Documente Academic
Documente Profesional
Documente Cultură
NEVOI
Active imobilizate
Active circ. din care:
I. Stocuri
II.Creane
III. Casa i conturi
IV. Investitii financiare pe termen scurt
Cheltuieli n avans
TOTAL ACTIVE
2010
67513449
100503352
13553634
19780459
920826
66248433
215368
168232169
2011
68660609
115969010
15231010
26509629
736337
73492034
288892
184918511
2010
67169259
149119466
82450347
82450347
149963796
15281088
2011
74228371
157968362
89710440
89710440
158371049
15482069
200981
7260093
74228371
7059112
7059112
2010
67513449
82450347
149963796
2011
68660609
89710440
158371049
2010
82294885
1276729
83571614
2229422
21014087
1685268
14260764
20787900
1403237
4696965
-43931
603197
66636909
16934705
4187491
3277270
2011
93443090
209428
93652518
1696692
25846358
1871742
14383314
26589544
1599239
4940311
615932
402368
77945500
15707018
5145280
3932536
67169259
Bilant financiar
Active imobilizate
Active circulante nete
Total (AE)
Cheltuieli cu dobanzi
B. REZULTAT FINANCIAR
C. REZULTAT CURENT
V. Venituri extraordinare
VI. Cheltuieli extraordinare
D. REZULTAT EXTRAORDINAR
VII. Venituri totale
VIII. Cheltuieli totale
E. REZULTAT BRUT
Impozit pe profit
F. REZULTAT NET
119151
910221
17844926
0
0
0
87759105
69914179
17844926
3430133
14414793
112995
1212744
16919762
0
0
0
98797798
81878036
16919762
2698974
14220788
2010
4896125
2229422
2666703
89764504
0
0
89764504
2666703
21014087
1685268
20787900
48943952
0
14260764
1403237
33279951
1276729
603197
4696965
-43931
29300449
4187491
3277270
30210670
0
0
3430133
26780537
2011
2997906
1696692
1301214
105510561
0
0
105510561
1301214
25846358
1871742
26589544
52504131
0
14383314
1599239
36521578
209428
402368
4940311
615932
30772395
5145280
3932536
31985139
0
0
2698974
29286165
2010
33279951
1276729
603197
4187491
3277270
0
0
3430133
2011
36521578
209428
402368
5145280
3932536
0
0
2698974
CAF
31433571
34842408
Analiza cashflow-urilor
T=16%,
Cash flow disponibil
Profit net
Amortizare
Dob*(1-T)
CF de gestiune
- Active Imobilizate
- Active circulante nete
CFD
CFD actionari
CFD creditori
2011
29286165
4940311
94915.8
34226476
1147160
7260093
25819223
25282664.2
536558.8
4.050600225
72
2010
15946032
45993912
55.89%
2011
15.22%
15.31%
9.03%
9.00%
2011
0.25%
126.8532501
2011
4.368365232
3.794637695
2.796062803
Costul capitalului
kd
89
23.57%
2011
16255056
56750133
60.73%
kcpr
costul capitalului K
Rata dividend d=
Rata profit reinvestit b =
Valoarea economic adugat,
PER
Val.pia / Val.contabil
Randamentul de dividend
Rata de cretere sustenabil
Rata de cretere autofinanat
8.27%
8.30%
0.65
0.35
EVA
PER
MV/BV
CB/Divact
g=
g' =
1095120.44
12.51%
1.18
20.32
3.18%
3.17%
RESURSE
Capital propriu
2010
149119466
2011
157968362
Datorii financiare
Datorii curente din care
