Mini Caso - Estructura Optima de Capital

8/16/2019 Mini Caso - Estructura Optima de Capital

1/45

cdd0368b _

OP_x000C_ _

@Fgh_ _

4ZX_x00! _

4¢X_x000 _

_x000+_ _

©_x00!+_ _

_x000Y_@


2/45

00Y!33' _

–_x000"_ _

_x000+_@ _

_x000C_@ _

_x000+_@ 333333*› _

_x00!_ _ _ ¸:pØ_x00


3/45

_ ¦_x000+_¢

_ _ _x00!0_“¢

_$›™_x00!

_ @v_x000

_ _D_x000_

_ _ _x000C_@

_ _ °¢_x000

_ @·tƒ@ R


4/45

_ _ q@_x000"

_ _ _x000+_@

_ _ qŠ¡“~_x00

_ __ @s+t35_

_ _ _x000+_@

_ _ …_x00!3__333333*› ›


5/45

03dYdd§0 >b603! 'ba'b0 _ _ Œ_x00!0_

_ _000+_[_x0

_ /_·=›Y¹E _x000Y_ˆu

_ _ 0!C_œ@%&


6/45

Y3b>3!aY''>8§§ _

r_x000+_ __ __ !__x000!_

_ _ -@_x000¥_x00!"_

_ !>5; k

_Q„K&!95


7/45

6Y§§'33 a'Y!c3a§ _

»@mh_x _

QjŒ*L@ _ __ __x000!__

_ _ »^¯Uh›¸tx0003_s.

_ !Ñ?’’


8/45

!'0Y6!>>08d _ _

000+_[_x0 _ _

i±‰u@´ _

r_x000+_ _

@°Ø>a¡”=_x00!'_@S”v`+


9/45

Y§33'YYd 6>Y3306 6aba>b!d 60!8§0 !'0Y6!'§'dda!'a!' _

_x000!__x


10/45

a'!d0> 36dbYb0 d§>>§d> 8636§> '>'c§8 a0d3Yb0 __ _

_x000!__x _ _ _x000!__x


11/45

_ __ˆ†_x000"_

_ _uº›·_

_ _ H_x00!C

_x00!{_[›¯

_ __ _x000'__x000'__x000'__x000'__x000'__x


12/45

__ _ _ _ _ __ __ __ __ __ 000'__x000'__x000!__x000'__x000>__x000'__x000'__x000'__x000'__x000'__x000


13/45

__ __ __ __ __ __ __ __ __ __ __x000'__x000!__x000'__x0003__x000'__x000'__x000'__x000'__x000'__x000>__x0


14/45

__ __ __ __ __ __ __ __ __ __ __ 00'__x000>__x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000>__x000'


15/45

__ __ _ _ __ __ _ _ __ __ __ __ _x000>__x000'__x000!__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x0


16/45

_ _ __ _ _ _ _ 0>__x000'__x000>__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x000>_


17/45

_ __ __ __ __ __ __ __ __ _ x000'__x0003__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x000>__x00


18/45

_ __ __ _ _ __ __ __ __ __ '__x000Y__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x000>__x000'__


19/45

__ __ __ __ __ __ __ __ __ __ __ 000__x000'__x000'__x000'__x000'__x000'__x000!__x000'__x000!__x000'__x000


20/45

__ __ _ _ __ __ _ _ __ _ '__x000'__x000'__x000'__x000'__x000'__x000!__x000'__x000!__x000'__x000!__x


21/45

__ __ __ __ __ __ __ __ __ __ 00'__x000'__x000'__x000'__x000'__x000!__x000'__x000!__x000'__x000>__x000'


22/45

__ __ __ __ __ __ _ _ __ __x000'__x000'__x000'__x000'__x0008__x000'__x000'__x000'__x000'__x000'__x0


23/45

__ _ _ __ __ __ __ __ __ __ __ 00'__x000'__x000{__x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000'_


24/45

__ __ __ __ __ __ __ __ __ __ _ _x000'__x00!0__x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000!__x00


25/45

_ __ __ _ _ __ __ __ __ 0'__x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000!__x000'__


26/45

__ __ __ __ __ __ __ __ __ __ __ x000!__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x000>__x000'__x00


27/45

__ __ __ _ _ __ __ _ _ 6__x000'__x000'__x000'__x000'__x000'__x000>__x000'__x000>__x000'_ _x000'_


28/45

__ __ __ __ __ __ __ __ __ __ __ x000'__x000'__x000'__x000'__x000!__x000'__x000!__x000'__x0003__x000'__x00


29/45

__ __ __ __ __ __ __ _ 0'__x000'__x000'__x000'__x000!__x000'__x000!__x000'__x0006__x000'__x000'__


30/45

__ __ __ __ _ _ __ __ __ __ __ x000'__x000'__x000'__x000'__x000'__x000'__x000'__x000C__x000'__x000'__x000


31/45

__ __ __ __ __ __ __ __ __ __ _ '__x000'__x000'__x000'__x000'__x000'__x000{__x000'__x000'__x000'__x000>__x


32/45

_ __ __ _ _ __ __ _ _ __ 000'__x000'__x000>__x000'__x000>__x000'__x000"__x000'__x000'__x000'__x000


