Nmero de

Nombre industria empresas Beta

Publicidad 41 1.36
Aeroespacial 96 1.07
Transporte areo 18 1.12
vestir 58 0.88
Auto & Truck 15 0.85
piezas de automviles 63 1.12
Banco (Centro de Dinero) 10 0.86
Bancos (Regional) 645 0.47
Bebidas (alcohlicas) 25 0,79
Bebidas (suave) 36 0.91
Radiodifusin 30 1.22
Corredura y Banco de Inversin 45 1.08
Materiales de construccin 41 1.01
Negocios y Servicios al Consumidor 165 1.07
Televisin por cable 14 1.12
Qumica (bsico) 45 1
Qumica (Diversified) 8 1.52
Qumica (especialidad) 100 1.2
Carbn y relacionados con la energa 38 1.36
Servicios de computacin 117 0.99
Ordenadores / Perifricos 55 1.06

Suministros construccin 51 1.31

Diversificado 24 0.76
Drogas (Biotecnologa) 426 1.4

Drogas (Farmacutica) 164 1.02

Educacin 36 1.23
Equipo electrico 119 1.14
Electrnica (Consumer & Offic 24 1.08
Electrnica (general) 164 0.86
Ingeniera / Construccin 48 1.18
Entretenimiento 79 1.2
Ambiental y Residuos Servic 89 0.85
Agricultura / Agricultura 37 0.92
Svcs financieros.(No bancario y en 258 0.65
Procesamiento de alimentos 87 0.75
Alimentacin Mayoristas 16 1.2
Furn / Muebles para el hogar 30 0.84
Verde y Energa Renovable 25 1.14
Productos para el cuidado de la salud 254 1.04
Servicio de soporte de atencin mdica 121 0.94
Informacin Heathcare y Te 125 0.95
Construccin de viviendas 33 1.08
Hospitales / Instalaciones sanitarias 38 1.1
Hotel / Gaming 69 0.96
productos domsticos 129 0.8
Servicios de informacin 64 0.98
(Generalidades) 19 0.9
Seguros (de vida) 22 1.03
Seguros (Prop / Cas.) 50 0.83
Las inversiones y los Activos de Manejo 156 0.9
Maquinaria 127 1.06
Metales y minera 97 1.3
Equipos y Servicios de Oficina 24 1.49
Petrleo / Gas (Integrado) 7 1.08
Petrleo / Gas (Produccin y Explo 330 1.38
Petrleo / Gas Distribution 78 1.2
Oilfield Svcs / Equip. 148 1.37
Envase y Embalaje 26 0.84
Papel / Productos Forestales 23 1.12
poder 68 0.54
Metales preciosos 109 1.25
Editorial y Prensa 37 1.32
REIT 238 0,72
Desarrollo inmobiliario) 18 0.68
Inmobiliaria (General / diversificacin 11 1.27
Inmobiliaria (Operaciones y Ser 54 0.99
Recreacin 66 0.92
Reaseguro 3 0.75
Restaurante / Comedor 86 0,77
Al por menor (Automocin) 25 0.91
Al por menor (Building Supply) 6 1.3
Al por menor (Distribuidores) 88 1.1
Al por menor (general) 19 1.05
Al por menor (ultramarinos y la Alimentacin) 14 0.69
Al por menor (en lnea) 57 1.23
Al por menor (lneas especiales) 108 1.02
Neumticos de goma 4 1.35
Semiconductor 80 1.2
Equipo de semiconductores 45 1.1
Shipbuilding & Marine 11 1.2
Zapato 10 0.85
Software (Entretenimiento) 13 0.98
Software (Internet) 297 1.13
Software (Sistemas y de soli 236 1.13
Acero 38 1.6
Telecom (inalmbrica) 17 1.12
Telecom.Equipo 107 0.99
Telecom.servicios 67 1.04
Tabaco 22 1.28
transporte 17 1.01
Transporte (Ferrocarriles) 7 0,79
Camionaje 30 1.21
Utilidad (general) 18 0.38
Utilidad (Agua) 22 0.65
Mercado total 7330 1
Mercado total (sin Plani 6100 1.08
 beta sin
deuda
Efectivo / corregida
Tasa de beta sin valor de la por dinero
D / E Ratio impuesto deuda firma en efectivo Riesgo NiHo

