GMEXICO, Estado de posición financiera| Trim. | Activo M$ | Pasivo M$ | Capital M$ | Cap. Mayoritario | Acciones | VL $ | Cierre $ | Valor Mercado M$ | | 1/2010 | 164,607 | 61,559 | 103,049 | 83,266 | 7,785.00 | 10.70 | 33.11 | 257,761 | | 4/2009 | 172,294 | 67,500 | 104,794 | 83,035 | 7,785.00 | 10.67 | 29.86 | 232,460 | | 3/2009 | 132,487 | 44,158 | 88,330 | 69,558 | 7,785.00 | 8.93 | 24.88 | 193,691 | | 2/2009 | 125,315 | 42,328 | 82,987 | 65,173 | 7,686.10 | 8.48 | 14.40 | 110,680 | | 1/2009 | 132,615 | 48,582 | 84,033 | 66,274 | 7,610.00 | 8.71 | 10.41 | 79,220 |
GMEXICO, Ventas y Utilidades| Trim. | Ventas M$ | %Var TaT | Utilidad M$ | %Var TaT | Ventas 12M (M$) | %Var AaA | Utilidad 12M (M$) | %Var AaA | | 1/2010 | 24,775 | 21.87 | 4,482 | -5.84 | 78,257 | 31.44 | 16,036 | 146.10 | | 4/2009 | 20,329 | 8.05 | 4,760 | 39.90 | 65,990 | 0.31 | 11,776 | 9.41 | | 3/2009 | 18,815 | 31.22 | 3,403 | 0.32 | 56,326 | -22.12 | 5,047 | -64.33 | | 2/2009 | 14,338 | 14.63 | 3,392 | 1,426.42 | 55,528 | -25.75 | 5,769 | -61.52 | | 1/2009 | 12,508 | 17.28 | 222 | -111.29 | 59,536 | -25.32 | 6,516 | -60.42 |
GMEXICO, EBITDA y Múltiplos| Trim. | EBITDA M$ | %Var TaT | EBITDA 12M (M$) | %Var AaA | P/VL | P/EBITDA | P/UTIL | | 1/2010 | 12,271 | 18.15 | 39,092 | 46.42 | 3.09 | 6.59 | 16.07 | | 4/2009 | 10,386 | 5.62 | 31,499 | -6.83 | 2.80 | 7.38 | 19.74 | | 3/2009 | 9,834 | 48.95 | 22,911 | -44.10 | 2.79 | 8.45 | 38.37 | | 2/2009 | 6,602 | 41.15 | 22,423 | -49.74 | 1.70 | 4.94 | 19.18 | | 1/2009 | 4,677 | 160.10 | 26,698 | -45.47 | 1.20 | 2.97 | 12.16 |
GMEXICO, últimos múltiplos| Fecha | Cierre | Valor Mer- cado (M$) | P/VL | P/EBITDA | P/ Utilidad | FV/ EBITDA | | 28-07-2010 | 33.75 | 262,744.00 | 3.15 | 6.72 | 16.38 | 8.76 |
|