Documente Academic
Documente Profesional
Documente Cultură
18.82%
100
17.18%
91
14.46%
77
MLV
32.00%
100
31.03%
97
29.23%
91
GA
58.82%
100
55.34%
94
49.47%
84
Exerccio 2
Supondo que voc deseja uma rentabilidade sobre o ativo de 14%, qual
deve ser a margem lquida de cada uma das empresas?
Empresa A
Empresa B
Vendas lquidas
360,000
850,000
PL
Ativo Total
100,000
300,000
250,000
500,000
Giro
ML
1.20
11.67%
1.70
8.24%
Exerccio 3
Balano Patrimonial
Ativo
Circulante
X2
17,000
X3
X4
20,550
25,370
Caixa
Duplicatas
1,000
10,000
1,400
12,000
2,000
15,000
Estoques
6,000
7,150
8,370
Permanente
17,000
22,500
29,250
1,000
1,500
2,250
16,000
21,000
27,000
Investimentos
Imobilizado
Passivo
Circulante
Fornecedores
Outras obrigaes
Emprstimos
Exigvel a l.p
PL
Reservas
Lucros acum.
34,000
43,050
54,620
DRE
X2
X3
X4
Receita bruta
Dedues
Receita lq.
CMV
Lucro Bruto
Desp. de vendas
Desp. Administrativas
Desp. Financeiras
Lucro oper.
Resultado no operacional
Lucro lq.
18,000
1,000
2,000
15,000
5,000
11,000
Capital
Total
X2
10,000
2,000
-1,000
34,000
Indicadores
X2
50,000
-5,000
45,000
-23,000
80,000
-8,000
72,000
-36,800
140,000
-14,000
126,000
-64,400
Liquidez Corrente
Liquidez Geral
Liquidez Seca
Liquidez imediata
0.94
0.74
0.61
0.06
22,000
-6,000
35,200
-9,600
61,600
-16,800
PC/Cap.Terceiros
Cap.Terceiros/PL
78.3%
2.1
-2,000
-17,000
-3,000
-3,000
-26,500
-3,900
-4,500
-49,000
-8,700
TRA
Giro
TRPL
2,000
-1,000
3,500
-400
7,300
-1,400
PMRE
PMRV
PMPC
FI de Kanitz
-2.9%
1.47
-9.09%
94
80
36
1.693
X3
X4
24,700
34,000
1,600
3,100
2,000
2,000
20,000
30,000
7,250
10,870
11,100
9,750
10,000
10,000
2,500
2,550
-1,400
-2,800
43,050
54,620
X3
X4
0.83
0.64
0.54
0.06
0.75
0.57
0.50
0.06
77.3%
2.9
75.8%
4.6
-0.9%
1.86
-3.60%
-2.6%
2.56
-14.36%
70
47
60
38
1.154
43
34
0.391
Exerccio 4
Balano Patrimonial
Ativo
Circulante
X6
55,000
X7
93,000
Passivo
Circulante
X6
X7
17,000
26,000
Caixa
Duplicatas
10,000
15,000
28,000
50,000
Fornecedores
Contas a pagar
5,000
4,000
5,000
4,000
Estoques
30,000
15,000
IR a pagar
8,000
2,000
15,000
30,000
72,000
87,000
Dividendos a pagar
Realizvel a l.p
12,000
5,000
Exigvel a l.p
Permanente
22,000
45,000
8,000
15,000
Capital
60,000
60,000
14,000
30,000
Lucros acum.
12,000
27,000
Total
89,000
143,000
89,000
143,000
DRE
X6
Investimentos
Imobilizado
Lucro lq.
12,000
PL
X7
30,000
Indicadores
X6
X7
Liquidez Corrente
Liquidez Geral
Liquidez Seca
Liquidez imediata
3.24
3.94
1.47
0.59
3.58
1.75
3.00
1.08
PC/Cap.Terceiros
Cap.Terceiros/PL
100%
0.24
46%
0.64
13.5%
16.67%
21.0%
34.48%
TRA
TRPL
Padro do setor
60.98%
20.00%
Exerccio 5
Faa a anlise Du Pont e verifique a razo da TRA ter diminudo.
BP
Disponvel
Duplicatas
Estoques
Circulante
Permanente
Ativo total
DRE
Receita lq.
CMV
Lucro Bruto
Desp. de vendas
Desp. Adm
Desp. Financ
Lucro oper.
