96% 28.96% 111,181,402
130,904,622 130,904,622 9.66% 14.25% 12.13% 5.08% 8.10% 5.00% 5.00% 106,136,124
0.25% 0.23% 0.03% 0.13% 0.00% 0.00% 0.00% 636,769
16,059,140 16,059,140 0.00% 0.00% 0.00% 2.91% 2.94% 0.61% 0.61% -
15,600,000 15,600,000 0.18% 0.07% 0.33% 2.03% 0.33% 0.60% 0.60% 2,821,067
2.23% 2.27% 2.11% 1.93% 0.00% 0.00% 0.00% -
0.20% 0.11% 0.03% 0.00% 0.00% 0.00% 0.00% 2,232,796
22,983,425 22,983,425 0.51% 0.94% 1.37% 0.00% 0.51% 0.88% 0.88% 10,233,780
50,000 50,000 0.07% 0.07% 0.17% 0.02% 0.03% 0.00% 0.00% 189,180
567,312,567 567,312,567 0.01% 0.00% 0.12% 5.42% 1.86% 21.67% 21.67% 350,000
22,804,285 22,804,285 1.19% 1.25% 0.75% 0.69% 0.79% 0.87% 0.87% 1,041,310
- 17,592,348 - 17,592,348 -1.15% -1.18% -0.26% -0.46% -0.49% -0.67% -0.67% -
45,330,049 45,330,049 1.61% 2.23% 1.06% 1.08% 1.23% 1.73% 1.73% 14,133,315
45,330,049 45,330,049 1.61% 2.23% 1.06% 1.08% 1.23% 1.73% 1.73% 14,133,315
1,165,060,116 1,165,060,116 54.29% 53.56% 58.75% 45.04% 54.94% 44.50% 44.50% 44,655,891
1,165,060,116 1,165,060,116 54.29% 53.56% 58.75% 45.04% 54.94% 44.50% 44.50% 44,655,891
274,036,635 274,036,635 12.33% 12.79% 11.89% 9.80% 12.26% 10.47% 10.47% 5,000,000
4.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 104,422,143
658,793,546 658,793,546 23.35% 28.48% 26.49% 23.08% 29.47% 25.16% 25.16% 112,563,410
241,817,347 241,817,347 7.92% 8.11% 8.90% 8.22% 10.82% 9.24% 9.24% 463,712
0.45% 0.45% 0.42% 0.00% 0.00% 0.00% 0.00% 356,838
0.76% 0.86% 1.01% 0.00% 0.00% 0.00% 0.00% 2,029,272
441,802,313 441,802,313 25.16% 25.13% 33.05% 15.21% 19.77% 16.88% 16.88% 13,304,928
- 451,389,725 - 451,389,725 -19.91% -22.25% -23.00% -11.27% -17.38% -17.24% -17.24% 46,628,376
450,000,000 450,000,000 18.54% 18.58% 17.28% 15.76% 20.13% 17.19% 17.19% 8,378,892
0.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8,378,892
0.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6,378,401
0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,000,491
450,000,000 450,000,000 18.21% 18.58% 17.28% 15.76% 20.13% 17.19% 17.19% -
450,000,000 450,000,000 18.21% 18.58% 17.28% 15.76% 20.13% 17.19% 17.19% -
2,617,922,738 2,634,262,118 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.62% 49,972,112
577,596,058 562,596,058 26.60% 26.08% 12.55% 3.05% 7.57% 22.06% 21.49% 25,819,421
224,164,317 224,164,317 16.20% 16.27% 9.37% 0.55% 4.31% 8.56% 8.56% 6,370,487
224,164,317 224,164,317 16.20% 16.27% 9.37% 0.55% 4.31% 8.56% 8.56% 6,370,487
60,930,766 45,930,766 1.23% 1.16% 1.03% 0.48% 0.66% 2.33% 1.75% 2,431,633
60,930,766 45,930,766 1.23% 1.16% 1.03% 0.48% 0.66% 2.33% 1.75% 2,431,633
196,065,455 196,065,455 6.71% 5.79% 1.14% 0.52% 0.10% 7.49% 7.49% 25,553,249
6,013,824 6,013,824 1.18% 1.48% 0.77% 0.47% 0.04% 0.23% 0.23% 6,639,364
5.24% 3.96% 0.30% 0.00% 0.00% 0.00% 0.00% 33,641,711
