Professional Documents
Culture Documents
Capi Tolul 6: Constituie Realizarea Unor Randamente Superioare Ale Capitalului Investit de
Capi Tolul 6: Constituie Realizarea Unor Randamente Superioare Ale Capitalului Investit de
CAPI TOLUL 6
352),78/,5(17$%,/,7$7($$&7,9,7
VWUDWHJLF
,,
L PLFURHFRQRPLFH vO
DFWLYLW
DORF
FX GHVI
ULLGHGLYLGHQGHSHQWUXDF LRQDULLILUPHLUHVSHFWLYH
DODF LXQLORUUHVSHFWLYHLVRFLHW
LQGLUHFWFXUVXOSHSLD
QHFHVDU
DVLJXU
XU
ULL DFWLYLW
LFRPHUFLDOH2E LQHUHD
LL GH F
WUH ILUP
L VH GHWHUPLQ
QHUHIHULPODGHWHUPLQDUHDUH]XOWDWXOXL
lor cu veniturile
LLFRPHUFLDOHUHVSHFWLYH
$QDOL]DVWUXFWXUDO
$QDOL]D VWUXFWXUDO
LGLQDPLF
DSURILWXOXL
JHVWLXQH6ROGXULOHLQWHUPHGLDUHGHJHVWLXQHUHSUH]LQW
LPSRUWDQ LvQSURFHVXOGHDQDOL]
HFRQRPLF
excedentul
LQIOXHQ HD]
GLUHFW
brut
din
XQVLVWHPGHLQGLFDWRUL
LILQDQFLDU
este
UHSUH]LQW
vQFkPSHFRQRPLFDFHVWDVHRE LQHSULQFRPSDUDUHDFKHOWXLHOL
VRFLHW
vQ PRG
ULLHFKLOLEUXOXLILQDQFLDU
UHDOL]DUHDHLFXHIHFWHOHRE LQXWH'DF
6.1
XUDUHD XQHL
exploatare
capacitatea de autofinan
DILUPHL
GHF
ULPHD
DUH
WUH7DEORXO 6,*
DFHVWXL
a firmei, respectiv
C.A.F.
XUDW
LQGLFDWRU
PRQHWDU
FXP DU
ILFKHOWXLHOLOHFXDPRUWL]DUHDLSURYL]LRDQHOHYHQLWXULOHGLQSURYL]LRDQH
Element de venituri
9kQ]
ULGHP
Sold intermediar de
gestiune
Element de cheltuieli
UIXUL
&RVWXOP
UIXULORUYkQGXWH
0DUMDFRPHUFLDO
3URGXF LDYkQGXW
3URGXF LDVWRFDW
3URGXF LDLPRELOL]DW
&RQVXPXUL GH SURYHQLHQ
3URGXF LDH[HUFL LXOXL
0
materiale,
XWLOLW
UMDFRPHUFLDO
9DORDUHDDG
L
OXFU
SUHVWDWHGHF
semifabricate,
UL
L
VHUYLFLL
&KHOWXLHOL
FX
LPSR]LWH
Cheltuieli financiare
9HQLWXULH[FHS LRQDOH
Cheltuieli exceS
LRQDOH
Rezultatul curent
5H]XOWDWXOH[FHS LRQDO
L
Impozit pe profit
H[HUFL LXOXL
Rezultatul
exceptionale
Rezultatul brut al
Rezultatul net al
H[HUFL LXOXL
DSURILWXOXL
WRUXOPRGHO
P = qvpv - qvc,
n care:
qv FDQWLWDWHYkQGXW
pv SUH
GHYkQ]DUHXQLWDU
c cost unitar
ULL
Rezultatul curent al
H[HUFL LXOXL
5H]XOWDWXOEUXWDOH[HUFL LXOXL
$QDOL]DIDFWRULDO
XJDW
ULLSURYL]LRDQH
Alte cheltuieli de
exploatare
9DORDUHDDG
WUHWHU LHWF
Cheltuieli cu personalul
XJDW
6XEYHQ LLGHH[SORDWDUH
6.2
U.M.
2011
(T0)
2012
(T1)
mii lei
2.147.500
2.899.000
mii lei
2.510.000
3.473.000
mii lei
mii lei
X
X
2.200.000
2.915.000
Nivelul profitului aferent vnzrilor n cei doi ani luai n considerare (2011 i
2012) a fost de:
P0 qv 0 pv 0 qv 0 c0 = 2.510.000 2.147.500 = + 362.500 mii lei
P1 qv1 pv1 qv1c1 = 3.473.000 2.899.000 = + 574.000 mii lei
qv pv
qv pv
1
2.915.000
1,0055
2.899.000
Pnet
100
Active _ totale
Pnet
100
Capital _ propriu
Pnet
100
Numar _ actiuni _ emise
PPA
Rrcom
Analiza acestei rate poate lua n considerare i modelul factorial, cei trei factori
de influen n acest caz fiind: structura vnzrilor pe produse sau servicii,
costul unitar i preul de vnzare al acestora.
