TRICOT
TRICOT
TRICOT
Ord Economatica
En Peso Chile
ESTRUCTURA DE CAPITAL
Deuda Total Neta $ -40954682000 -21204203000 61988229000 -49368573000
Deuda Total Bruta $ 19213080000 32541729000 108476290000 31857303000
Deuda Bruta / Act Tt % 9.8 14.9 37.8 11.9
Deuda Bruta / Pat Net % 14.4 23.6 81.3 23.8
Deuda Neta / Patr Neto % -30.7 -15.4 46.5 -36.9
Estr Cap (D/D+Pat Liq) % 12.6 19.1 44.8 19.2
EBIT / Deuda Bruta % 131.1 73.1 16.0 21.0
EBIT / Deuda Neta % -61.5 -112.2 28.0 -13.5
EBIT / Gast Fin Brut x 9.3 13.9 3.4 1.5
EBIT / Gast Fin Net x 13.8 -22.4 5.3 1.7
Deuda Bruta / Ebitda x 0.9 1.7 19.0 2.7
Deuda neta / Ebitda x -1.9 -1.1 10.9 -4.2
Deuda CP / Deuda Total % 83.3 69.3 30.5 69.2
Pasivo Tt / Activo Tt % 32.3 36.7 53.5 50.2
Pasivo Tot / Patr Neto % 47.7 57.9 115.0 100.9
Pasivo Tt / Ventas % 38.0 44.0 82.5 95.1
Activo Fijo / Pat Neto % 27.2 27.0 75.4 30.3
Inversiones / Pat Net % 0.0 0.0 0.0 0.0
LIQUIDEZ
Liquidez Corriente x 3.0 2.8 2.6 2.9
Liquidez Acida x 2.6 2.3 2.1 2.5
Capital de Trabajo $ 102502371000 110654866000 104966113000 104031217000
Capital Employed $ 161881074000 180125998000 252252100000 235546632000
CICLO
Plazo Promed Invent dias 77.1 96.7 89.4 95.3
Plazo Promed Proved dias 78.2 78.2 73.5 66.2
Plazo Promed Cobro(dias) 150.2 162.7 173.4 127.0
Ciclo Financiero (dias) 149.0 181.2 189.3 156.2
Ciclo Operativo (dias) 227.3 259.4 262.8 222.4
RENTABILIDAD
EBITDA $ 21177246000 19320512000 5709403000 11675784000
UtilAntesImp + DespFin $ 22468099000 23065533000 9555304000 -2788718000
Rotacion del Actv x 0.9 0.8 0.6 0.5
Rotacion del PatNt x 1.3 1.3 1.4 1.1
Margen Bruto % 37.5 34.8 35.7 37.2
Margen EBIT % 15.0 13.1 9.3 4.7
Margen Neto % 11.1 9.2 5.7 1.3
Margen Ebitda % 12.7 10.6 3.1 8.2
ROA Rentab del Actvo% 9.5 7.6 3.7 0.7
ROE Rent Pat(pat final)% 14.0 12.1 8.0 1.4
ROE Rent Pat (pat prom)% - 12.3 7.8 1.4
ROE Rent Pat (pat inic)% - 12.5 7.7 1.4
ROIC (IC fin) % 18.1 13.7 6.2 3.2
ROIC (IC prom) % - 15.2 7.6 2.7
ROIC (IC inicial) % - 17.1 10.0 2.4
Invested Capital $ 101713312000 126380066000 205764039000 154320756000
OTROS
Capex (incl invers) $ 5516996000 5226469000 7876454000 3212532000
Depreciacion y amortiz $ -4011052000 -4480250000 -11667143000 4988492000
Capex (inc inv)/Deprec % -137.5 -116.7 -67.5 64.4
Deprec/ ActFij y Intang% - -12.1 -30.8 4.9
Flujo de caja libre $ 3658517000 -3025273000 2190431000 51987810000