Documente Academic
Documente Profesional
Documente Cultură
Resumen
Detalle
Valor Presente Neto
Indice de Rentabilidad
PI
Periodo de Recuperacion
MMDC
7,255
24.8%
3.27
8.58
MMDC
DYOD
(66)
7,321
7,255
(3,358)
10,470
7,112
Ao 2009
450
$245,000,000
$27,000,000
11%
$190,000,000
$4,800,000
3%
Licencias
Ingresos
Beneficio Operativo
$24,500,000
$14,500,000
59%
Produccion
Ingresos
Beneficio Operativo
$30,500,000
$7,700,000
25%
% de los Ingresos
MMDC
Propiedades, planta y equipos
Tiempo de vida 10 Aos
DYOD
Tiempo de Desarrollo 12 Meses
Costes de Personal desarrollo de aplicaciones:
Desarroladores de Apps
Database Manager
Systems Integration Specialist
TOTAL
150,000
160,000
125,000
435,000
s Ingresos
Gatos Iniciales
I+D
Marketing
La inversin en capital de trabajo
Terrenos, planta y equipo
TOTAL
Gatos Iniciales
I+D
Marketing
La inversin en capital de trabajo
Terrenos, planta y equipo
TOTAL
AO
2010
$625,000
$625,000
$800,000
$1,470,000
$3,520,000
AOS
2010
$841,000
2011
$360,000
$1,000,000
$4,610,000
$5,811,000
###
2008
$42,000,000,000
Porcentaje
48%
52%
100%
Porcentaje
15%
14%
12%
59%
100%
2008
$20,160,000,000
$21,840,000,000
$42,000,000,000
2008
$3,166,800,000
$3,079,440,000
$2,686,320,000
$12,907,440,000
$21,840,000,000
2009
4.6%
$43,932,000,000
2010
4.6%
$45,952,872,000
2011
4.6%
$48,066,704,112
2012
4.6%
$50,277,772,501
2009
$21,087,360,000
$22,844,640,000
$43,932,000,000
2010
$22,057,378,560
$23,895,493,440
$45,952,872,000
2011
$23,072,017,974
$24,994,686,138
$48,066,704,112
2012
$24,133,330,801
$26,144,441,701
$50,277,772,501
2009
$3,312,472,800
$3,221,094,240
$2,809,890,720
$13,501,182,240
$22,844,640,000
2010
$3,464,846,549
$3,369,264,575
$2,939,145,693
$14,122,236,623
$23,895,493,440
2011
$3,624,229,490
$3,524,250,745
$3,074,346,395
$14,771,859,508
$24,994,686,138
2012
$3,790,944,047
$3,686,366,280
$3,215,766,329
$15,451,365,045
$26,144,441,701
2013
4.6%
$52,590,550,036
2013
$25,243,464,017
$27,347,086,019
$52,590,550,036
2013
$3,965,327,473
$3,855,939,129
$3,363,691,580
$16,162,127,837
$27,347,086,019
MMDC
Riesgo Moderado
Impuestos
Tasa
Tasa de
de Descuento
crecimiento despus
de 10 aos
Exhibit 1
AOS
Tasa de Crecimiento de los
Ingresos
Ingresos
Gastos
Gastos fijos de produccion
(exc. Depreciacion)
Costos variables de
Produccion
Depreciacion
Costos Totales de
Produccion
I+D
Comercializacion por
Adelantado
4,500
Exhibit 1
Exhibit 1
Exhibit 1
Summation
Initial expenditure
expnsed (p.5, para
1, line 1)
Gastos de Administracion
y Ventas
Exhibit 1
Gastos totales de
Explotacion
Summation
EBIT Beneficio Operativo
Difference
PAT=EBIT(1-t)
Beneficios despues de
Impuestos
Derived
Exhibit 1
2011
2012
52.40%
6,860
575
575
2,035
152
2,762
3,404
152
4,131
1,155
1,735
1250
3,917
5,866
-1250
583
994
(750)
350
596
952
152
0
625
625
1,470
Asunciones de Capital de
Trabajo
Saldo de caja minimo como
% de ventas
Exhibit 1
3.0%
3.0%
Exhibit 1
59.2
59.2
Rotacion de Inventario
