Анализ_бизнеса_4 (1044302), страница 2
Текст из файла (страница 2)
2.14..14-.D&B,( .D&B,,,. 2.15).,. 2.162.17.. 2.162.17:,–.-1042.14D&B()5A4A3A2A1AAB, USD6025 – 6012 – 252,5 – 121,2 – 2,5600 000 – 1,2345 000 – 600 000()CDEFGH, USD175 000 – 345 000120 000 – 175 00060 000 – 120 00035 000 – 60 00015 000 – 35 00015 0002.15«D&B»1234UDT2.16-()Net sales (Turnover)Pre-tax profitNet worthFixed AssetsTotal AssetsCurrent AssetsCurrent LiabilitiesWorking CapitalLong Term DebtFinancial InvestmentsIntangiblesD&B201021401490 – 11101120 + 11301300 – 1110129016901290 – 1690159011401110-1052.17-D&B*1.Current Ratio()2.-((1290)/16901260/(1690))3.-Solvency Ratio (%)(1300–1110)/(1490–1110)Fixed Assets / Net Worth (%)(1120+1130)/(1490–1110)(%)4.(%)Current Liabilities / Net Worth(%)1690 /(1490–1110)-Sales (Turnover) / Net WorkingCa-pital2010 /(1290–1690)-Assets / Sales (%)(1300–1110)/2010(%)Profit Margin (%)(2140)/20105./(%)6./(%)7./(%)8.9.2010//10.-(1290–1690)/(1490–1110)11.-(1490–1110)/170012.-(1490–1110)/170013.((1490–1110)/1190)14.,%Asset turnover (%)(2010)/ (1300–1110–1244)106.
2.17*15.(2010)/(1240)16.(2020)/(1210+1220)-,.. .. .(.[II, 1],),R,Rk2k0,1k:0,08kk ,0,45k(33)–();k–();k–(-);k–-(-);k–().ikik mini –0,2 k mini ,(34)i-.-107:k0,12kmini0,2 / kminik2,00,1k2,50,08k0,440,45k0,21,01 (R = 0,2 · 5 == 1,0).1,0.,RRx1–x2x3x4–––x5–a1 x1a2 x2[II, 1]:a3 x3a4 x4a5 x5a6 x60,(35)(-();;;);,;x6–ai–,;i-.R...,,(,.)..108,-,.,-R.,,,-,),.(,( -)..-[II, 11]:Rx1x2x3x4x1––––x2x3x4x50,(36);;;,;x5–..,,..-109-..-.,.,-..,,.,,.2.5..,,.,,[II, 24]:Rk1k2k3k4––––a1k1a2 k 2a3k3a4 k 40,(37);;();.aik2, k3k4.k1,110,( . .-).,, . ..-, . ..,.«4104»-791999 .– A, B:«––»,,;–-,;–.,«»(,-A):–––0;0;0.«»,(–––):0;0;0.«»(132--111),-.,A(C.,-).,.2.6.....–,,.:––(ROA);(ROE).(ROA)-.(ROE).,,,,-.,--,.,Du Pont,,-112.«»,--«».-..:k,.––,(38)..;,,.-.;–,..-,.k,.–(,.–)(39),,,-.;,..-,(,)(k).1.1k.(40)..-1132.7.,-,,-.1.--,(,),,,.-2.,.3.-,-,.4.--,.–.-5..-6.,-.:7.;.,Z,.-.Z-,.114,Z-,.8.Bradstreet»,«Dun and,-,-.,,.,9.,,.2.8.--..().,(),. .–-.-,,-,-,,.,-115.:–,.–,.,,Du Pont,.,-,..,,..-.,, .
..,-,.-,,-.-–.,.,,.116xxxxxx. 2.2.--,,-.-. 2.22.3.-:–,;–,-.:,,,,-.,-.(.)--117---. 2.3.-118.,.,.,.:,-,,-,,.. 2.3.--,5.2.,,-,-,-,...,«».,.-:».«»«»–«119«»,,,-.«-»,;.,-:,,-.,-...–-/..,.,,.-,,.,,,,..-120.--::xxx0xiix0 ;xi 1 ,1(41)i-–xixixii;–;–;:J (x i )J (x i )xi100 ;x0(42)xi100 .xi 1:x i100 ,x0J (x i )J ( x i ) 100 ;J (x i )J (x i )xixi1(43)100 ,J ( x i ) 100 .J (x i ),(41) – (43),Px-x:Px[ x {x}] [ J ( x ) 100] [ J ( x ) 100][ J (x ){x}–0] [ J ( x )(44)0] ,x.-121--. 2.4.»,:2«»,-»,»,5«»,-4 «6«»,».,7«1«3«-.