I. Furnizori
II. Datorii salariale
Venituri n avans
TOTAL PASIVE
844330
18260308
15510358
2749950
8065
168232169
402687
26547462
23068949
3478513
0
184918511
Capitaluri proprii
Datorii >1an
Total pasive
2010
149119466
844330
149963796
2011
157968362
402687
158371049
Modelul anglosaxon
Cifra de afaceri
Alte venituri exploatare
Total venituri exploatare
Venituri financiare
Cheltuieli din exploatare - AMO
Cheltuieli financiare - DOB
EBITDA
Amortizare
EBIT
Dobanzi
EBT
Impozit pe profit
PN
Dividende
Profit reinvestit
Numar actiuni
Curs bursier
Profit/actiune (EPS)
Dividend/actiune
VN
Capitalizare bursiera
PER
P/BV
2010
82294885
1276729
83571614
4187491
61939944
3158119
22661042
4696965
17964077
119151
17844926
3430133
14414793
0.65
2011
93443090 0.1354666
209428
93652518
5145280
73005189
3819541
21973068
4940311
17032757
112995
16919762
2698974
14220788
9,196,836.59
5,023,951.41
1,094,861,499.00
0.1707
0.01
0.0084
0.1
186,892,857.88
12.51%
1.18
2010
26780537
4653034
0
0
0
0
0
2011
29286165
5556243
0
0
0
0
0
CAF
31433571
34842408
zile
zile
zile
zile
zile
zile
eficienta activitatii operationale
CAPM
Rf
6%
RM
beta
8%
1.51
Curs
Investitie
durata
crestere CA
chelt personal
chelt materiale
chelt utilitati
Costul capitalului
kd
kcpr
costul capitalului K
23.57%
8.27%
8.30%
CAPM
Rf
RM
beta
6%
8%
1.51
1
2
3
4
5
6
Piaa
Segment
296.5
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
177.8
4000
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
Explicaii
Anii
0
1
2
3
4
5
6
7
8
9
10
11
802
2
898
3
826.325
4
750.985
0.2%
4%
10%
15%
296.5
296.5
296.5
296.5
474.44
2000
177.82
1000
177.77
1000
177.925
1000
1.05
Piaa
Segment
Preul de vnzare unitar
Cheltuielile variabile unitare
802
0.002
311.3
498.2
897.9999999
0.04
326.9
196.0
826.325
0.1
343.2
205.8
750.985
0.15
360.4
216.3
Vnzri
S = 124514
Cheltuieli variabile
Cheltuieli fixe
Amortizare
Dobnzi
Profit inainte de impozit
Impozit pe profit
Profit net
S = 25225
Investiii
Durata de rotaie a ACR nete
Active circulante nete
499
-799
-2100
-1250
0
-3650
912
-2737
11742
-7042
-1103
-1250
0
2347
-587
1761
28362
-17005
-1158
-1250
0
8950
-2237
6712
40598
-24362
-1216
-1250
0
13770
-3443
10328
378.585
525
36
1174
36
2836
36
4060
-4000
-4000
1000
-3000
10000
0
Anii
0
1
2
12 Cash flow disponibil
-13000
-2012
2362
13 Costul capitalului
14.29% 20.0%
Valoarea prezent
S = 15195
-1677
1640
=NPV(E34,F33:L33)
14 Valoarea actualizat net
2195 <=E35+E33
15 Rata intern de rentabilitate
24% <=IRR(E33:L33)
16 RIR modificat
22% <=MIRR(E33:L33,E34,E34)
17 Termenul de recuperare
3.61 <=MIN(J40:Q40)
18 TR actualizat
5.43 <=MIN(J42:Q42)
19 Indicele de profitabilitate
16.9% <=-E37/E33
Cota de impozit
Cota de amortizare
25%
25%
0.16663
25%
0.166632
3
6300
4
10354
3646
4993
=H33*1/(1+$E$34)^H32 . . .