X1
100
1,000
2,000
3,100
2,900
6,000
X2
X3
200
2,500
4,000
6,700
5,300
12,000
400
6,000
8,000
14,400
10,600
25,000
10,000
-3,000
7,000
-2,000
-1,000
-500
3,500
20,000
-7,000
13,000
-4,000
-3,000
-1,500
4,500
40,000
-15,000
25,000
-6,000
-8,000
-4,000
7,000
Taxa
ndice
Giro do ativo
X1
1.7
100
VEZES
TRA
X1
Taxa
ndice
X2
58%
100
X3
38%
64
28%
48
Taxa
ndice
Margem de lucro
X1
35%
100
Vendas
Taxa
ndice
X1
10,000
100
X2
20,000
200
X3
40,000
400
DIVIDIDO
Giro do ativo
X2
1.7
100
VEZES
X3
1.6
96
Taxa
ndice
Ativo total
X1
X2
6,000
12,000
100
200
X3
25,000
417
Taxa
ndice
Ativo circulante
X1
3,100
100
MAIS
Taxa
ndice
Ativo permanente
X1
2,900
100
rgem de lucro
X2
23%
64
Taxa
ndice
Lucro Lquido
X1
X2
3,500
4,500
100
129
Vendas
X3
7,000
200
Taxa
ndice
DIVIDIDO
MENOS
X3
18%
50
Vendas
Taxa
ndice
X1
10,000
100
X2
20,000
200
X1
10,000
100
X3
40,000
400
Taxa
ndice
Custo total
X1
6,500
100
Ativo circulante
X2
6,700
216
tivo permanente
X2
5,300
183
Disponvel
X1
X2
Taxa
ndice
100
100
X3
200
200
400
400
Duplicatas
X1
X2
1,000
2,500
100
250
X3
6,000
600
MAIS
Taxa
ndice
X3
14,400
465
MAIS
Taxa
ndice
X3
10,600
366
Estoques
X1
X2
2,000
4,000
100
200
X3
8,000
400
Vendas
X2
20,000
200
Custo total
X2
15,500
238
X3
40,000
400
CPV
X3
33,000
508
Taxa
ndice
X1
3,000
100
X2
7,000
233
X3
15,000
500
Desp. Vendas
MAIS
X1
Taxa
ndice
2,000
100
MAIS
Desp. Adm.
X1
Taxa
ndice
Despesas operacionais
X1
X2
3,500
8,500
100
243
X3
18,000
514
Taxa
ndice
1,000
100
MAIS
Desp. Financ.
X1
Taxa
ndice
500
100
Desp. Vendas
X2
X3
4,000 6,000
200
300
Desp. Adm.
X2
X3
3,000 8,000
300
800
Desp. Financ.
X2
X3
1,500 4,000
300
800
Exerccio 6
Balano Patrimonial
Ativo
Circulante
X2
X3
549,064
699,354
Disponvel
57,475
55,198
Duplicatas
95,827
119,576
133,262
85,305
Estoques
262,500
439,275
Realizvel a lp
25,005
Passivo
Circulante
44,010
58,709
188,379
272,152
6,248
33,126
Dividendos
55,264
79,832
Outras obrigaes
28,160
73,811
35,581
4,724
417,379
553,112
Capital
228,360
304,480
Reservas
189,019
248,632
775,021
1,075,466
X2
X3
Fornecedores
Instituies financeiras
Proviso de IR
26,271
200,952
349,841
50,585
30,378
141,852
290,302
8,515
29,161
Total
775,021
1,075,466
DRE
X2
X3
Investimentos
Imobilizado
Diferido
Receita lq.
CMV
Lucro Bruto
Desp. de vendas
X3
517,630
Exigvel a l.p
Permanente
X2
322,061
PL
Indicadores
3,166,529
-2,345,843
820,686
-483,705
1,824,107
-1,336,125
487,982
-305,407
Liquidez Corrente
Liquidez Geral
Liquidez Seca
Liquidez imediata
1.70
1.61
0.89
0.18
1.35
1.39
0.50
0.11
-113,254
-2,359
-77,445
-1,081
PC/Cap.Terceiros
Cap.Terceiros/PL
90.1%
0.86
99.1%
0.94
Lucro oper.
Resultado no operacional
Lucro lq.
221,368
-2,344
219,024
104,049
33,114
137,163
TRA
Giro
TRPL
23.9%
4.09
44.36%
10.8%
1.70
20.94%
Proviso de IR
Lucro lq.
-33,862
185,162
-21,369
115,794
PMRE
Desp. Administrativas
Depreciao
PMRV
PMPC
FI de Kanitz
40
118
11
6
3.7
24
14
2.3
Tendncia (Melhorou,
Piorou
Piorou
Piorou
Piorou
Piorou
Piorou
Piorou
Piorou
Piorou