به گزارش پایگاه خبری بورس پرس، سایپا درحالی با سرمایه بیش از 3.9 هزار میلیارد تومانی سود هر سهم سال مالی اسفند آینده را با 33 درصد افزایش نسبت به سود سال جاری (106 ریال) 141 ریال پیش بینی کرده که کارگزاری آبان در تحلیلی اعلام کرد مهمترین دلایل این افزایش ناشی از افزایش ٢٩ درصدی فروش و برآورد ۱۱۹,٦ هزار میلیارد ریالی آن و افزایش ٨٢ درصدی خالص سایر درآمدهای غیرعملیاتی و برآورد حدود ٤,٣ هزار میلیارد ریالی است.
نکته: شرکت در بودجه ٩٦، بهای تمام شده کالای فروش رفته را حدود ٩٦.٥ هزار میلیارد ریال برآورد نموده که نسبت به بودجه ٩٥ به میزان ٢٦% افزایش یافته است. هزینه های اداری، عمومی و فروش نیز با ١٧% افزایش نسبت به بودجه ٩٥، حدود ١١.٤ هزار میلیارد ریال برآورد گردیده است.
شرکت هزینه های مالی را در بودجه ٩٦ نسبت به بودجه ٩٥ به میزان ١١% افزایش داده و حدود ١٢.٦ هزار میلیارد ریال برآورد نموده است. شرکت درآمدهای سرمایه گذاری عملیاتی را با ٥٣% کاهش حدود ١.٦ هزار میلیارد ریال و درآمدهای سرمایه گذاری غیرعملیاتی را با ٨٥% کاهش حدود ٤٠٥ میلیارد ریال برآورد نموده است. همچنین خالص سایر درآمدهای عملیاتی شرکت حدود ٩٣ میلیارد ریال برآورد گردیده است که نسبت به بودجه ٩٥ حدود٨٠% کاهش یافته است.
تولید
شرکت پیش بینی کرده در سال ٩٦ به میزان ٤٣٤ هزار دستگاه انواع خودرو شامل انواع خودروهای سواری پراید، تیبا و محصولات CKD وارداتی را تولید نماید. در نمودار زیر، میزان تولید محصولات شرکت در دوره های زمانی مختلف آورده شده است (ارقام به هزار دستگاه):
![](data:image/png;base64,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)
همانطور که از نمودار فوق مشخص است، در بودجه ٩٦ نسبت به بودجه ٩٥، میزان تولید پراید ٣٤% کاهش یافته است؛ اما تولید سایر محصولات افزایش چشمگیری داشته است.
فروش
در نمودار زیر، تناژ فروش محصولات شرکت در دوره های زمانی مختلف آورده شده است (ارقام به هزار دستگاه):
![](data:image/png;base64,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)
کل مبلغ فروش شرکت در بودجه ٩٦، حدود ١١٩.٦ هزار میلیارد ریال برآورد گردیده است که نسبت به پیش بینی سال ٩٥ افزایشی ٢٩ درصدی را نشان می دهد.
در نمودار زیر، مبلغ فروش محصولات شرکت در دوره های زمانی مختلف آورده شده است (ارقام به هزار میلیارد ریال):
![](data:image/png;base64,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)
همانگونه که از نمودار فوق ملاحظه می گردد، در بودجه ٩٦ نسبت به بودجه ٩٥، مبلغ فروش انواع پراید ٣٤% کاهش و فروش ریالی انواع تیبا و محصولات CKD وارداتی به ترتیب ٨٧% و ١٠١% افزایش یافته است. شرکت در ١١ ماهه توانسته به میزان ١١٥% از فروش ریالی بودجه شده سال جاری را پوشش دهد.
٣% از کل مبلغ فروش شرکت در بودجه ٩٦، صادراتی می باشد که بالاتر از ٩ ماهه ٩٥ می باشد. ٤٧% از این مقدار مربوط به فروش انواع پراید و مابقی مربوط به فروش انواع تیبا می باشد. فروش صادراتی شرکت عمدتا به کشورهای عراق، ونزوئلا، سوریه و آذربایجان می باشد. در سال ٩٤، حدود ٨٨% از فروش صادراتی شرکت به کشور عراق بوده است.