75,000,000 75,000,000 0.00% 0.00% 0.00% 0.00% 0.00% 2.86% 2.86% -
1,395,173 1,395,173 0.08% 0.04% 0.05% 0.05% 0.05% 0.05% 0.05% 1,125,543
114,668 114,668 0.02% 0.00% 0.01% 0.00% 0.01% 0.00% 0.00% 303,124
4,251,968 4,251,968 0.11% 0.19% 0.01% 0.00% 0.00% 0.16% 0.16% 1,721,895
109,289,822 109,289,822 0.07% 0.12% 0.00% 0.00% 0.00% 4.17% 4.17% 1,155,870
2,534,135 2,534,135 1.44% 1.01% 0.03% 0.06% 0.05% 0.10% 0.10% 11,115,183
1.41% 0.98% 0.00% 0.03% 0.00% 0.00% 0.00% 10,937,000
0.01% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% 204,483
2,534,135 2,534,135 0.03% 0.03% 0.03% 0.03% 0.04% 0.10% 0.10% 26,300
93,901,385 93,901,385 0.86% 1.56% 0.92% 1.44% 2.44% 3.59% 3.59% 16,693,330
22,879,173 22,879,173 0.34% 0.68% 0.05% 0.00% 0.00% 0.87% 0.87% 8,010,514
35,352,925 35,352,925 0.42% 0.74% 0.70% 0.89% 1.48% 1.35% 1.35% 7,432,761
4,128,082 4,128,082 0.05% 0.09% 0.09% 0.11% 0.19% 0.16% 0.16% 882,628
36,078 36,078 0.05% 0.05% 0.06% 0.06% 0.00% 0.00% 0.00% -
31,505,127 31,505,127 0.00% 0.02% 0.01% 0.38% 0.77% 1.20% 1.20% 367,427
- - 0.15% 0.28% 0.07% 0.00% 0.00% 0.00% 0.00% 2,957,801
0.15% 0.28% 0.07% 0.00% 0.00% 0.00% 0.00% 2,957,801
1,073,571,008 1,023,571,008 36.89% 34.28% 48.39% 64.17% 53.73% 41.01% 39.10% 81,493,111
1,025,989,511 975,989,511 30.52% 30.68% 47.72% 49.46% 50.23% 39.19% 37.28% 11,184,169
1,025,989,511 975,989,511 30.52% 30.68% 47.72% 49.46% 50.23% 39.19% 37.28% 11,184,169
46,870,207 46,870,207 4.60% 2.68% 0.62% 4.66% 2.10% 1.79% 1.79% 48,750,000
46,870,207 46,870,207 4.60% 2.68% 0.62% 4.66% 2.10% 1.79% 1.79% 48,750,000
711,290 711,290 1.77% 0.91% 0.05% 10.05% 1.41% 0.03% 0.03% 21,558,942
711,290 711,290 1.77% 0.91% 0.05% 10.05% 1.41% 0.03% 0.03% 21,558,942
711,290 711,290 1.77% 0.11% 0.05% 9.59% 0.06% 0.03% 0.03% 41,016,270
0.00% 0.80% 0.00% 0.47% 1.34% 0.00% 0.00% 19,457,328
1,651,167,066 1,586,167,066 63.49% 60.36% 60.94% 67.22% 61.30% 63.07% 60.59% 107,312,532
655,875,930
8,886,523
479,179,586 489,754,053
317,525,668
105,504,901
AO 6 AO 7
14.13% 13.50%
1,250,153,828 1,200,153,828
966,755,673 1,048,095,052
2,216,909,500 2,248,248,880
56% 53%
44% 47%
100% 100%
7.97% 7.21%
5.34% 4.83%
5% 5%
8.00% 8.00%
0.50 0.50
0.933203 0.883602
7.80% 7.65%
CLCULOS PARA ANLISIS HORIZONTAL
AOS 2 VS 1 AOS 3 VS 2 AOS 4 VS 3 AOS 5 VS 4 AOS 6 VS 5 AOS 7 VS 6
V. RELATIVA V. ABSOLUTA V. RELATIVA V. ABSOLUTA V. RELATIVA V. ABSOLUTA V. RELATIVA V. ABSOLUTA V. RELATIVA V. ABSOLUTA V. RELATIVA
-3.25% 153,014,275 2.67% 404,206,664 6.86% 442,589,811 7.03% 134,759,205 2.00% 659,223,665 9.60%
-1.57% 157,262,115 3.09% 374,830,038 7.15% 515,642,011 9.18% 221,194,578 3.61% 635,304,002 10.00%
49.79% 28,176,437 -4.69% 56,744,486 9.92% 148,650,952 -23.63% 59,620,180 -12.41% 21,035,903 5.00%
-99.97% 1,563,880 26064666.67% 361,285 -23.10% 1,172,410 -97.49% 30,191 -100.00% - NA