2.18 – 2.24.,,-(38).-..,,.. 2.18 – 2.24,,-.-1–«-(.. 2.3»).-.,3.2.,11.71.41.1,1.61.54.24.13.43.33.11.3-3.2--1.2-4312222.42.32.22.11.87.1. 2.4.,7,,-7.25.45.35.25.14.44.3651231.2.5.1.2.4.1.2.3.1.2.2.1.2.1.1.2.1.1.4.),,(--k.,k.....290.300365 · . 1.210 / . 2.010 + 365 · . 1( .230+240) / . 2.010.210 / . 2.010.230+240) /.010.010 / .
1365 · . 1).(290-690).190.300.010 / . 1365 · . 1(. 2. 5. 5. 1. 1. 3. 13.200 ()(1.1.3.(2-1.1.2.1.1.1.1.1.11.):J(J(J(J(kJ(kJ(..<0.) > 100%) > 100%) > 100%) < 100%) < 100%.0) < 100%J( ) < 100%42.181241.4.2.1.5.1.5.1.1.5.2.1.4.1.1.4.1.3.4.1.3.3.1.3.2.1.3.1.3.1.1.2.6.%,%,%1,%,,,kkkk..2.3). 1.
1( . 1.(110+190)/100.300) ·.490. (590 + 690) /. (290 – 690) /. (490 + 590). 1.120 .4 / . 5.6) · 100. 490.490.120.120 ( .4/ .6) · 100. 1. 5. 1(. 5.(102+103)/ . 5. 120365 · . 1.210 / . 2.010 + 365 · . 1( .230+240) / . 2.010+ 365 · . 1 .620 / . 2.010(J(J(k..) < 100%) > 100%<) < 100%<) < 100%)<100%< 100%) < 100%.k >1k < 0,5.J(kJ(kJ(J(4.
2.18125(()())),1.7.6.1.7.5.,(1.7.3.1.7.4.(1.7.2.1.7.1.)k1.6.3.,k1.6.2.1.7.k1.6.1.1.6.1./..2. 2. 1. 1.().6903. 3.190. 2. 2. 2.150. 3.140.050.010.690.(150-160).290 /.160.(260 + 250 + 240) /.690. (260 + 250) /3< 0,2> 0,3< 0,7> 0,8< 2,0> 2,5<0J( ) < 100%<0J( ) < J( )<0/J( / ) < J( )<0)<J( / )J(=0) < 100%J(=0) < 100%J(k.k.k.k.k.k.4. 2.181261.8.4.1.8.3.,%,1.8.2.%,%1.8.1.1.8.1Crr2.CRf –( . 2( .
2.(= (rRf-)·;.490) ×.300) ×–Rf ) ,); Rm –( Rm.190 / . 1× 100.190 / . 1× 1003--J(CJ(r.) < 100%) > 100%<J(r ) < 100%4. 2.181272.1.3.2.1.2.2.1.1.2.1.1-2.vv2.ijij,-vi,–aijk –,ijij,.k 1K)(wik aijk ,jwik aijk ,kk 1K3i-ini 1ni,i) k; wik –i) k; wik –viaijk –,(; n –,-kj( --:J(vJ(v-ij)< 100%< 100%ij)42.191282.3.1.2.3.2.2.3.2.2.2.2.2.1.2.2.2.1.4.,,%,1,%,%vs..2ijv..kj(aijk –,.–(s–,Kk 1=N=Nij,3100/N/N,;-100100i) k; wik –iwik aijk ,,,).)<.< 100%)<< 100%< 100%ij)J(s ) < 100%J(J(J(v-4. 2.191292.4.3.2.4.2.2.4.1.2.4.,%-,%1,-,%,-,-2(3)4. 2.191303.4.3.,,(,,./3.4.2.),,(3.4.3.4.1.3.3.1.3.1.2.3.2.3.2.1.3.2.2.3.3.3.1.1.3.1.13.),,,--VVpf2--...