62.98% 5.10% 0.85 6,27% 0.91 0.6671

23,53% 10,86% 0.89 5.21% 0.94 0.5241
70.12% 22.99% 0,73 4.23% 0.76 0.476
34.21% 10,95% 0.67 4,30% 0,71 0.4968
150.42% 8,14% 0.35 6,46% 0.38 0.6222
35.22% 10.40% 0.85 8.90% 0.94 0.5478
188,03% 27.90% 0.37 9,89% 0.41 0.2658
60.51% 25.43% 0.33 10,76% 0.36 0,2325
29.02% 10,86% 0.63 11.30% 0,71 0.5805
24.51% 5,87% 0.74 4,84% 0,78 0.5856
95.92% 18,54% 0.68 2,17% 0.7 0.4266
232.21% 13,59% 0.36 14.97% 0.42 0.4577
26.98% 23.39% 0.83 4,05% 0.87 0.3818
35.10% 12,61% 0.82 3,52% 0.85 0.52
49.24% 20.28% 0.8 2,32% 0.82 0.3395
58,62% 7,71% 0.65 4,00% 0.68 0.5526
35.52% 6,59% 1.14 6,50% 1.22 0.5298
29.98% 9,58% 0.94 3,97% 0.98 0.4924
138.55% 0,48% 0.57 5,34% 0.61 0.6001
28.33% 11,18% 0,79 5.24% 0.83 0.539
19.60% 5,68% 0.89 5,61% 0.94 0.4866

42.57% 18.44% 0.98 4,68% 1.02 0.4424

35.98% 11,55% 0.58 7,84% 0.63 0.3951
19,45% 1,44% 1.18 5,54% 1.25 0.5805

14.58% 2.54% 0.89 3,98% 0.93 0.6179

33.38% 9,29% 0.94 10,16% 1.05 0.5865
19,15% 5,87% 0.97 6,42% 1.04 0.6252
19.39% 3,81% 0.91 5,99% 0.97 0.6086
17.87% 8,85% 0.74 10,02% 0.83 0.4951
32.45% 15,15% 0.93 8,26% 1.01 0.5056
30.83% 5,50% 0.93 3,59% 0.97 0.6605
38.98% 5,07% 0.62 0,95% 0.63 0.5837
 60.04% 7,89% 0.59 3,88% 0.62 0.5482
1124,41% 20.80% 0.07 2.29% 0.07 0.2947
26.84% 14,66% 0.61 2,57% 0.63 0.4214
36.34% 11.77% 0.91 1,76% 0.93 0.3878
29.01% 14.58% 0.67 3,39% 0.69 0.4789
174.38% 4,25% 0.43 8,85% 0.47 0.677
17,96% 6.12% 0.89 3,91% 0.92 0.5348
32.18% 14,31% 0.74 10,07% 0.82 0.5096
20.70% 6.32% 0.8 4,22% 0.83 0.5458
66.29% 27,28% 0,73 5.33% 0,77 0.3321
170.77% 12,06% 0.44 1,43% 0.45 0.4817
55.28% 11,23% 0.64 3,43% 0.67 0.4598
21,20% 9,05% 0.67 2,97% 0.69 0.5926
20.46% 16.37% 0.84 3,71% 0.87 0.3452
38.95% 18.33% 0.69 3,92% 0,71 0.2761
71.41% 22.91% 0.67 16,83% 0.8 0.2818
31.11% 22.27% 0.67 4,61% 0.7 0.2524
61.59% 7,71% 0.57 15.46% 0.68 0.3809
21,70% 11,73% 0.89 4,28% 0.93 0.4467
51.98% 1.16% 0.86 2,98% 0.89 0.744
54.32% 16,68% 1.03 6.31% 1.09 0.4362
16.91% 1.14% 0.93 2,05% 0.95 0.5161
46.98% 0,32% 0.94 5,44% 0.99 0.6405
77.05% 2,93% 0.68 0,76% 0.69 0.4215
32.66% 4.11% 1.04 6,27% 1.11 0.545
56.03% 24,47% 0.59 2,55% 0.6 0.3546
49.34% 14,46% 0,79 4,87% 0.83 0.5042
87.30% 19,27% 0.32 2,46% 0.33 0.2648
24.11% 1,84% 1.01 8.33% 1.1 0.7586
56.95% 14,32% 0.89 7,77% 0.96 0.4132
79,46% 1,72% 0.41 1,61% 0.41 0.2392
60.51% 1,97% 0.43 8,47% 0.47 0.6038
24.33% 15,32% 1.05 3,71% 1.09 0.4391
76.67% 8,78% 0.58 5.21% 0.62 0.5913
31.12% 13.21% 0,73 4,54% 0.76 0.5233
32.38% 19,33% 0.59 8,30% 0.65 0.2514
35.01% 16,47% 0.59 2,36% 0.61 0.4123
59.89% 22,58% 0.62 1,12% 0.63 0.4333
21.86% 20.11% 1.11 1.66% 1.12 0.2621
56.95% 16,95% 0.75 2.19% 0,77 0.5018
39.57% 22,22% 0.8 2,73% 0.82 0.2805
66.85% 24.11% 0.46 1,25% 0.46 0.3599
9,63% 8,46% 1.13 3,79% 1.17 0.5212
 52.13% 21.29% 0,73 4.29% 0.76 0.4108
72.35% 10,09% 0.82 8,09% 0.89 0.4555
14.09% 7,71% 1.06 4,78% 1.11 0.4717
16,35% 11.13% 0.96 12,69% 1.1 0.4324
48.41% 7,30% 0.83 2,83% 0.85 0.5953
10,26% 14,47% 0,78 5,59% 0.83 0.3007
14,74% 1,04% 0.86 11.29% 0.96 0.6124
4.27% 3,49% 1.09 2,64% 1.12 0.6293
21,50% 5,67% 0.94 5.33% 0.99 0.5614
47.93% 7,94% 1.11 7,04% 1.19 0.5972
114.58% 9,11% 0.55 5,92% 0.58 0.653
24,55% 6,14% 0.8 6,86% 0.86 0.4893
65.89% 13,36% 0.66 1,78% 0.68 0.4531
17,18% 8,84% 1.11 2,38% 1.13 0,6350
31.98% 17.46% 0.8 3.51% 0.83 0.3969
27.94% 22.17% 0.65 1,82% 0.66 0.2829
90.80% 26.74% 0,72 4,25% 0.76 0.4577
68.37% 25.62% 0.25 0,65% 0.25 0.1515
43.47% 11.97% 0.47 0,43% 0.47 0.453
67,90% 10,44% 0.62 4,92% 0.65 0.4822
35.71% 8,31% 0,81 4,08% 0.85 0.5249
 La
desviacin
estndar del
La resultado de
desviacin explotacin
estndar de (ltimo 10
la equidad aos)

