SORIANA, Estado de posición financiera| Trim. | Activo M$ | Pasivo M$ | Capital M$ | Cap. Mayoritario | Acciones | VL $ | Cierre $ | Valor Mercado M$ | | 2/2010 | 66,621 | 33,180 | 33,441 | 33,441 | 1,800.00 | 18.58 | 32.73 | 58,914 | | 1/2010 | 67,165 | 34,441 | 32,725 | 32,725 | 1,800.00 | 18.18 | 36.80 | 66,240 | | 4/2009 | 65,725 | 33,795 | 31,931 | 31,931 | 1,800.00 | 17.74 | 32.65 | 58,770 | | 3/2009 | 63,839 | 32,855 | 30,984 | 30,984 | 1,800.00 | 17.21 | 33.44 | 60,192 | | 2/2009 | 62,108 | 31,676 | 30,432 | 30,432 | 1,800.00 | 16.91 | 29.50 | 53,100 |
SORIANA, Ventas y Utilidades| Trim. | Ventas M$ | %Var TaT | Utilidad M$ | %Var TaT | Ventas 12M (M$) | %Var AaA | Utilidad 12M (M$) | %Var AaA | | 2/2010 | 22,820 | 2.56 | 717 | -9.75 | 91,406 | -1.08 | 3,078 | 66.83 | | 1/2010 | 22,251 | -8.70 | 794 | -21.82 | 90,573 | -2.81 | 3,245 | 121.58 | | 4/2009 | 24,370 | 10.95 | 1,016 | 84.12 | 89,856 | -4.48 | 2,868 | 66.42 | | 3/2009 | 21,964 | -0.10 | 552 | -37.56 | 90,520 | 3.01 | 2,134 | -13.28 | | 2/2009 | 21,987 | 2.10 | 884 | 111.70 | 92,401 | 15.63 | 1,845 | -34.91 |
SORIANA, EBITDA y Múltiplos| Trim. | EBITDA M$ | %Var TaT | EBITDA 12M (M$) | %Var AaA | P/VL | P/EBITDA | P/UTIL | | 2/2010 | 1,722 | 0.92 | 6,933 | 15.66 | 1.76 | 8.50 | 19.14 | | 1/2010 | 1,706 | -7.74 | 6,920 | 17.20 | 2.02 | 9.57 | 20.41 | | 4/2009 | 1,849 | 11.74 | 6,568 | 7.96 | 1.84 | 8.95 | 20.49 | | 3/2009 | 1,655 | -3.17 | 6,338 | 2.86 | 1.94 | 9.50 | 28.21 | | 2/2009 | 1,709 | 26.22 | 5,994 | -0.36 | 1.74 | 8.86 | 28.78 |
SORIANA, últimos múltiplos| Fecha | Cierre | Valor Mer- cado (M$) | P/VL | P/EBITDA | P/ Utilidad | FV/ EBITDA | | 03-09-2010 | 33.30 | 59,940.00 | 1.79 | 8.65 | 19.47 | 10.02 |
|