05. 01.(020+030+040)-1-1.010 · 100012..01.120. 1.120.010 / . 1.710).0103.710 / . 1. 5. 2-4. 2/ .. 2. 5(:) < 100%J(J(J(VJ(V) > 100%) > J( )) > J( )) < 100 %J(p ) < 100%J(p ) > J( )J( ) > J( )J(f) < 100%J(J(M) > J( )J( ) > 100%42.20131..3-4.//-4).22 /12( .01.01 .1)12( .01.01 .1).(.01).3.2100.18 /.760).760.(.01)/ . 5. 5.-4kk(.,%,4.4.2.,,--4,.(.%,2-4.4.1.4.4.4.3.4.3.1.4.2.2.4.2.1.4.2.4.1.2.4.1.4.1.1.14.:%)<100J(J(J(J(.) < 100%) > J(p )) < 100%)>100%k. =0J(k. )<100%k . >0J(k .
) > 100%J(J( ) < 100%42.211325.1.7.5.1.6.5.1.5.5.1.4.5.1.3.5.1.3.5.1.2.5.1.5.1.1../,.,,,,..1,./.../,.,,.,./.....--,---5.rff2-5,..). 990. 010. 010 + .. 9901,5,31,2,. 010 / ( . 5,. 010 + . 1,. 990)( . 5,. 010 + . 1,. 990) / .-4 12..01. 5,. 050/ . 2,. 010( . 2,. 190) / ( .
5,. 010 + . 1,. 990). 5,. 020+. 030..(:J(J( rJ(J( fJ( fJ(J(J() < 100%) < 100%) > 100%) < 100%) < 100%) < 100%) < 100%) < 100%42.221335.2.3.5.2.4.5.2.3.5.2.2.5.2.1.5.2.5.1.8.5.1.8.(,(,././.1.),,%,%),------NNNr..2.......( .3)4-4-4-4/4/.
010.6.1. 120. 120. 086( . 024.023) · 100( . 019.018) · 1002,2,. 190) / ( . 5,. 020 +. 030). 5,. 050 / .(NJ(NNJ(NNJ(NJ(J(J(J( r.....)<100)<100%=0)<100%=0) < 100%=0)<100%%.) > 100%) < 100%4. 2.221345.4.3.5.4.2.5.4.1.5.4.5.3.4.5.3.3.5.3.2.5.3.2.5.3.5.3.1.,%,,%,%,%1,%,,,,,--,%-kf.2./... 101 . 3 /.01) · 100).
112 ( . 9 /.3) · 100. 2-.045.010) · 100. 2( . 226 . 1/. 225 .1) · 100( . 4/ . 2( . 4.(046+051)/ . 2.020) · 100. 2( . 211 . 3/. 101 .3) · 100. 101 ( . 4.(5+6)) · 100. 101 ( . 4 /.3) · 1003. 2/. 2-( . 2.-4 12(J(J(J(kJ(fJ(kJ(J(J(../>0) > 100%) < 100%) < 100%) < 100%< 2%) < 100%) < 100%..) < 100%) < 100%4. 2.22135*.4.3.IRR*6.2.2.NPV6.-.*1,%,%-26.1.5.4.5.5.4.4.1-t 1n)( . (227+233). 225 .1) · 1003t 1n3t 1nCFt(1 r ) tCFt(1 IRR) tNPV(It(1 r ) tIt(1 IRR) tt 1n). 2( .
234) . 1/. 225 .1) · 100. 21/(0.:J(J(4%IRRNPV..4r02.23)<100)>100%. 2.22136VVV7.1.2.7.1.3.27.1.1.7.1.17.-VVV ––––V(V(V; VV=3–V),.,);;:0VJ(VV<V) < 100%<VJ(V ) < 100%V42.24137V*7.2.2.7.2.1.7.2.(.t-1t 1T–(r)(1.t1)*t;))t(–.t 1; V-(r.T 1VV(1.2))T1.TVV;–V.–(.t)–V(ROE) ––N ,–; V.0V; Nt – 1; r;T–;.03,---J(VVJ(VV...:) < 100%<V) < 100%<V4. 2.241383-3.1.-((),),,,,,,.5.2,.,.–-,-,,,,,,.
