摘要:財務報表分析比率分析DuPont系統(分析ROE)改善比率的效果比率分析的限制質量因素3-1資產負債表:資產expected末結束,是估計的現金應收帳款存貨流動資產總額固定資產毛額減:折舊固定資產淨額資產總額2013E85,632878,0001,716,4802,680,1121,197,160380,120817,0403,497,15220127,282632,1601,287,3601,926,8021,202,950263,160939,7902,866,592資產負債表:負債與股東權益2013E應付帳款436,800應付票據300,000其他流動負債408,000流動負債總額1,144,800長期借款400,000普通股1,721,176保留盈餘231,176股東權益總額1,952,352負債和股東權益總額3,497,1522012524,160636,808489,6001,650,568723,432460,00032,592492,5922,866,592損益表2013E銷貨收入7,035,600COGS(主營業務成本5,875,992)其他費用550,000EBITDA稅息折舊及攤銷前利潤609,608Depr.&Amort.116,960息前稅前淨利492,648利息費用70,008稅前淨利422,640稅169,056稅後淨利253,58420126,034,0005,528,000519,988(13,988)116,960(130,948)136,012(266,960)(106,784)(160,176)其
温馨提示:当前文档最多只能预览
8 页,若文档总页数超出了
8 页,请下载原文档以浏览全部内容。