Docsity
Docsity

Prepara tus exámenes
Prepara tus exámenes

Prepara tus exámenes y mejora tus resultados gracias a la gran cantidad de recursos disponibles en Docsity


Consigue puntos base para descargar
Consigue puntos base para descargar

Gana puntos ayudando a otros estudiantes o consíguelos activando un Plan Premium


Orientación Universidad
Orientación Universidad

Analisis financiero de 3 empresas, Ejercicios de Finanzas

El analisis completo con razones financieras

Tipo: Ejercicios

2019/2020

Subido el 10/11/2020

flores-cami
flores-cami 🇲🇽

1 documento

1 / 37

Toggle sidebar

Esta página no es visible en la vista previa

¡No te pierdas las partes importantes!

bg1
Yamaha Corporation
7951-JP 6642387 Tokyo Common stock
Source: FactSet Fundamentals
DEC '19
DEC '18
Assets
Cash & Short-Term Investments 913 19% 999
Short-Term Receivables 637 13% 573
Inventories 954 20% 935
Other Current Assets 171 4% 200
Total Current Assets 2,675 55% 2,707
Net Property, Plant & Equipment 1,113 23% 1,086
Total Investments and Advances 963 20% 841
Intangible Assets 16 0% 67
Deferred Tax Assets 66 1% -
Other Assets 23 0% 102
Total Assets 4,855 100% 4,802
Liabilities & Shareholders' Equity
ST Debt & Curr. Portion LT Debt 187.2 4% 174.3
Accounts Payable 504.1 10% 164.8
Income Tax Payable 28.7 1% 34.0
Other Current Liabilities 246.7 5% 427.8
Total Current Liabilities 966.7 20% 800.8
Long-Term Debt 153.9 3% 0.0
Provision for Risks & Charges 204.4 4% 192.3
Deferred Tax Liabilities 122.3 3% -
Other Liabilities 33.1 1% 278.6
Total Liabilities 1,480.4 30% 1,271.7
Common Equity 3,365 69% 3,521
Total Shareholders' Equity 3,365 69% 3,521
Accumulated Minority Interest 10 0% 9
Total Equity 3,375 70% 3,531
Total Liabilities & Shareholders' Equity 4,855 100% 4,802
Per Share
pf3
pf4
pf5
pf8
pf9
pfa
pfd
pfe
pff
pf12
pf13
pf14
pf15
pf16
pf17
pf18
pf19
pf1a
pf1b
pf1c
pf1d
pf1e
pf1f
pf20
pf21
pf22
pf23
pf24
pf25

Vista previa parcial del texto

¡Descarga Analisis financiero de 3 empresas y más Ejercicios en PDF de Finanzas solo en Docsity!

Yamaha Corporation

7951-JP 6642387 Tokyo Common stock

Book Value per Share 18.98 19. Tangible Book Value per Share 18.89 19. All figures in millions of U.S. Dollar except per share items.

DEC '

DEC '15 DEC '14 DEC '13 DEC '12 DEC '11 DEC '

DEC '17 17 VS 18 18 VS 19

DEC '16 DEC '15 DEC '14 DEC '13 DEC '

Yamaha Corporation 7951-JP 6642387 Tokyo Common stock Source: FactSet Fundamentals DEC '19 DEC '18 DEC ' Operating Activities Net Income / Starting Line 503.4 530.6 683. Depreciation, Depletion & Amortization 143.3 98.3 106. Other Funds -81.0 -280.2 -296. Funds from Operations 565.6 348.7 493. Changes in Working Capital 12.4 -59.6 -108. Net Operating Cash Flow 578.0 289.1 385. Investing Activities Capital Expenditures -155.04 -213.46 -177. Sale of Fixed Assets & Businesses 10.30 4.14 34. Purchase/Sale of Investments -31.40 11.38 226. Other Funds 19.91 -1.79 - Net Investing Cash Flow -165.24 -232.23 89. Financing Activities Cash Dividends Paid -103.42 -95.50 -90. Change in Capital Stock -243.40 -164.77 -36. Issuance/Reduction of Debt, Net -38.64 -52.12 15. Other Funds -4.23 -4.76 -23. Net Financing Cash Flow -430.12 -317.15 -134. Exchange Rate Effect -9.01 -24.81 11. Net Change in Cash -26.4 -285.1 351. Free Cash Flow 422.98 75.64 207. Free Cash Flow per Share 2.38 0.42 1. Free Cash Flow Yield (%) 4.3 1.0 3. All figures in millions of U.S. Dollar except per share items.

Per Share Book Value per Share 7.80 7. Tangible Book Value per Share 5.18 4. All figures in millions of U.S. Dollar except per share items.

DEC '17 17 VS18 18 VS 19

Panasonic Corporation 6752-JP 6572707 Tokyo Common stock Source: FactSet Fundamentals DEC '19 DEC ' Sales 70,409 100% 73,821 100% Cost of Goods Sold (COGS) incl. D&A 50,117 71% 53,056 72% Gross Income 20,292 29% 20,765 28% SG&A Expense 17,464 25% 17,647 24% EBIT (Operating Income) 2,828 4% 3,117 4% Nonoperating Income - Net 753 1% 328 0% Interest Expense 277 - 191 - Unusual Expense - Net - - - - Utilidad antes de impuestos 1,798 2, Income Taxes 497 1% 1,195 2% Equity in Earnings of Affiliates - - - - Other After Tax Adjustments - 0.06 - - - Consolidated Net Income 2,807 4% 2,059 3% Minority Interest 159 0% 161 - Net Income 2,647 4% 1,898 3% Impuesto efectivo 27.7% 46.0% Tasa de interés 2.2% 1.8% Per Share EPS (recurring) 1.13 0. EPS (diluted) 1.13 0. Earnings Persistence 84.33 84. Dividends per Share 0.28 0. EBITDA EBITDA 6,135 5, All figures in millions of U.S. Dollar except per share items.

DEC '17 17 VS 18 18 VS 19