33/45

__ __x000'_


34/45

Años 1 2 3 4

Unidades !000 !000 !000 !000(*) Precio – 3¿0 – 3¿0 – 3¿0 – 3¿0(=) Ventas Netas – 3e00¿00 – 3e00¿00 – 3e00¿00 – 3e00¿00

(-) Costos – 3e000¿00 ™™™ – 3e000¿00 – 3e000¿00(=) UtilidadBruta – 00¿00 – 00¿00 – 00¿00 – 00¿00(-) Pago ntereses – 30¿00 – 30¿00 – 30¿00 – 30¿00(=) Utilidad!"erati#a – Y'0¿00 – Y'0¿00 – Y'0¿00 – Y'0¿00(-) $"uestos 3%& – !Y!¿00 – !Y!¿00 – !Y!¿00 – !Y!¿00(=) UtilidadNeta – 3>¿00 – 3>¿00 – 3>¿00 – 3>¿00Pro'le$ainanciero 0 0 0 0

VP$"uestos – 3Y¿0Pro'inancieroota 0

Ni#el de ndeuda$ien !04 >04 Y04 604

VP nteres Pagados –'0¿Y' –3Y¿06 –Y6!¿00 –388¿Y0Pro'a'ilidadPro'ina 0¿Y>4 0¿834 >¿'04 '¿4Costos"eradoPro'i –0¿00 –0¿00 –0¿00 –0¿00Costo otal –'0¿Y' –3Y¿06 –Y6!¿00 –388¿Y0


35/45

+ ,edia 3¿ =¼‘œac¼o) ¼»§œ/)d G§d¼aV.IŒ!000 td.e# !¿04 ! !04 3Y¿003YY8'

– 3¿0 Acti#os – Ye000¿00 > >04 ™5G/› – 3e00¿00 asanteres '¿04 3 304 ™5G/›

– 3e000¿00 $"uestos 304 Y Y04 ™5G/› – 00¿00 .euda (&) !0¿04 04 ™5G/› – 30¿00 .euda (/) – Y00¿00 6 604 ™5G/› – Y'0¿00 ' '04 ™5G/› – !Y!¿00 8 804 ™5G/› – 3>¿00 04 ™5G/›

0

04

–>'¿!'>'¿Y04–0¿00

–>'¿!'

/œ §oj )¼»§œ d§ §)d§‘da¼§)·o ¾‘§¼)¼¼


36/45


37/45


38/45

5-o 0 ! >5]ojjo 5))‘aœ – 30e000¿00 – 30e00¿000‚§)d¼¼§)·o – !e!Y0¿00 – !e!'Y¿>0‚§)d¼¼§)·o+o)o –!!0e66¿6'‚§)d¼¼§)·o5cc¼o)§ –!e'YeYY¿'

,edia .es# trd 0endi$ientos

Bonos 3¿804 3¿!04 3¿804Acciones !>¿Y04 >0¿Y04 !>¿Y04


39/45

3 Y 6 ' – 3!e8>'¿000 – 3>e'8!¿8!0 – 33e'6¿>6Y – 3Ye''8¿>>> – 3e8>!¿6– !e>0¿Y3 – !e>Y¿'! – !e>83¿08 – !e3>!¿' – !e36!¿>>


40/45

8 !0 !! !> – 36e86¿>!6 – 38e003¿!0> – 3e!Y3¿!6 – Y0e3!'¿Y! – Y!e>'¿0!6– !eY0>¿06 – !eYYY¿!> – !eY8'¿YY – !e3>¿06 – !e'8¿03


41/45

!3 !Y ! !6 !' – Y>e''>¿8>' – YYe06¿0!! – Ye3''¿6> – Y6e'3¿0>> – Y8e!Y!¿!3– !e6>¿3' – !e6'Y¿!3 – !e'>Y¿3 – !e''6¿08 – !e8>¿3'


42/45

!8 ! >0 >! >> – Ye8¿Y> – !e0'>¿> – >e60¿!8> – Ye!83¿33' – e808¿83'– !e88Y¿> – !eY0¿'' – !e¿00 – >e08¿' – >e!>0¿'Y


43/45


44/45

>8 > 30 3! 3> – 66e638¿6'0 – 68e63'¿830 – '0e66¿6 – '>e8!'¿8'Y – 'e00>¿Y!0– >e3>¿>' – >e608¿>Y – >e686¿Y8 – >e'6'¿08 – >e80¿0


45/45

33 3Y 3 – ''e>>¿Y83 – 'e'0¿0' – 8!e'¿!– >e3¿ – 3e0>3¿66 – 3e!!Y¿3'

Date post:	05-Jul-2018
Category:	Documents
Upload:	sv
View:	215 times
Download:	0 times

Mini Caso - Estructura Optima de Capital

Documents