Plazo medio de pago
Exhibit 1
Exhibit 1
7.7
30.8
8.3
30.9
135
730
206
1,113
Activos circulantes
Efectivo
Dias de cuentas por cobrar
Inventarios
Total Activos Circulantes
Cuentas por cobrar
Capital de Trabajo Neto
Incremento en capital de
trabajo neto
Flujo de Caja Libre
Valor terminal
Total FCF
Total Acumulativo FCF
Factor Valor Presente
Valor Presente
Valor Presente Neto
Tasa Interna de Retorno
359
1,224
331
498
1,816
497
893
1,320
893
427
(2,220)
(1,343)
(2,220)
(2,220)
1.000
(2,220)
7,255
24.84%
(1,343)
(3,563)
0.923
(1,239)
170
170
(3,393)
0.851
145
Costo Inicial
CFC
Covertura
del flujo de
Efectivo
7.5 Diferencia
Indice de Rentabilidad
Periodo de Recuperacion
3.27
8.58
(2,220)
(1,343)
170
(2,220)
(1,239)
145
2013
2014
22.60%
8,409
8.00%
9,082
2015
2016
2017
2018
2019
2020
8.00%
8.00%
8.00%
8.00%
8.00%
9,808 10,593 11,440 12,355 13,355
8.00%
14,411
587
598
610
622
635
648
660
674
4,291
152
5,030
4,669
152
5,419
5,078
164
5,852
5,521
178
6,321
6,000
192
6,827
6,519
207
7,374
7,079
224
7,963
7,685
242
8,601
2,102
2,270
2,452
2,648
2,860
3,089
3,336
3,603
7,132
7,689
8,304
8,969
9,687
10,463
11,299
12,204
1,277
1,393
1,504
1,624
1,753
1,892
2,056
2,207
766
836
902
974
1,052
1,135
1,234
1,324
152
334
361
389
421
454
491
530
3.0%
3.0%
3.0%
3.0%
3.0%
3.0%
3.0%
3.0%
59.2
59.2
59.2
59.2
59.2
59.2
59.2
59.2
12.7
31.0
12.7
31.0
12.7
31.0
12.7
31.0
12.7
31.0
12.7
31.0
12.7
31.0
12.7
31.0
252
1,364
272
1,473
294
1,591
318
1,718
343
1,855
371
2,004
401
2,166
432
2,337
396
2,012
606
427
2,172
653
461
2,346
705
498
2,534
762
538
2,736
823
581
2,955
889
627
3,194
960
677
3,447
1,037
1,406
1,519
1,641
1,772
1,914
2,067
2,234
2,410
87
113
121
131
142
153
168
176
679
541
584
632
681
735
799
632
(957)
0.616
390
681
(276)
0.569
387
735
459
0.525
386
679
(2,714)
0.785
533
541
(2,173)
0.724
392
584
(1,589)
0.668
390
799
1,259
0.484
387
860
16,401
17,261
18,520
0.446
7,705
3,563
4,822
1,259
679
541
584
632
681
735
799
860
533
392
390
390
387
386
387
384
16,401
7,321
Total
(66)
7,321
7,255
DYOD
Alto Riesgo
Impuestos
Tasa
Tasa de
de Descuento
crecimiento
despus
de 10 aos
Exhibit 2
Aos
Tasa de Crecimiento de los
Ingresos
Ingresos
Gastos
2011
###
6,000
###
1,650
435
Costos variables de
Produccion
Depreciacion
###
###
2,250
310
Costos Totales de
Produccion
I+D
Marketing
841
360
435
4,210
9,644
###
1,240
2,922
1,201
435
5,450
12,566
(1,201)
(435)
550
1,794
(721)
(261)
330
1,076
310
###
3.0%
3.0%
59.2
12.2
33.7
###
12.3
33.8
180
431
Gastos de
Administracion y Ventas
Gastos totales de
Explotacion
EBIT Beneficio Operativo
PAT=EBIT(1-t)
Beneficios despues de
Impuestos
Inversion en Activo Fijo
4,610
2012
2013
139.30%
14,360
1,683
###
7,651
###
Asunciones de Capital de
Trabajo
Activos circulantes
Efectivo
1,000
Incremento en capital de
trabajo neto
1,000
(5,331)
(1,261)
(5,331)
(5,331)
1.000
(5,331)
7,112
17.95%
(1,261)
(6,592)
0.917
(1,157)
973
345
1,498
503
995