72.80% 17,05% Ke=RF + (Rm- Rf) +Rp

40.75% 14.67%
38.61% 99,37% 2016
47.15% 24,77% RF 5.18%
29,21% 366,54% B 0.44
50.64% 54.10% Rm 11.42%
25.85% Rp 1.50%
22.84% 1.26
44.18% 27.49% ke 9.82%
52.80% 16.55%
41.01% 18.50%
44.96% 40.20%
33.77% 48.36%
44.71% 20.37%
30.78% 40.08% 2016
59.91% 54.64% DEUDA 0%
45.48% 26.46% CAPITAL 100%
45.44% 27,95% IMPUESTO 29%
73.31% 84.87% B SIN APALANCAR 0.44
45.57% 16.36% B 0.44
60.29% 57.15%

38.87% 28.00% wacc

23.28% 21,92%
75.23% 68.61%

67,61% 12,05%
51.51% 43.36%
54.63% 17.78% 2016
66.94% 57.44% D 0%
48.91% 30.66% E 100%
44.23% 20.48% Re 9.82%
44.71% 18,90% t 29%
57.94% 14,25% Rd sin T 0.00%
41.14% 26,67% Rd con T 0.00%
29.20% 45.33% wacc 9.82%
30.98% 22.15%
52,66% 15,60%
42.94% 28.13%
47.60% 97.34%
56.59% 11,19%
50.06% 22.08%
52.46% 37.38%
33.76% 137.06%
44.67% 32.38%
39.32% 26.38%
50.91% 6,48%
36.65% 34.87%
30.38% 76.49%
27.80% 34.97%
25.41% 59.96%
34.30% 32.59%
38.59% 22,89%
77.36% 32.69%
33.85% 14.76%
46.30% 44.08%
75.08% 70,00%
45.13% 45.25%
60.50% 33.60%
29.58% 20,50%
38.67% 38.75%
24.11% 7,62%
78.31% 72.93%
48.08% 13.57%
24.67% 27,75%
39,45% 336,02%
24.99% 170.32%
50.15% 41.20%
46.01% 28.71%
21,23% 79.92%
39.10% 21.59%
28.30% 36.36%
39.62% 23,30%
40.48% 38.55%
40,00% 6,58%
35.13% 17.61%
48.86% 51.38%
42.19% 21.86%
63.88% 46.21%
42.08% 33.61%
38.24% 50.41%
73,54% 24.62%
37.21% 26,27%
48.14% 119.34%
55.85% 46.53%
47.40% 17.04%
54.19% 65.41%
37.67% 42.23%
49.24% 17,73%
47.21% 37.74%
61,73% 16,67%
32.72% 24.08%
27,05% 28.20%
42.01% 33.32%
19.32% 6,86%
45.04% 25.14%
45.04% 17.28%
48.81% 16.91%
Rm- Rf) +Rp
DESCRIPCION
tasa libre de riesgo - rendimiento promedio de un Bono EEUU a 10 aos
beta de damodarana apalancada con la estructura finaciera
Rendimient promedio del SP500
Tasa de Riesgo Pais Peru a enero 2016
( Acciones Per / Bono Global) Indice de volatividad de al bolsa de Lima
Costo de Oportunidad de la optica
Cost de Oportunidad Clinica 9.82%

2017
Remuneraciones 786,614.96
Mantenimiento 9157.33
Inversion Equipos 16,200
Inversion Infraestrutura 47,753
TOTAL EGRESOS 859,725

VALOR ACTUAL COSTOS 3,392,318.24

PUNTO DE EQUILIBRIO ANUAL 811,062.64

PUNTO DE EQUILIBRIO MENSUAL 69,620.36
 0.78%

2018 3 4 5
786,614.96 786,614.96 786,614.96 786,614.96
9157.33 9157.33 9157.33 9157.33

795,772 795,772 795,772 795,772

Anual 4.18
Mensual 48.73