Rrfin
Pnet
Pnet
Total _ active
100
100
Capital _ propriu
Total _ active
Capital _ propriu
Rrecon
Pnet
Pnet
Vanzari
100
100
Active _ totale
Vanzari
Total _ active
6.4
XOGHYkQ]DUHXQLWDU
c costul unitar
Q FHHD FH SULYHWH FRVWXO XQLWDU D
XQLWDULFRVWLQGLUHFWDORFDWSHSURGXVSHED]
GHFKHLGHUHSDUWL LH
C = cd + cind
/D UkQGXO V
GLUHFW
YH]LDQDOL]DFRVWXOXLXQLWDU
cd = cmd + csd
'HIDOFDUHD FKHOWXLHOLORU UHSUH]HQWkQG PDWHULL SULPH L PDWHULDOH GLUHFWH
LQH
Cmd = cs x pa
Q FHHD FH SULYHWH FKHOWXLHOLOH FX VDODULLOH GLUHFWH DFHVWHD VXQW UH]XOWDWXO
WLPSXOXLGH OXFUXSHXQLWDWHDGHSURGXVVDXSHID]
DSURFHVXOXLWHKQRORJLFL
WHKQRORJLF
CONSUM
SPECIFIC
COST
MATERII
DIRECTE
X
35(
'(
APROVIZ.
COST
UNITAR
+
TIMP DE
LUCRU
PROFI T
UNITAR
SALARII
DIRECTE
--
X
SALARIU
TARIFAR
35(
'(
VNZARE
6.5
0HFDQLVPXO IRUP
ED]HD]
ULL SUH XOXL GH YkQ]DUH vQ FRQGL LLOH HFRQRPLHL GH SLD
)RUPDUHD vQV
VH
vQ
H[FOXVLYLWDWH D SUH XOXL GH YkQ]DUH FD HIHFW DO DF LXQLL IDFWRULORU H[RJHQL HVWH
vQV
IXQGDPHQWH]H
QLYHOXO SUH XOXL GH FRPHUFLDOL]DUH D SURGXVXOXL L SULQ OXDUHD vQ FRQVLGHUDUH D
DF LXQLL IDFWRULORU GH QDWXU
HQGRJHQ
UHVSHFWLY D P
unitar.
)LUPD GH FRQVXOWDQ
considerare diferitele raporturi care se pot stabili ntre cei doi indicatori
GHRVHELW
GH
LPSRUWDQ L
OD
QLYHOXO
XQXL
SURGXV
FRVWXO
L
SUH XO
GH
FRPHUFLDOL]DUH 6FRSXO SULQFLSDO DO PDWULFHL HVWH GH D HYLGHQ LD SDWUX VWUDWHJLL
JHQHULFHSHQWUXFDUHSRDWHRSWDPDQDJHPHQWXOVRFLHW
LLFRPHUFLDOH
Strategia de
Strategia de
A
v
a
+
n
t
a
j
d
e
p
r
e
t
Marja a
Marja b
cost
Strategia de
I MPAS
cost
Strategia de
VOLUM
Marja d
Marja c
cost
cost
Strategia de volum
Avantaj de cost
HVWH LQGLFDW
HIHFW FDUH D IRVW SUH]HQWDW SH ODUJ vQ FDGUXO FDSLWROXOXL ,, 'XS
QRDVWU
vQV
S
UHUHD
VWUkQG
GHSURILWLQXPDMRUkQG
-o.
ILUPHORUHVWHGHDPHQ LQHPDUMHOHXQLWDUHGHSURILWGDWRULW
DSURGXVXOXLLDOLSVHLHIHFWHORUJHQHUDWHGHF
H[SHULHQ HLHWF
VODEHLGLIHUHQ LHUL
WUHHFRQRPLLOHGHVFDU
HIHFWXO
UHLD R ILUP
FDXW
V
UXL VHFWRU HD VH SRDWH IRQGD SH SURGXVXO vQVXL SH VLVWHPXO GH
PDL
EHQHILFLD GH UH]XOWDWH VXSHULRDUH PHGLHL VHFWRUXOXL FX FRQGL LD FD SUH XO GH
YkQ]DUH V
ILH vQ P
VXU
V
LL vQ
PDWHULHGHFRVWXULFXFRQFXUHQ LLvQFHUFkQGGLPLQXDUHDORUvQGRPHQLLOHFHQX
DIHFWHD]
IRFDOL]DW
GLIHUHQ LHUHD
utilizarea segmeQW
6H
SRDWH
GLVWLQJH
L
DD
QXPLWD
GLIHUHQ LHUH
VSHFLDOHGLVWLQFWHPDQLIHVWDWHGHF
WUHFOLHQ L
RE LQH PDUMH GH SURILW XQLWDUH VXSHULRDUH FD HIHFW DWkW DO
UDU
vQWkOQLW
vQ
SUDFWLF
ILLQG
puternici.
10
GLPLQX
VWUDWHJLH HVWH
vQGHRVHEL
OHDGHU
-ilor