AXTEL, Estado de posición financiera| Trim. | Activo M$ | Pasivo M$ | Capital M$ | Cap. Mayoritario | Acciones | VL $ | Cierre $ | Valor Mercado M$ | | 1/2013 | 19,099 | 10,790 | 8,309 | 8,309 | 1,252.76 | 6.63 | 3.75 | 4,698 | | 4/2012 | 20,500 | 15,412 | 5,088 | 5,088 | 1,252.76 | 4.06 | 2.91 | 3,646 | | 3/2012 | 20,883 | 15,209 | 5,674 | 5,674 | 1,252.76 | 4.53 | 3.19 | 3,996 | | 2/2012 | 21,194 | 15,872 | 5,322 | 5,322 | 1,252.76 | 4.25 | 2.98 | 3,733 | | 1/2012 | 20,798 | 14,671 | 6,127 | 6,127 | 1,252.76 | 4.89 | 4.29 | 5,374 |
AXTEL, Ventas y Utilidades| Trim. | Ventas M$ | %Var TaT | Utilidad M$ | %Var TaT | Ventas 12M (M$) | %Var AaA | Utilidad 12M (M$) | %Var AaA | | 1/2013 | 2,289 | -5.32 | 3,192 | -641.08 | 9,976 | -6.57 | 1,987 | -222.51 | | 4/2012 | 2,418 | -6.34 | -590 | -262.55 | 10,190 | -5.91 | -709 | -65.30 | | 3/2012 | 2,581 | -3.97 | 363 | -137.12 | 10,540 | -2.26 | -1,187 | 11.23 | | 2/2012 | 2,688 | 7.41 | -978 | -297.23 | 10,672 | -0.92 | -2,571 | 3,850.89 | | 1/2012 | 2,503 | -9.60 | 496 | -146.40 | 10,677 | -1.50 | -1,622 | 530.67 |
AXTEL, EBITDA y Múltiplos| Trim. | EBITDA M$ | %Var TaT | EBITDA 12M (M$) | %Var AaA | P/VL | P/EBITDA | P/UTIL | | 1/2013 | 672 | 17.52 | 2,672 | -23.97 | 0.57 | 1.76 | 2.36 | | 4/2012 | 572 | -21.05 | 2,758 | -22.83 | 0.72 | 1.32 | -5.14 | | 3/2012 | 725 | 3.10 | 3,087 | -11.00 | 0.70 | 1.29 | -3.37 | | 2/2012 | 703 | -7.38 | 3,281 | -3.01 | 0.70 | 1.14 | -1.45 | | 1/2012 | 759 | -15.73 | 3,514 | 4.33 | 0.88 | 1.53 | -3.31 |
AXTEL, últimos múltiplos| Fecha | Cierre | Valor Mer- cado (M$) | P/VL | P/EBITDA | P/ Utilidad | FV/ EBITDA | | 17-05-2013 | 4.56 | 5,713.00 | 0.69 | 2.14 | 2.87 | 4.52 |
|