0.00% - 0.00% 25,500,001 -52.31% 62,879,846 270.45% 84,267,775 -97.84% 55,862 3.00%
NA - NA 2,400,000 NA 1,200,000 50.00% 1 0.00% 108,000 3.00%
-85.59% 22,364,717 1101.16% 3,906,574 -16.01% 12,691,316 61.94% 57,482,771 173.24% 2,719,897 3.00%
-100.00% - NA - NA - NA - NA - NA
1.51% 93,565,182 2.08% 252,230,640 5.50% 365,545,102 7.55% 150,397,778 2.89% 585,298,595 10.93%
1.51% 93,565,182 2.08% 252,230,640 5.50% 365,545,102 7.55% 150,397,778 2.89% 585,298,595 10.93%
1.51% 93,565,182 2.08% 252,230,640 5.50% 365,545,102 7.55% 150,397,778 2.89% 585,298,595 10.93%
-17.30% 59,449,093 4.79% 151,976,024 11.68% 77,044,709 5.30% 15,638,574 -1.02% 73,925,070 4.88%
-4.77% 498,798 -0.18% 37,855,199 13.39% 46,869,714 14.62% 12,380,240 -3.37% 29,475,665 -8.30%
35.34% 14,096,772 16.34% 33,009,767 32.89% 41,574,950 31.17% 9,135,819 -5.22% 4,974,295 3.00%
94.07% 22,589,184 102.10% 3,057,568 6.84% 10,566,699 22.12% 33,741,701 -57.84% 737,880 3.00%
414.64% 3,262,385 71.42% 3,483,810 44.49% 4,351,267 -38.46% 63,013 -0.90% 207,003 3.00%
-21.94% 691,680 -34.74% 487,019 37.48% 343,129 19.21% 1,084,497 -50.92% 31,356 3.00%
31.32% 4,595,729 73.52% 1,642,695 -15.14% 3,598,506 39.10% 8,585,290 -67.06% 126,521 3.00%
-22.56% 8,488,329 -17.44% 12,992,335 -32.33% 5,998,891 22.06% 10,466,899 31.54% 1,309,655 3.00%
-66.19% 1,247,780 19.27% 555,159 7.19% 3,974,573 -48.01% 564,395 -13.11% 112,209 3.00%
-33.55% 4,580,180 26.44% 5,422,584 -24.76% 24,844,644 150.74% 13,197,642 -31.93% 843,879 3.00%
-32.49% 23,742,601 -71.68% 22,192,979 236.54% 23,393,678 -74.09% 38,959,758 476.17% 38,714,303 -82.12%
-76.60% 48,332 -4.20% 842,233 76.40% 1,944,648 -100.00% 1,069,946 NA 32,098 3.00%
6.30% 17,899,886 -32.37% 5,715,722 -15.28% 6,412,940 -20.24% 3,515,515 13.91% 863,741 3.00%
NA - NA - NA 20,001 NA 20,001 -100.00% - NA
-24.33% 100,944,989 17.00% 156,619,248 22.55% 91,855,058 -10.79% 8,313,690 -1.09% 22,533,206 3.00%
83.06% 53,180,550 22.91% 27,234,079 9.55% 107,695,782 34.46% 105,193,777 25.03% 15,762,611 3.00%
-100.00% 1,500,000 NA 21,550,212 1436.68% 14,646,611 -63.54% 20,499,229 243.93% 867,085 3.00%
5.33% 6,081,575 -18.77% 51,386,413 195.22% 76,183,369 -98.04% 9,945,461 652.06% 344,121 3.00%
56.32% 6,003,304 -7.62% 42,528,896 -58.42% 42,520,745 140.48% 38,696,530 -53.16% 1,022,745 3.00%
NA - NA - NA - NA 1,218,639 NA 36,559 3.00%
136.25% 5,359,912 -18.55% 38,668,490 164.34% 32,477,735 -52.22% 17,535,735 -59.00% 365,522 3.00%
-92.04% 8,162,537 -36.39% 14,127,362 -99.02% 42,827,343 30590.96% 38,191,343 -88.88% 143,280 3.00%
NA - NA - NA 882,000 NA 397,169 45.03% 38,375 3.00%
-14.60% 3,333,040 -3.93% 51,268,588 62.95% 57,297,544 -43.17% 13,708,852 -18.18% 1,851,282 3.00%
NA 39,291,402 -72.99% 11,363,932 78.15% 13,214,551 -51.01% 410,951 -3.24% 368,396 3.00%