.,-,.,-–,,-,. .140,.,-,.:-();-();-()-. ..-.,.--,,., . .-..,.-. 3.1,–––);((:();).-,.,.,,,-141,..-(1),(2).::1.2.3.1-21.2.3.. 3.1.1.2.-142,().,-–.,-,(.. 3.1)..,,.,,,.--.,-,,.-,,.,-,.().(.3.2).,-,.--143-(.2.3).«-,-».,,,..,,.-–.,.,.-,–,-.-.,..,-,.–,.–.1443.2.-(-)1.( )-.(45)( p ):p2.( ),((p)-):.p,.–,3.((Nt.(pNN..t....–T.–T.–.),),.):pT.T..–t4.( f ):(46)T.T.,.,(47);, ;,.-,.- .,-.;-,()--145.f5.(48)),(,()(f):,f–(49),.6.( P ),(f )(fP f f7.):..((µ.(50))(µ )):µ(51).µ(52)8.)((kk9.):.(53)((k)):k.(54)14610.((),(k)):.k1.(55)(r )(k-)(r ) (-Du Pont):rrr ,k(56)–.2.( r ),(k-))(k()(-Du Pont):rrkr kkr–,.():k.1(58),-.(3.(57))(..
2.6.42–«»).(r):) (-147(r())(59)1 (µf)––––––µ,rk;;;;;;–––fk.;;1((1.--).)( )( r ):.r(60)2.1-( c ):Cr–(1 c) ,(61).1.1(-) (c):-148cµ–––––,cµ(62);;;;;––c;1.2.1(--):ccc–c,,(63),,;––;.1.(p )(ff.):pf2.f .,((f(64).)):fff ,(65)–149,.3.(()),-,()(t),()(p():)(fp1.N–––.1tTNT)fT(66),.,;;,-;–N.1.,,,( )( ):p .p2.()(pp–3.(67)p.):.p ,,(68).(Nt.(p...):),150pNN.tTp..t.–T.–T.–.T–.T..p ,T.(69).,;, ;-,.-,.- .,-.;-,-(f)4.(f.):pf f..(70)1.,,,( )):(.µ(71)2.:.µ(72)µµµ..µ ,µ–;–;.–,––;;.-3.3.151--,-,,..,-..-.,.,..
3.2,-,.,.,-.,,–,(,).-,. 3.3.,,,,.-152. 3.2.,. 3.3.,-.,,,,,-153.,,-,,(Y),(X)-....,-.:-;;-.,.-. 3.4...1.,-.,,.-,,.. 3.4.,,,. .,,-----154,155«»,,,-,.,«.»,,«,»,,,.,,,», «,».«-«»,.,,.»««-», «».2...–,., . ..-,.,»«-«»,..,-,,–.,,.156-.,«»,),-(,«,,».-....,,-,.3.4.-,,(),.,-,.,-,,.,.,--157,-.,,–(),,-.–.,-,.,,,,.,.),-(.,.-,.. 3.5.158-. 3.5.,-,.,—-.»).(«-—.,,—.--.,-.1976.(R. Axelrod),--159-(cognitive maps, casual maps)[II, 30].-[II, 35],[II, 34].[II, 33],--,B».«:«A».BA,,-.–-,,. 3.6.-:1.-.++-.
3.6.-1602..3..-..-),-., . .(,.,,,.,)(.,,:-;;;..-R(A,BB.. 14).A,-AA.B.,BAA0{ ,0}AB.,BBA.{ , 0}ABB.--1613.1-ABABA0BA{ , 0}BA{ ,0}BA{ , }BA{ , , 0}B{ , }. AA { ,, . .., 0},BAB,.,B,,--,-. 3.6.–,. 3.6,,.,,,,-,.. 3.1,:= {V,A,R},V.()D =-R = {+,–,.0}.. 3.3. 3.2.162v0+a01v1v2a23+a13v3. 3.7.vi-,,,aij..,vivj, .
![](https://s.studizba.com/z.php?f=/templates/si/i/noavatar.png&w=100&h=100&t=1"){kind=avatar}