(5)
335
335
(6,257)
0.842
282
Costo Inicial
CFC
Covertura
del flujo de
Efectivo
Diferencia
2,329
784
3,544
1,164
2,380
1,385
(309)
(309)
(6,565)
0.772
(238)
8,097
Indice de Rentabilidad
Periodo de Recuperacion
1.33
9.99
(5,331)
(1,261)
335
(309)
(5,331)
(1,157)
282
(238)
32,655
24,559
2014
40.80%
20,222
1,717
-
2015
6.00%
21,435
1,751
-
2016
6.00%
22,721
1,786
-
2017
6.00%
24,084
1,822
-
2018
6.00%
25,529
1,858
-
2019
6.00%
27,061
1,895
-
11,427
310
12,182
436
12,983
462
13,833
490
14,736
520
15,694
551
13,454
14,369
15,231
16,145
17,114
18,140
4,044
4,287
4,544
4,817
5,106
5,412
17,498
18,656
19,775
20,962
22,220
23,552
2,724
2,779
2,946
3,122
3,309
3,509
1,634
1,667
1,768
1,873
1,985
2,105
2,192
826
875
928
983
1,043
3.0%
3.0%
3.0%
3.0%
3.0%
3.0%
59.2
12.6
33.9
59.2
12.7
33.9
59.2
12.7
33.9
59.2
12.7
33.9
59.2
12.7
33.9
59.2
12.7
33.9
607
643
682
723
766
812
3,280
1,068
4,954
1,625
3,329
3,477
1,131
5,251
1,733
3,518
3,685
1,199
5,566
1,837
3,729
3,906
1,271
5,900
1,947
3,953
4,141
1,348
6,254
2,064
4,190
4,389
1,428
6,629
2,187
4,442
949
189
211
224
237
252
(1,196)
1,088
1,143
1,212
1,285
1,362
(1,196)
(7,762)
0.708
(848)
1,088
(6,674)
0.650
707
1,143
(5,530)
0.596
682
1,212
(4,319)
0.547
663
1,285
(3,034)
0.502
645
1,362
(1,672)
0.460
627
(1,196)
1,088
1,143
1,212
1,285
1,362
(848)
707
682
663
645
627
2020
6.00%
28,685
1,933
16,712
584
19,229
5,737
24,966
3,719
2,231
1,105
3.0%
59.2
12.7
33.9
861
4610
1201
4,652
1,514
7,027
2,319
4,708
267
1,444
24,786
26,230
24,559
0.422
11,080
Total
1,444
610
24,786
10,470
(3,358)
10,470
7,112
Comparacion de FCE
Aos
2010
MMDC
-2220
DYOD
-5331
-3111
2011
-1343
-1261
82
2012
170
335
165
2013
679
-309
-988
2014
541
-1196
-1738
2015
584
1088
504
FCF Com
2000
1000
0
-1000
-2000
-3000
-4000
-5000
-6000
2016
632
1143
511
2017
681
1212
530
2018
735
1285
550
2019
799
1362
563
2020
860
1444
584
FCF Comparison
10
11
MM
DYO
11
MMDC
DYOD
MMDC
Tasa de crecimiento
despus de 10 aos
2%
-450
6501
6051
-17%
3%
-456
7705
7249
20%
4%
-456
9456
9000
24%
5%
-456
12237
11781
31%
6%
-456
17336
16880
43%
-10%
-3866
-154%
-5%
1678
-77%
0%
7222
0%
5%
12766
77%
10%
18310
154%
-10%
7808
8%
-5%
7515
4%
0%
7222
0%
5%
6929
-4%
10%
6636
-8%
0%
7222
0%
5%
4301
-40%
10%
1381
-81%
-5%
10143
40%
8.0882354
-10%
-5%
7556
7389
5%
2%
0%
7222
0%
5%
7055
-2%
10%
6888
-5%
-10%
8100
12%
0%
7222
0%
5%
6783
-6%
10%
6344
-12%
-10%
13063
81%
-5%
7661
6%
DYOD
Tasa de crecimiento
despus de 10 aos
2%
-3968
9497
5529
-22%
3%
-3968
11080
7112
29%
4%
-3968
13296
9328
31%
5%
-3968
16620
12652
36%
-10%
-11923
-269%
-5%
-2430
-134%
0%
7063
0%
5%
16556
134%
-10%
8485
20%
-5%
7774
10%
0%
7063
0%
5%
6352
-10%
-10%
17956
154%
-5%
12509
77%
0%
7063
0%
-10%
7593
8%
-5%
7328
4%
5%
1616
-77%
15.423082
0%
5%
7063
6797
0%
-4%
-10%
8831
25%
-5%
7947
13%
0%
7063
0%
5%
6179
-13%
6%
-3968
22160
18192
44%
10%
26048
269%
10%
5641
-20%
10%
-3830
-154%
10%
6532
-8%
10%
5294
-25%