-100.00% - NA - NA - NA - NA - NA
-67.77% 106,502,276 182.64% 12,034,495 7.30% 82,051,163 -46.40% 40,404,481 -42.62% 1,631,831 3.00%
NA 7,993,933 372.38% 230,703 -2.28% 9,909,955 -100.00% 3,379,927 NA 101,398 3.00%
-13.04% 40,997,098 -11.22% 42,498,423 -13.10% 122,030,053 43.30% 5,055,356 1.25% 80,867,529 19.78%
-0.36% 5,277,575 -8.07% 17,946,195 -29.85% 24,765,670 58.73% 4,116,379 -6.15% 1 0.00%
8.27% 3,277,084 -5.17% 17,946,195 -29.85% 35,124,461 -83.30% 7,043,920 -100.00% - NA
NA - NA - NA 59,890,131 NA 2,927,541 4.89% 1 0.00%
-71.75% 2,000,491 -100.00% - NA - NA - NA - NA
-15.38% 35,719,523 -11.91% 24,552,228 -9.29% 97,264,383 40.59% 9,171,735 2.72% 80,867,528 23.37%
61.90% 1,853,721 -81.76% 39,835,473 9630.66% 26,314,139 -65.38% 1,793,412 12.87% 471,851 3.00%
61.90% 1,853,721 -81.76% 270,485 65.39% 13,250,849 1936.93% 1,793,412 12.87% 471,851 3.00%
NA - NA 39,564,988 NA 39,564,988 -100.00% - NA - NA
-19.24% 13,546,122 -6.13% 18,568,997 8.95% 14,463,416 6.40% 55,479,871 -23.07% - 0.00%
-25.77% 1,096,770 -0.55% 13,977,765 7.01% 13,281,318 6.23% 49,830,863 -22.00% 14,675,577 -8.31%
NA 161,468 NA 161,468 -100.00% 993,505 NA 993,505 -100.00% - NA
-85.65% 201,287 57.12% 238,506 43.08% 4,201,046 530.33% 539,015 -10.79% 133,626 3.00%
1513.60% 12,812,107 -63.18% 4,514,194 60.45% 4,012,454 -33.49% 4,116,487 -51.66% 115,569 3.00%
0.46% 50,522,558 -7.49% 494,883,160 79.30% 561,704,287 -50.20% 445,614,837 79.97% 16,339,380 1.63%
-71.32% 24,123,725 -49.08% 259,376,395 1036.39% 255,837,696 -89.96% 16,154,627 -56.55% 16,339,380 131.65%
182.72% 33,863,205 -87.90% 7,499,546 160.90% 7,565,144 -62.21% 5,207,819 113.33% - 0.00%
-93.26% 9,739,480 91.65% 251,876,849 1236.76% 248,272,552 -91.20% 21,362,446 -89.12% 16,339,380 626.57%
0.00% - 0.00% 161,908,610 119.85% 110,000,000 -37.04% - 0.00% - 0.00%
0.00% - 0.00% 161,908,610 119.85% 110,000,000 -37.04% - 0.00% - 0.00%
34.19% 80,655 0.02% 70,307,839 16.11% 192,457,617 -37.98% 443,858,532 141.24% - 0.00%
44.43% 29,170,919 -8.45% 170,752,522 -54.06% 36,061,030 24.85% 50,247,409 -27.74% - 0.00%
-10.24% 4,839,215 -86.70% 2,849,279 383.94% 3,591,393 -100.00% - NA - NA
NA - NA 83,136,321 NA 17,447,639 -20.99% 49,629,542 -75.55% - 0.00%
-62.69% 6,897,752 410.84% 49,499,715 577.14% 50,792,321 -87.46% 8,315,921 114.17% - 0.00%
0.00% - 0.00% - 0.00% 55,000,000 -100.00% - NA - NA
-45.17% 2,058,893 -75.95% 651,922 -100.00% - NA - NA - NA
81.04% 12,760,068 55.81% 35,621,576 -100.00% 11,408,438 NA 11,574,986 101.46% - 0.00%
-10.48% 2,810,250 173.84% 3,852,032 -87.02% 127,117 22.11% 651,936 -92.88% - 0.00%
-100.00% 3,000,000 NA 151,701,263 5056.71% 113,205,190 -73.18% 525,816,495 1267.15% - 0.00%
3.55% 10,930,151 -35.98% 199,307 1.02% 2,054,331 -10.46% 5,211,937 29.63% - 0.00%
