GMEXICO, Estado de posición financiera| Trim. | Activo M$ | Pasivo M$ | Capital M$ | Cap. Mayoritario | Acciones | VL $ | Cierre $ | Valor Mercado M$ | | 3/2011 | 215,458 | 82,577 | 132,881 | 110,690 | 7,773.29 | 14.24 | 32.87 | 255,508 | | 2/2011 | 193,640 | 74,790 | 118,850 | 98,136 | 7,780.44 | 12.61 | 38.79 | 301,803 | | 1/2011 | 193,960 | 78,361 | 115,599 | 94,732 | 7,785.00 | 12.17 | 44.47 | 346,199 | | 4/2010 | 195,667 | 83,319 | 112,347 | 91,441 | 7,785.00 | 11.75 | 50.59 | 393,843 | | 3/2010 | 187,995 | 76,332 | 111,663 | 91,031 | 7,785.00 | 11.69 | 36.28 | 282,440 |
GMEXICO, Ventas y Utilidades| Trim. | Ventas M$ | %Var TaT | Utilidad M$ | %Var TaT | Ventas 12M (M$) | %Var AaA | Utilidad 12M (M$) | %Var AaA | | 3/2011 | 33,829 | 2.56 | 7,539 | -8.20 | 124,441 | 31.15 | 28,658 | 44.68 | | 2/2011 | 32,985 | 12.08 | 8,213 | 32.33 | 116,373 | 32.34 | 27,685 | 66.34 | | 1/2011 | 29,431 | 4.38 | 6,206 | -7.37 | 107,406 | 37.25 | 23,472 | 46.37 | | 4/2010 | 28,196 | 9.45 | 6,700 | 2.03 | 102,750 | 55.71 | 21,748 | 84.68 | | 3/2010 | 25,762 | 7.26 | 6,567 | 64.18 | 94,884 | 68.46 | 19,808 | 292.45 |
GMEXICO, EBITDA y Múltiplos| Trim. | EBITDA M$ | %Var TaT | EBITDA 12M (M$) | %Var AaA | P/VL | P/EBITDA | P/UTIL | | 3/2011 | 17,956 | 5.70 | 65,384 | 34.18 | 2.31 | 3.91 | 8.92 | | 2/2011 | 16,987 | 12.69 | 61,457 | 38.00 | 3.08 | 4.91 | 10.90 | | 1/2011 | 15,074 | -1.90 | 56,513 | 44.56 | 3.65 | 6.13 | 14.75 | | 4/2010 | 15,367 | 9.53 | 53,710 | 70.51 | 4.31 | 7.33 | 18.11 | | 3/2010 | 14,029 | 16.49 | 48,729 | 112.68 | 3.10 | 5.80 | 14.26 |
GMEXICO, últimos múltiplos| Fecha | Cierre | Valor Mer- cado (M$) | P/VL | P/EBITDA | P/ Utilidad | FV/ EBITDA | | 03-02-2012 | 42.45 | 329,976.00 | 2.98 | 5.05 | 11.51 | 6.19 |
|