Cash-flow-uri cumulative
Termenul de recuperare
CF actualiz. cumulative
TR actualizat
25%
0.166632
25%
0.166632
A
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
B
Piaa
-10%
-5%
0%
5%
10%
C
=$D$52
*(1+C50
721.8
761.9
802
842.1
882.2
0.0018
0.0019
0.002
0.0021
0.0022
2195
504
1350
2195
3040
3885
Preul unitar
-10%
-5%
0%
5%
10%
267
282
297
311
326
2195
-2270
-38
2195
4427
6659
Ch.var.unitare
-10%
-5%
0%
5%
10%
427
451
474
498
522
2195
4969
3582
2195
808
-579
Chelt.fixe
-10%
-5%
0%
5%
10%
1800
1900
2000
2100
2200
2195
2550
2372
2195
2017
1840
Dur.rot.ACRnete
-10%
-5%
0%
5%
10%
341
360
379
398
416
2195
2303
2249
2195
2141
2086
D
iniial
-10%
-5%
0%
5%
10%
Variaie
3381
Piata
8929
5548
Segmentul
710
Pretul unitar
217
Ch.Var.Unitare
Chelt.Fixe
Dur.Rot.ACR
9000
8000
7000
6000
5000
4000
3000
2000
1000
0
-1000
-2000
-3000
-4000
-10%
Anii
0
Cash flow disponibil (CFD)
-13000
Costul capitalului (k)20%
CFD echivalent cert
-13000
-5%
1
-2012
-1789
0%
5%
10%
2
3
4
2362
6300
10354
Rata de dobnd fr risc (Rf)
1867
4429
6472
A
103
104
105
106
107
108
109
110
111
112
113
114
=E100*((1+$K$101)/(1+$E$101))^E99 . . .
V0 @ 20%
V0 @ 20%
VAN @ 20%
VAN @ 6,7%
Anii
Cash flow disponibil (CFD)
0
-13000
1
-1789
2
1867
V0 @ 6,7% =
8602
V0 @ 20% =
V0 =
VAN =
< =NPV(K101,F109,G109,H109,I109)
3
4429
4
6472
J
1
de INVESTITII (VAN;
2 RIR; )
3
4
5
6
5
750.425
6
625.625
10%
6%
296.5
296.5
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
177.83
1000
177.895
1000
750.425
0.1
378.4
227.0
625.625
0.06
397.3
238.4
28397
-17032
-1276
-1250
0
8839
-2210
6630
14915
-8949
-1340
-1250
0
3376
-844
2532
36
2840
36.55
1514
500
-125
375
2500
32
5
6
7
33
9100
5108
4389
34
35
3657
1711
1225
=H33*1/(1+$E$34)^H32
36 . . .
=J39+F33 . . .
37 = E33
38
0
1
2
39
-13000
-15012
-12651
40
FALSE
FALSE
FALSE
41
-13000
-14677
-13037
42
FALSE
FALSE
FALSE
43 =IF(J41>0,I39+ABS(I41)/E35) . . .
44
45
25%
25% 25%
46
0.166632
0.166632
47
48
VRn+1
-6351
4004
13103
18211
22600
. . . =P39+L33
FALSE
3.61
4.44
7.57
10.15
. . . =IF(Q39>0,P38+ABS(P39)/L33)
-9391
-4398
-741
970
2195
FALSE
FALSE
FALSE
5.43
6.79
. . . =P41+L35
J
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
6
5108
6.7%
2524
7
4389
5
9100
5058
1929
J
K
L
103
104
105
2195
< =D105+E100
106
2195
< =D106+E102
107
108
5
6
7
109
9100
5108
4389
110 3656.92264 1710.52058 1225
111 =J109/(1+$E$101)^J108 . . .
112
113
114
T
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
. . . =IF(Q39>0,P38+ABS(P39)/L33)
40
41
42
43
44
45
46
47
48
Y
Anii
Teren
Cldire
Echipament
Cheltuieli de organizare
de santier i amenajri
Economia/majorarea de
impozit pe profit
Total cheltuieli iniiale
de investiii
AA
0
Valoare
a iniial
1300
3000
5700
0
300
950
4000
-1000
Amortizri anuale
-13000 1250
T
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
AA
T
103
104
105
106
107
108
109
110
111
112
113
114
AA
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
AB
AC
AD
AE
AF
AG
AH
7
Valoare
Valoarea de
a
revnzare
rmas
0
1300
1300
300
1200
1700
950
0
6
Amortizri anuale
0
300
950
0
300
950
0
300
950
0
300
950
125
2500
2875