0.00% 21,611,763 -75.81% 6,199,994 89.89% 2,036,672 -15.55% 6,531,921 59.06% - 0.00%
35.44% 26,479,488 -49.02% 3,290,316 11.95% 3,408,974 -11.06% 17,910,931 65.32% - 0.00%
35.44% 26,479,488 -49.02% 3,290,316 11.95% 3,408,974 -11.06% 17,910,931 65.32% - 0.00%
-3.33% 232,776,704 17.94% 244,181,332 -15.96% 57,909,267 -4.50% 62,817,672 -5.12% - 0.00%
-3.33% 232,776,704 17.94% 244,181,332 -15.96% 57,909,267 -4.50% 62,817,672 -5.12% - 0.00%
1.64% - 0.00% 30,000,000 -9.69% 5,696,887 -2.04% - 0.00% - 0.00%
-100.00% - NA - NA - NA - NA - NA
19.50% - 0.00% 30,954,110 -4.49% - 0.00% - 0.00% - 0.00%
0.24% 35,304,650 17.98% 3,121,150 1.35% 7,043,919 3.00% - 0.00% - 0.00%
-3.19% - 0.00% 10,830,109 -100.00% - NA - NA - NA
10.80% 5,483,830 26.33% 26,308,280 -100.00% - NA - NA - NA
-2.14% 252,102,800 41.43% 426,492,193 -49.56% 7,677,752 1.77% - 0.00% - 0.00%
9.47% 60,114,576 11.16% 277,282,210 -46.30% 66,934,051 20.81% 62,817,672 16.17% - 0.00%
-1.83% - 0.00% - 0.00% - 0.00% - 0.00% - 0.00%
-100.00% - NA - NA - NA - NA - NA
-100.00% - NA - NA - NA - NA - NA
-100.00% - NA - NA - NA - NA - NA
0.00% - 0.00% - 0.00% - 0.00% - 0.00% - 0.00%
0.00% - 0.00% - 0.00% - 0.00% - 0.00% - 0.00%
-2.02% 182,254,146 7.53% 250,701,828 9.63% 619,613,554 -21.70% 382,797,165 17.13% 16,339,380 0.62%
- NA
-3.93% 304,817,477 -48.26% 239,765,994 -73.36% 82,105,647 94.32% 408,441,871 241.46% 15,000,000 -2.60%
-1.59% 150,123,642 -38.09% 228,138,908 -93.52% 80,496,020 508.96% 127,852,403 132.75% - 0.00%
-1.59% 150,123,642 -38.09% 228,138,908 -93.52% 80,496,020 508.96% 127,852,403 132.75% - 0.00%
-7.97% 1,271,370 -4.53% 13,127,048 -48.97% 1,136,187 8.31% 46,117,479 311.33% 15,000,000 -24.62%
-7.97% 1,271,370 -4.53% 13,127,048 -48.97% 1,136,187 8.31% 46,117,479 311.33% 15,000,000 -24.62%
-15.41% 110,717,148 -78.91% 14,699,899 -49.68% 12,604,984 -84.64% 193,778,361 8472.69% - 0.00%
22.75% 15,818,249 -44.15% 6,729,500 -33.63% 12,298,559 -92.61% 5,032,432 512.79% - 0.00%
-25.95% 88,090,120 -91.76% 7,909,365 -100.00% - NA - NA - NA
NA - NA - NA - NA 75,000,000 NA - 0.00%
-55.75% 329,940 36.93% 293,371 23.98% 392,351 -25.87% 270,903 24.10% - 0.00%
-75.41% 96,984 98.12% 100,322 -51.23% 85,926 89.97% 66,764 -36.80% - 0.00%
62.10% 4,240,696 -94.35% 254,082 -100.00% - NA 4,251,968 NA - 0.00%
62.85% 2,995,007 -100.00% 1 -100.00% - NA 109,289,822 NA - 0.00%
-31.18% 23,819,579 -97.11% 902,123 127.35% 428,532 -26.61% 1,352,144 114.40% - 0.00%
-31.45% 23,834,000 -100.00% 869,523 NA 869,523 -100.00% - NA - NA
-92.75% 15,979 -100.00% - NA 388,889 NA 388,889 -100.00% - NA
4.04% 30,400 4.48% 32,600 4.60% 52,102 7.03% 1,741,033 219.52% - 0.00%
78.72% 13,899,492 -36.68% 17,053,561 71.06% 13,506,955 32.90% 39,341,484 72.11% - 0.00%
95.69% 15,022,348 -91.70% 1,359,261 -100.00% - NA 22,879,173 NA - 0.00%
