(EVA), (ROA) :
1) EBIT (Earnings Before Interest and Taxes) () :
EBIT=++,
; () ; .
EBIT=251000+234000=485000.
2) EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization) (), ():
EBITDA=+++= EBIT+
EBITDA=485000+526000=1011000.
3) EBIAT (Earnings Before Interest After Tax) :
EBIAT=+
EBIAT=251000+234000=485000.
4) NOPAT (Net Operating profit After Tax) :
NOPAT=
NOPAT=251000.
5)ROA (Return On Assets) EBIAT () :
ROA=485000/1875000=0.2586
6)RONA (Return On Net Assets) (), ():
RONA= 251000/(784000+1936000)=0.0922
7) ROE (Return On Equity) ():
ROE= 251000/1688000=0.1486
8)ROS (Return On Sales; Net Profit Margin) (, , EBIT) ():
ROS= 1456000/64440000=0.225( )
ROS=251000/6444000=0.038 ( )
ROS=485000/6444000=0.075 ( EBIT)
, , EVA (Economic Value Added) , () () , , ( ), , (ʲ):
EVA=-=(-)*ʲ
EVA=(1936000-1688000)*-.017=248000*-.017=-4216.
2.1
(. 2.1, 2.2), . , , .
³ | |||||||
. . | ,% | . . | ,% | , . . | , % | ||
1. | 85.7 | 71.2 | 14.7 | -14.5 | |||
2. , | 14.3 | 28.8 | 14.5 | ||||
- | - | - | - | ||||
- | 14.3 | 28.8 | 14.5 | ||||
: - | 30.6 | - | 30.6 | ||||
- , | 10.6 | -35 | -43.9 | -42.4 | |||
- | 44.2 | 55.1 | 248.4 | 10.9 | |||
- | 2.8 | 3.7 | 262.5 | 0.9 | |||
38.2 | - |
|
|
2.2
³ | ||||||
. . | ,% | . . | ,% | , . . | , % | |
11.7 | 10.2 | |||||
45.2 | -3 | 0.34 | ||||
0.03 | 2.6 | |||||
( ) | 33.2 | 4.7 | ||||
(0) | (0) | |||||
(0) | (0) | |||||
14.7 |
, , , . , , , NOPAT , .
, . ֳ , .
() () (), :
= :
= 0.00/1688000=0.00
() () ():
= :
=251000/1936000=0.129( )
=251000/1688000=0.148
() :
= ,
=0.129*1.5=0.193
=0.148*1.6=0.232
.
, 1,0, 1,0.
ֳ .
() :
= [ (1-)]: ,
; ; ( ).
|
|
=(234000*(1-0.25))/240000=0.731( )
ֳ . , , , .
, , , .
234000/124000=1.9(
234000/432000=0.54( )
, (), .
.( )
. ( )
ֳ ; ϳ () ( ). .
2.3
, % | ֳ 1 . , . | |||
85.7 | 71.2 | 1.7 | 1.3 | |
- | - | - | - | |
14.3 | 28.8 | 1.36 | 2.5 | |
, , | 10.6 | 0.00 | 0.00 | |
44.2 | 55.1 | 1.21 | 0.67 | |
218.59 | 181.5 |
, :
WACC = WdCd(1 T) + WpCp + WeCe,
Wd, Wp, We , , ( );
Cd, Cp, Ce ;
T .
WACC=14.3%*2.69*(1-0.25)+0.00+(1.7*85.7)=28.9+145.7=174.6.( )
WACC=28.8*3.45*(1-0.25)+0.00+(1.3*71.2)=74.9+92.6=167.5.( )
. . ( , ) , ( ):
= (1 )
, :
= /
, , , .
, , , , , , .
, . , . , . , , .
|
|
: . 20101 . ֳ .
, , SWOT-, , , , .
.
, .
:
1. .., .. .: , 2000
2. . .- .: ,1999
3. : : .. . / . .: -, 2004
4. , : . . : , 2001
5. : Balance Scorecard?: .. . / . . .: , 2004
6. . ̳ : : . . .: . - , 2001