71.48% 513,194 2.88% 7,036,392 38.36% 7,627,172 30.05% 2,344,867 7.10% - 0.00%
67.79% 107,789 4.93% 785,255 34.26% 1,170,825 38.04% 120,328 -2.83% - 0.00%
0.00% 535,250 47.20% - 0.00% 1,633,172 -97.84% - 0.00% - 0.00%
NA 33,377 -9.08% 10,591,175 3170.54% 6,342,130 58.05% 14,237,772 82.45% - 0.00%
78.16% 4,986,246 -73.96% 1,755,823 -100.00% - NA - NA - NA
78.16% 4,986,246 -73.96% 1,755,823 -100.00% - NA - NA - NA
-8.94% 429,923,325 51.78% 571,696,666 45.37% 630,866,606 -34.44% 127,439,098 -10.61% 50,000,000 -4.66%
-1.48% 499,621,945 67.23% 169,168,230 13.61% 289,190,390 -20.48% 96,732,983 -8.62% 50,000,000 -4.87%
-1.48% 499,621,945 67.23% 169,168,230 13.61% 289,190,390 -20.48% 96,732,983 -8.62% 50,000,000 -4.87%
-42.86% 48,750,000 -75.00% 116,750,001 718.46% 86,129,794 -64.76% - 0.00% - 0.00%
-42.86% 48,750,000 -75.00% 116,750,001 718.46% 86,129,794 -64.76% - 0.00% - 0.00%
-49.34% 20,948,620 -94.64% 285,778,435 24108.33% 255,546,422 -89.05% 30,706,116 -97.74% - 0.00%
-49.34% 20,948,620 -94.64% 285,778,435 24108.33% 255,546,422 -89.05% 30,706,116 -97.74% - 0.00%
-93.87% 1,491,292 -55.71% 272,481,135 22986.57% 272,217,679 -99.47% 737,559 -50.91% - 0.00%
NA 19,457,328 -100.00% 13,297,300 NA 16,671,257 125.37% 29,968,557 -100.00% - NA
-6.84% 125,105,848 8.56% 331,930,672 20.92% 548,760,959 -28.60% 281,002,772 20.51% 65,000,000 -3.94%
CICLO DE CONVERSIN DE
EFECTIVO -11 DIAS -9 DIAS -12 DIAS -11 DIAS -11 DIAS -10 DIAS
CCE
INDEPENDENCIA FINANCIERA
36.51% 39.64% 39.06% 32.78% 38.70% 36.93%
AUTONOMA FINANCIERA
WACC
COSTO PROMEDIO PONDERADO 16.58% 14.09% 13.30% 14.08% 15.20% 13.14%
DE CAPITAL
55.20% 97.90%
93.63%
104.0 101.7
9% 8%
57.59% 55.20%
54.79
52.37% 60.32 57.77
57.77% % 31.93
% %
%
8.00%
30.36%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
25.34 23.10
% 21.66 22.11 22.73 22.05 21.10
% % %
7.78% % % %
21.10% AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
7.09% 6.50%
6.37% 6.00% 5.95%
5.51%
4.48%
6.50%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
5.98% 5.67%
5.23% 5.00% 5.04%
4.49%
3.81%
5.67%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
4.01% 3.80%
3.50% 3.35% 3.38%
3.01%
2.55%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
4.01% 3.80%
3.50% 3.35% 3.38%
3.01%
2.55%
3.80%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
3.43%
2.57%
3.43% 1.64%
0.80% 1.00% 0.97% 0.86%
AO 1 A O 2 AO 3 AO 4 AO 5 AO 6 AO 7
9.80%
6.75%
9.80% 4.94%
1.92% 2.37% 2.19% 1.89%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
12.72
11.54 10.83 %
% 10.46
9.58% % %
7.07% 6.79%
12.72%
AO 1 AO 2 A O 3 AO 4 AO 5 AO 6 AO 7
94.58
%
64.78
%
94.58% 40.43
23.71 28.67 28.57 26.93 %
% % % %
AO 1 A O 2 AO 3 AO 4 AO 5 AO 6 AO 7
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
25.98
22.64 22.62 % 20.43
% % 18.23 16.96
% % 15.47
% %
15.47%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
20.43 18.23
% % % 16.96
% 15.47
% %
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
41.70 42.23 44.22 45.37
% % % 38.11 34.99
% 33.19 %
% %
34.99%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
4
DIAS
3 3
DIAS 3
2 2 DIAS DIAS
3 DIAS DIAS 2
DIAS DIAS
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 A O 7
16 16 16 16 17 17
DIAS DIAS DIAS DIAS DIAS DIAS
10
10 DIAS DIAS
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 A O 7
30 30 30 30 30
DIAS DIAS DIAS DIAS DIAS
3 DIAS
3
DIAS
AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 M I N I G R F I CO S G rfi c o s
10
DIAS
10 DIAS
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
-11 -9 -11 -10
DIAS -12 -11
DIAS DIAS DIAS DIAS DIAS
212.5
7% 188.3
1%
92.07 106.7
188.31% 72.45 1% 63.73
%
% 27.22 %
%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
17.21
% 15.32 14.65
13.41 %
% %
14.65% 6.76%
3.85%
AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 M I N I G R F I CO S G rfi c o s
13.41 %
% %
6.76%
3.85%
AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 M I N I G R F I CO S G rfi c o s
75.66
57.09 %
50.01 54.54
46.72 46.96 % % 47.75
% % % %
75.66%
A O 1 AO 2 A O 3 AO 4 A O 5 AO 6 A O 7
35.47
26.60 26.08 %
% % 22.06
35.47% %
12.55
% 7.57%
3.05%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
67.22
%
63.49 63.07
% 60.94 61.30 %
60.21% 60.36
% % 60.21
% %
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 A O 7
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
36.51 39.64 39.06 38.70 36.93 39.79
% % % 32.78 % % %
%
40%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
4.31 4.62 4.45
3.69
3.05
1.65 1.96 1.65
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
6.07
4.93 4.54 4.38
4.24 4.14 3.72
3.72
AO 1 AO 2 A O 3 AO 4 AO 5 AO 6 AO 7
26.99
22.78
18.28
15.30 13.87
8.57
6.16
26.99
22.78
18.28
15.30 13.87
6.16
8.57
6.16
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
8.79%
7.28%
6.40% 6.04%
5.33% 5.34% 4.83%
4.83%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
8.03%
7.97% 7.92%
7.79% 7.80%
7.65% 7.69% 7.65%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
16.58 15.20
% 14.09 13.30 14.08 13.14
% % % 12.48
% % %
12.48%
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7
-
59,43 5,484,
AO 1 AO 2 AO 3 AO 4 AO 5 0,698
A O 6 A289
O 7
- - -
5,484,289 103,5 94,58 - 91,02
64,40 8,512 - 9,557
4 156,0 172,1
31,32 90,88
6 2
25,2 456,6
6,56 05,94
4
O 6 AO 7
7.59% 55.20%
60.32 57.77
% %
O 6 AO 7
22.05 21.10
% %
O 6 AO 7
AO 6 AO 7
.95% 6.50%
O 6 AO 7
5.67%
.04%
O 6 AO 7
3.80%
.38%
O 6 AO 7
3.80%
.38%
O 6 AO 7
3.43%
.57%
O 6 AO 7
9.80%
.75%
O 6 AO 7
12.72
10.46 %
%
O 6 AO 7
94.58
%
64.78
%
O 6 AO 7
.75% 2.72%
O 6 AO 7
6.96 15.47
% %
O 6 AO 7
6.96 15.47
% %
O 6 AO 7
8.11 34.99
% %
O 6 AO 7
3 3
DIAS DIAS
O 6 AO 7
17
DIAS
10
DIAS
O 6 AO 7
I G R F I CO S G rfi c o s
10
DIAS
O 6 AO 7
10
DIAS
12.5
% 188.3
1%
O 6 AO 7
I G R F I CO S G rfi c o s
I G R F I CO S G rfi c o s
75.66
%
47.75
%
O 6 AO 7
35.47
%
2.06
%
O 6 AO 7
3.07
%
60.21
%
O 6 AO 7
1.66
1.59
O 6 AO 7
36.93 39.79
% %
O 6 AO 7
1.96 1.65
O 6 AO 7
4.38
3.72
O 6 AO 7
8.57
6.16
8.57
6.16
O 6 AO 7
.34% 4.83%
O 6 AO 7
.80%
7.65%
O 6 AO 7
13.14 12.48
% %
O 6 AO 7
9,43 5,484,
,698
O 6 A289
O 7
INICIO
INFORME DE PARTICIPACIN
AUTOEVALUACIN
PARTICIP EN NMERO DE
ESTUDIANTE
LA ACTIVIDAD? APORTES
ARMANDO AGUILAR CARRASQUILLA
COEVALUACIN
ESTUDIANTE EVALUADO ESTUDIANTE EVALUADOR
ARMANDO AGUILAR CARRASQUILLA
INICIO
ANTERIOR SIGUIENTE
RTICIPACIN
UACIN
VALORACIN DE
OBSERVACIONES
LOS APORTES
ACIN
VALORACIN DE
OBSERVACIONES
LOS APORTES
ANTERIOR SIGUIENTE
En el analisis financiero es importante saber cuales son los recursos escasos de una organizacin, busca
maximizacin del valor de la empresa y por ende de la riqueza de los accionistas. Dentro de las actividade
para lograrlo, debe velar porque existan mecanismos para prever situaciones, tanto favorables como
desfavorables, que le permitan tomar las decisiones apropiadas en cada caso. El nivel de endeudamiento
esta empresa para el ao 7 esta muy por encima de lo que deberia estarlo. Es decir por cada 100 pesos
tenemos un nivel de endeudamiento de 60,21% , en este caso su capacidad de endeudamiento y de
cancelacin de las obligaciones contradas estan en un porcentaje no muy adecuado y esto podria genera
la empresa deba cambiar su estrategia para vender mas, rebajar costos en cuanto a mercancia, generar
nuevas estrategias de marketing, etc. Con el fin de poder cumplir con los compromisos adquirirdos.
En el anlisis financiero es importante saber cules son los recursos escasos de una organizacin, busca
maximizacin del valor de la empresa y por ende de la riqueza de los accionistas. Dentro de las actividade
para lograrlo, debe velar porque existan mecanismos para prever situaciones, tanto favorables como
desfavorables, que le permitan tomar las decisiones apropiadas en cada caso. El nivel de endeudamiento
esta empresa para el ao 7 est muy por encima de lo que debera estarlo. Es decir por cada 100 pesos
tenemos un nivel de endeudamiento de 60,21% , en este caso su capacidad de endeudamiento y de
cancelacin de las obligaciones contradas estn en un porcentaje no muy adecuado y esto podra genera
la empresa deba cambiar su estrategia para vender ms, rebajar costos en cuanto a mercanca, generar
nuevas estrategias de marketing, etc. Con el fin de poder cumplir con los compromisos adquiridos.
Crecimiento de los ingresos 10%
Costo de Ventas
ingrsos por transporte 5%
Crecimiento demas variables 3%