نمودارهای زیر، به مقایسه ترکیب فروش محصولات شرکت در ٩ ماهه ٩٥ و پیش بینی ٩٦ می پردازند:
![](data:image/png;base64,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)
همانگونه که از نمودارهای فوق ملاحظه می گردد، ترکیب فروش شرکت در حال تغییر می باشد. به گونه ای که در بودجه ٩٦، سهم انواع پراید به عنوان مهمترین محصول شرکت و محصولات CKD وارداتی از کل فروش ریالی شرکت کاهش و به سهم انواع تیبا افزوده خواهد گشت و این دسته محصولات تبدیل به مهمترین محصولات شرکت از نظر درآمدزایی خواهند گشت.
در جدول زیر، متوسط نرخ فروش مهمترین محصولات شرکت در بازه های زمانی مختلف آورده شده است (ارقام به ریال/دستگاه):
![](data:image/png;base64,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)
همانگونه که از جدول فوق ملاحظه می گردد، متوسط نرخهای فروش مهمترین محصولات در بودجه ٩٦ نزدیک به متوسط نرخ ٩ ماهه ٩٥ در نظر گرفته شده است؛ در حالی که متوسط نرخهای فروش محصولات مخصوصا پراید در بهمن ماه با افزایش همراه بوده است. در نتیجه، در صورت تداوم نرخهای بهمن ماه در سال آتی انتظار افزایش سودآوری شرکت وجود دارد. لازم به ذکر است که قیمت گذاری محصولات توسط شورای رقابت صورت می پذیرد.
بهای تمام شده
شرکت در بودجه ٩٦، بهای تمام شده کالای فروش رفته را حدود ٩٦.٥ هزار میلیارد ریال برآورد نموده که نسبت به بودجه ٩٥ به میزان ٢٦% افزایش یافته است. ترکیب بهای تمام شده شرکت در سال ٩٦ به شرح زیر برآورد شده می باشد:
![](data:image/png;base64,iVBORw0KGgoAAAANSUhEUgAAAR0AAAC1CAIAAADtMLwbAAAgAElEQVR4nO2de3BT153H70w725nuzE63O52dzuzu9I+dndnJJG1oQzZpSBReyoOEpqkITjaN8yABBLZiCCwh1EB4JASSFkQaApTySoSxbAewwRgkv0QM4WEeEmBjsC3pShj8EOZhxEP7xy8+OTnn3qur+5Z8vnNGI66uZIHvh+/v9zvn/C6XYmJi0lqc2V+AiSkHxbhiYtJejCsmJu3FuGJi0l6MKyYm7cW4YmLSXowrJibtJcrVwYMH/UxMTEI6ePCgQq78fr9iWPXQXUndEdFtSrdElByUxBFCxCeLfQfpb272vyuTEqWlw9JcyaeI5oemKEnpJqWBgQHB5zdv3qTfTlAn9h3kk2b2vzeTXA1drmh7EaQIJJMr+hNoN2NcDQVlH1dyWJJDEW0sA5huYLp+/Xra5zdu3MDfhQMpZl8ySWOMZaNynysxlmhvIVgCoefXBgXP0SN9Js4b4WkEZmJ0Ma6yXdnBlR4s4b6E43EN09WrV69evdrf3w+PIPzI1UGh54g9QsjEGGNDQUOFKyJfIoiiWUK09Pf3X7lyBR6vXLmSSCSIR/Qqog7RhQuZGP4dxOhiXGW7rM6VVh4lxlI/JcRPIpHo6+vr6+vr7e2V+djX1wdvRLzhAt7wQFHMwZR5lwG/DiaZyjWu5MR7uC9doUSw1Nvb29PTgz/29PR0d3fDE+JVQbqQEFqCdNEOxrjKXlmRK/lRn3S8J8YS7kt9mACM7u7u7u7uy5cvw+Ply5cvXbqEHvEj9Ks4b0jo84E0OlwUczA53sUiQ2sqF7hSRhRYCnIkcCGcpUuXLnV1deGPSBcvXsT/iM5BvHVjwq2MCBEzpYtxlS2yFldqoj5BogRZAveQYAnIuXjxYjwej8fjsVgsnk7oHHgj4g35GAJMLA1DjGXkXSwytKayjyvB2E/Mo3Ci8Hypp6cnLUuxWIwfFP6cFnoV6KIZwwHDA0VBB8vIuxhX1pRVuMo06pMgCvcovKZHuBPOUgwTz/PRaDRCKdx5IXbh61ib/1Lr9vaWXQeC+5pO+4NtzcG25s5wBzoN3huNRgEzEDCGTEzawTLyLkaXNZWtXKHYT8yjaKIId8J9KYqJ7wx1tZT0niy+duT3AwcfuhX4xa3Gf0vVcviIHHjM5bUTY85Xz39YPeXzumLvwTX7j5cfbTnQGW7/9jMHrQwBRjgYTpeYdzGuskjmcyVGlMxsSsyj8GoEEIVHeoilSCTCd5y4fGZd4sQ717+x0wgJjnDjozRXgmNB5SsbGpbuO17W2n6GYAwBRsSHtHfJpEu6nqHJL4tJprKMK7o+IcejgCg8a4pGo9H24z3BZTcOPpKq+6EclvDRKZsrfCzZPWlzYHndqcpwpFMmXfSsl8yYkHFlrszkSpqotPUJmigxjwKiAKdY58ne0EcDh0YowAnjaoQCrvCIcVNg2ZGzjdFolKaLCA5p41KTcan8lTHJlNW5Shv7EVCJEhXp6Al9rBKn77hqUMUVGgur8ksPrTnbHhTzLjG0FGdcKn9lTDJlDldGEsVHzvedmi8zcZI5OjTiCkZR2VPr6hc2n2vKlC7mWpZV1nCVFiqaqFj49JUTRXcafqohUYNcPaIhV2is9s9JS5dYTMi4spSM5kq9U4nZFE5UvONwf/Mbd+t+pDlR33JVrwtXMFbUFBw6WydGl4RxMdeyjizNlWCVAocKD/xQHtV38j39iILRXv9b/biCsbZ+fltnC04XblwSaDGurCDjuNIq9sNtCg/8otFoV1tV8ut7dCXqW67qdOfK5bXPrniu6tjWSDQMdOHGRWdczLUsJYtyJZFQ0dkUz/N8uKX/+GRNan3W4QrGh9VTjrYEkHGJxYR0JYNxZaKM4Eq9U9GxH55NXW7Zom25L+24YCBXLq+9qOypkoOfgnHhGRdeKsTRShsT0r8R2RcMkyxZjitBpwKo6NiPD7dcPZpnJFGmcAXjk31vt1wI4TEhUScUrL8zrkyR0Vwpcyo89sOLfje/vs94qFK13IW6h43nyuW1z/nq+cbgHp7nBWNCvJLBXMtcWYgrmU4FUHWd23G74WemQGUiVzC+bFqJx4SokiFWxmBcGS99uaKJIrhS4FTRaLQn9LHelXQrc+Xy2lftn3Whs42ICfGJY/nzWowrPWQtrtI7VbTzynGniURZhCuX17587zSY4EKuhU9tyZ/XYlzpIb24klmrIFZUpMmpwi03vhltOlSpWu5Crflcubz2hVX5eCUDn9qScC1WeTdAluAKRYASThWNdAw0PWA6UZbiyuW1v7vDcartCLgWXnyXcC3GlQEygis5tYo0OVWk4/rhp03HyYJcAVonzx0WLGOILXRiNQy9ZRpXGThVNGopqKzGFaB1tj2IF98FK++MK8OkPVcStQqJqjq+9g+gQtW//uY3TAfJ4ly5vPaFVfmt7adRQIgvdFJWeVdxUTFZgCvBCBDNU/Ufn2w6RVnBlctrX753Wnv4vMwaBuNKVxnBlfRsFREBorV/PM/3nZpvOkJZxJXLa//zvhmRaJiY1GI1DONlJlfSEeDlli2m85N1XLm89i0HVhCTWhLRIONKJ2nJlcxahVgEiNcqYh3HTFymlNVcubz22pM7ico7iwYNlglcyYkAbxyymQ5P9nI1u+K50PlmiWiQcaW3DOJKugaIz1bxPN938j3Tyclqrlxe+5Ldk8KRDqKGIV0bZNGghjKHK4kIsKutyrBtvznMlctr39CwVDoaZFzpJ2240iQChBWAtwK/MB2b3ODK5bU3BvfgM1osGjRMRnMlUQPkef7a0QmmM5NLXM2vfBmPBpFl4TV3xpUe0p0r+bPAl86Vmw5MjnHl8tpLD62hLQtfN8iiQT1kMle4WZm1qT63uZpVMR6WDhKWxbIsXaWWK60yq97Tn5hOS05y5fLaP6udp22WlWQalPlcSa2uiLRaeRY427lyee1Np33xeBxfj6smyzL7YraQTOAqKTuzunKi0HRUcpurFTUFsVhMYneWWDTIuJKW5bhCZnWx84i5TWCGAldgWQrmshhX0jKUK2I/iHRmZc2dILnH1YqaAq1WNpl6JVtLFuKKyKzu1P+T6ZwMBa5cXvuRlkZNqhemXsnWki5cKatY4GbVF1xkOiRDh6vV/jlEwV3m/hHGlZgswRU9Z5UVq5ZyhiuX136i7RvBOWLGlTIZylVSpGJBmFV3y0bTCRlqXG05sEJijhjQgitGonoheIXRP0vmpVlcXOzz+YiDbrfb4/GIvcXn8xUXF8v8fF1lMleCFYuBQyNMJ2SocTV354QoH6Ety0SubDab2+2mD0pw5XQ6hxZXqGJBrLGg54Ivdh4xHY8hyJXLaw+EqsVW4sqsXqCKPK60XPl8PkFUHA4H7VcOh4M4Gfeo4uJixtU1wSDQsj1hcp6rz2rnmcJVcXEx7UvJZNLpdAJXPp/PZrMBME6nk+DK7XajV91uNzwJhUK43Xk8HnSOMdKLK8UVi5sHh5uOx9Dkakb5uI7IBTXVi0y5AmDcbrfT6UQHcfMBhOBVh8MRCoXQQVxAUSgU8ng8CLBkMmmz2eAEQNTpdIZCIc3QkZS1uIqHTynbFHzXz93x6TXu+rm7/tznyuW172n2GMlVcXGxbVDoIHrudrvBr5xOJ5zj8/mIugUC0u12h0IhFBPCcVT5cDgcbrcbztEYIBEZzZV0JbA39FGmROXl5aHfjebPB2q4mzXcrf3cbR93x5f7XAmGgvSapoy4kiOI00DoucPhwM8BooiI0eFwwMlw3OfzAUg4sTabDcgkPlBXWYsrBZVAm57q3sH17uL6d3MDNdyt/enRynau5u6cADtHDOYqrSDSo8sY0kKOZ7wM4iopZ+1S9EKmQeBdP0c4jLbPW7dy7du4eDmXqOQGarjbvjQBYbZz5fLaT7UdQTtHBNc0wXUjWG1XyRX+PxruSwCVDYsV5QgsS833USMLcXW5rSJTs7rj41S4UXodWM0dXcu1buXi5dzVPdyt/bnPVdWxrWZxJSgU0UlMWxGCCmFGb9FcpnGlvsIOtQpd86tdH3D+P3PH1nEd27i+Su5mTZpQMAe4gk3Eyqrt+sWBWSercMXzfKY3swKutLAlUW0r5io/4Jr+yrV9wfXs5AaGAFeQYjGuVEp3ruTPXN1u/HmmXN0e5Eon19oyl/tqMRdwc61bue4dQ4Irl9d++sIJiWq7NFfobsVDXFbhKt7ZnGlyhXOFa+XKlfBNVq5ciQ4mEolUKlVQUAB/DIfDcA5+JBgMEh+1eS5XsZhrdHMtW4YQV4FQNeNKpXThKqMZ4W/XsJ9dr4wr2m0SiQRgA1wVFBSg71ZQUJCXlwfg2Wy2WCwWCARsNlswGIzFYrRrbXqXK1/ENawaWlztOPJ3NIslNjvMuJKWVbhSsJFR0K8CgUAikSgrK0NclZWVgRelBt0JcRUOhwOBAJxM+96Q5WpTYBnjSqWM40p6RlhBNws6vwJrqq6uRlwh58G5AqeCbwtvQREj4X5Dk6u/7J9Jly7kzA4zrpCswtX1I+PV+1UwGEwkEuBRqe/nVwRXSKlUCgwNvjzzK5fXPm/nRMaVSpnP1bfL2JuGqc+v+vv7iS8DaOXl5SGu8PNjsVgwGISwMC8vD8JCll+5vPZItBNKF4wrZbIKV5kW2cXyK5Acv4JMzEalW8yvXF77mfaTjCs1MpOr7yavop2ZQiWYX6HneH4VCATwrxcOh202W3V1dWow6svLy4MqfCqVMjO/KrUXlo7VabhK7a5ShVwRe/IZV3JkCa4udhxUyZVOMoYrXf8K0z1jpm8bU1AytnD72MLSsTK/0sEzfsaVGhnBlWCvmO/1tFDBla7rAw3mSo+/y+SNI6dsGuXcOnq6Z0xBiVy0EFd0D5lMuRpd1EgMky51Q5X1XAn9H62ZjOCqVF+/yl894rXPHn1z/eNTt4ya7hlTuH2snIDQd7LCClzBRkZ8l362SHeukiK9zbTlSifXMmAdU2HpWP2+v81me2HJgy8ufyh/9Yg31z/u/GJ0QYksrqqbS6zAFWyt9/l8hu2f10o5wpVOynTdbdA/JlOzAq700/h3h/1h4QMvLX/49TWPTdk8avq2MXJCQYtwlUwmnU4n7J9HXS4Ub6fH3wgb+AVPw5sCSG83lmgSmt1c3fFxN/ZyXRXcmc1cwypuxxLuyz9xm+dyG+doMDbP5TLaJ5Ks/cliz7tquNLDtZ6a8cvxc4dN/OB/Xv300SkbR073ZBNXHo8HesVktJ0etkISVzyx6RgMENkgvCoz4ER7mQF1QbSynquBGq57B9f2BffNGm7fx9zOpVz5Is67UO0oe58rX8RltK9x29Z5Lu/4jLnarq9fPVF437P/d/8LSx7MXz1ismyujMyv6G4wqNUZEIVzhfcAxFuaQZMzOA7wCNqa0+nEmwriqEDvQUSaWPMmn8+Hf7LH4xH8QVnMVaqWu+PjbtZwiUouWsqd3sQd/pwLuLn6lVzdXzQY9Ss5+fvw+X0PTf64MtPkCnGFHAZffZ9KpQ4fPmwbnOZGgnk5mOlOpVIbN26E9wquyn+i8N5nZt8/YfGD+e4MuDKmHohHXDgwyFXQCfDHUCiELmLoJYjY83g8wAnqMEMQiAwKdW6yYWFecXExdPzEvQi9Cj8C/UR4CZ0p2O5Td67E6oHfmxfmeWVc3fVzt/Zz16u53l0c7+UueLiWLdyZzdyZzdzpTarGmc3c2c2czL4xt2t/PHVJ6axNHynmCgm4Kisrww8CV/hiETitoKAgGAzCtjG0fISQveDeZ2bfP2HRcGVc6breAvr7wXUJCc+zzz5rw1qd2Ww2t9uNmpnZvt8FDSEEbdnRSxCe4Zc76nhBWA2c5nA4UPKG2mngPxeeQxNC+A4oqrSJ5GBW4epu/T8qtqxb+7kbe7krVVzvLq57B3fpK82GzD5nNdunPzGzsaj0eZVc5eXlIa7wHAlWhwBX+Mr9BQsWAFewFAuBh79XGVfGrGNCLQHx//4NEx1/aigjuErKWR8Y+HfFlnXHx932ccl93M0abqCGu7FXsyGnL2ev/7+fnFn35kd7M4ZK3K+QABU8DkSmhOJAQYtTz5UB69lRPQ3ZC/7NdSUNzEq/7oJW4UrBenaaLuP7SN+t/cH8v/xtdFHjrA2r1HAlWM1LpVL9/f34cfClYDBIrOIPBAI4ZvjnKOMqEu00gCsIqHS6siV+KAr59Psp5nOV1fe8OrzrpdFFjQqDQCG/wgW7woiDqcGlw8i1wuEwnW6p8at5Oycq6ybN1gciWYWr/uY3TIck03G99ufPv7tvdFHjpGU1SqASyq/Q8wULFiCE0HEICNFmFrQqn+BKZX71yb63GVcqZRxXqL8FcEX0t1BwxwPTx+rPP4HC8TvrP9OEK1u6VCqVSiE7ImoVdIcpxVxBfwvWj0mNrMJVV1uV6ZxkNFqrnwSoxs5onFHyokqu9FsfqIAr6MfEuFIjXbhS0pcz3GI6KvJHsvYnLxdXAVevfbBfIVTp8itNpICrhtBu1j9QpazCVTQavXXgP00HRuYo2TIXrR5QHgRK5ldaPVfAVeh8M+NKpXTnCqElfWdhBf3ZzRpdvl/jq3KUB4GG+FWm65hmVzwnsz87Igrnyuzr2SqyEFeJk3NMZybtuFP7D4UfbENQvbLYrxwqQ/KrTNfdrvbPYVypl3Fc3ZS8/1UsFus6v9d0bNIOn3cqblYz125Qy1Xp2GmeMW9tePyVVY9MWDT82TnDnnz7vicK77VP12A8UXhvpvtE6KKFufe/ylJZhatvVzM1/Mx0ciRGwv9fT86s+x5XJa+p52q6Z8zkjSNf/fTRvGUPPT//N+PnDHtm9v3j3vmV2jHrV8/Mvj/TfY3B80eJ5IpxpUAGcUWvvhWcHb525PemwyM27tb+YNGqtThUaoNAr93ltReWjp2+bczULaMmrbX9ceUjLy576IUlDzoWDXe8r8VYNDyjffhzd04w5b7duSdrcdUT+th0fsTG0V0TiX1ERZ9vVs+Vq9ReUDJ22pejp2waNWmd7bW/PprvHvHKqkdeWfXIH1eqGvAhGfWN+ax2HuNKExnHVVJGtT3WccwcL0q3bPe6/19/P6dm1Nv1+Jjpmay+AyZYVkHJ2GmeMVO3jJqyadTkjSPf2vC4ViOjPmd7mj3KKuwSXNH/2vKvTqfTqWBhrkTbCcNkLa54nk9+fY+RRGlYeVPWARNlWYXbxxaUjJ2+bcx0z5hp2g3532pG+biOyAXrcAV7BwlC0A5Fm/iCdIfDkbNcgYjZ4WS6aruCu3drxZV6KeuASdJlXh9pwSBQ5p2FVXIlRojNZlPgV7CjPtN3aStLcPW9G6KGT6XqfmhY+KeJU4GUdcC0zqCXLxnGlU1kiyFstk8OtqNAtEg3TkJcoaYX0tJjA6VBXNELmog9+bhl3Tj8hDFc3dG0/aCyDpgWGXO+ep6PRdNWLJIiFfa7d++mUinhK0ycK9TzCNohoePIvlDzFjgTulPAxkT6ByHYEFfQ94L4TFoOh0PzjcMmcyUYCiq417Ays8K5Uu9ayjpgWmRsObBCTiUwqSlX0DcmSXULQ9igPkrADCpj0H6F91eCHjJJrGcTkarhnZWSg+2W1HFE/a2N5Epu9SLaeafhpwZzpV7KOmBaZBxrPSBRsUhbYZfgSkL4lni8IIF3VoIzUb8kkGDkhsqAwBgIpWdwENot4Z2VbLLbcWYkS3Clye2GFXAFbai1yq+UdcC0wvh4XyFhVsZwlanwvpmCr0rYDhFq6i1duEqlUvi/OF29SLumKd7ZfLfuR8ZwRQv+IrDdHbblpsQ36mJcKemAaYVBd+HMtGKhFVcSpoQatQsKjIg4iIwI3Em/7ku0LMQVYVlXj08ykivkPNA1FnEVi8UCgQC6BzF0koCOs8R7lXU+Mn2sqClQs8YCiALpdI2iXpmCYKAAki79Qd0CXtW1+xItQ7mSrl4YbFmCfgX8wCNwBTcdRvcgTiQSxD2IkbKUq0CoGjcrC3KVjbIcV4ZZlmB+1d/fHwwGwZSgNzqKA6FHXzgc1nBnruljye5JxG6rTNdYMK4EZQJX0tULwyyL9ivUBh24InwJGqDjmOWAXwVC1Wi3FbHGgnGlRuZzJZ1lXTk5y7D8Cm8nhuABRwKcFixYQISFWZ1fwdbgixcvglkR9w0R223FuJIjvbgCqc+y+GinTv1kJOqBtF+lBhugC3KVjX41o3zc6QsnoGIhnVklZXPFlFZGc0XMEeOWdelcuWH5FX63DsivbDZbIpFAz1HfTKAue/Or0kNrwKzQTUPUZFZMMqU7V2LRIJ1lxWKxa8deNNKvlCmLuJpf+XIk2onKgOozKyaZMo0rOsuKx+PxyBnNVzaJzV8pfp5FXEG5ApUB1WdWTDKlDVcgxVnW97bon/mU+ZUm4++NH8TjcTlzVowrzWUoV3Jq7jzPXz32sjH5lbLnWbGOacnuSRABajVnxZSRDOJK/somqA3e/Po+y/qV9dfdzqoYHzrfTEeAylYDMimQOVxJ1NwhGoy3N2mVaME+keYdzzw6ZdfDr37xmxc+/eXvPrz36fn3PDnvnifeI8bTb07UvAOm8cN3skJmBEgQxbjSSlpyBZJfwxCMBlGidblli1Zc3fD/y4Q5ux6bWvXb10uGv7Ru2B/+8qvfLfvls0vve2YxPoY9t3jcO8M174Bp8IC0qqurC68BytwPwrjSSmZyJRgN4onWlRNFmqC1YcOikYV+27TqEW9WPJS/dfhL6x+Y+NffvLD61xPc+HhmygrNO2AaPJbvnYYK6ywCNFFGcIXokhMNQqKlYQ0jsm/E6KKGUa66kQX7bc49I9766rdvbH/4Vc/Dr37x8KtfPJS/FY3Xl7yneQdMI8fCqnxoYEbUKvAIkHFljEzmKm00GI10qLmvz+26H09dUjq6qHHU2/WjXHUjC3yPT9trc+55bGrVY1Mq8THSWTllwzjNO2AaNop3vXSu4wweASKnynRHMONKvbTnCiQzGkS1QYkZLT7aeeOQTRlXe7a/PdgOuuHb/rWu2pGF/pGF/pEFPny8vnSX5h0wDRtzd06A+xiAUxG1ikwjQMaVepnGldi6QcH1TXy4ZaDpgUyh6vHfS9wW5Du6qPHO31Zr3gHTmDGrYvzhsw0StQpWAzReRnCVaQ1DsPLOh1tuNg3LoAxY+4P3PtlI3MFAbKi6J7fZTnWs9QCaqhJ0KlYDNF6W4IqoYRCr3RFasUjrjW9Gy+Tqm135MqEaXdT4+oc+0wlRMOZXvnyq7Qg+VSXoVKxWYbz04gokUcMQXN+Er3bHK+/4Ugw5FcLrdf8xfrZfPlezNqwxHZJMx+Ldr9OFClQAFISKcWWYLMQV0XcajwZx14pGo2nvULzy81XyocrGIHD53mnt4fPIqdL2A2S1CoOlL1cgmTUMelILDwjx4jvP8z1nPhW7bcK5mvHyoRpd1Ji/tNZ0TjIaGxqWRqKddKGCqP4xrkyU5bjClzjh2x9ptLrO76W37t+q/+c/FldlxNU76/5uOioyx6yK8b6TFbD/FxUq8I1VePWPVdVNlBFcgTKii57UQnShXAsqGUS6tf3L9zOCanRR48ztr5sOjJzxQfVk6FRBLFMiChXMqawgi3JFT2ohtIh0KxaLdbdshMXvXXUjMoUqW4LALQdWRPkIiv3wkjpRqJB2KlarMEbmcJWWLgItYl6LKBLGYrF4Z/PVQ09P/7A8U65mrd9oOjPSY2FV/qGzdWKxH7FMKa1TMa6MkaW5ArToKWO8/g7GBXTtrG99cWFTZlyVTDWdHLExo3xc+TdrwaZQ7IegElymxJzKIjKOK5BMuvAahqBx4cUMQAvoCkeimyrPPP/e13Kg+t9FDabDIzZW7Z+Fsim87ic9ScWcyiKyIldi81p0TEhnXPF4PB6Pn7sQWbU9+OQ7gTSVwLUe0/mhx5Ldk+qDVbFYjMimBKsUcuapGFHGy2iuQNJ0ETtKBNMtejfkpUuXvuuXFo/HYrFQa+f89c32maJ0zd7uNJ0ifKyoKWg67QOi6GyK3kzFnMqysihXxGoMGi3BmBBfT4imuY6HOlaWnJrwJzIyfOn9RtNBQmO1fw4UJ/DATwwqVqWwvszhCiRGF2IMuRZdJMTpgpgQeRddLeR5vjMcqWxonek+iuxr1roy03Gat3Pil00rj587JJ8oPPZjTmVZZRlXRDEDLxVKeBeiKxqNhlo715QHJy5oerdktlk4zSgft7Z+/oFQTSQalkOU2KYPRpRlZSZXIAm6BCsZdKkQz7hQPYPIu77roAYLNWKxI2cbSw+tWb53WlHZU8bgVLzrpXX1C2uOe9vD5+E7yPSotEQxrqwmS3NFoCVdgidKhfjSJ3wBFJ59gdojbb6TFZsCy5bueUtzxt7d4fisdl7Vsa2h88d5ngeWACcxoujAL23dj61RsprM5wpEXw2IMbFiBlGCR0kXHhYi70KTXXjlEBUPeZ6HKLEz3H7kbOOOwxvX1y/6874ZCypfmVE+TiZCRWVPLazKX+2fs/XAJ1XHth46W9fafhr5Es4S4CQ/6kubTTGurKYs40qiBI/SrauDIiJD3MEQY3CV44wBCYg0nufPdZw9crax6bSv6bQvENxb3VxS3Vyy/0Q5HAmdPx46fzwc6eAHlZYlwElO1Ke4PsGIMldW4QqXWFiIo0UsehLzLpwufCoZn1MmcjCAATGGSENCR+KULmKSYAlwEiMqbcWPcWV9ZQFXEsYlWDDES4U4Xbh90VEivpwXJw25GUIFHemidAmTBEuAE109VxD1MaKsKStyhYt2LcK+xAqGNF20g4nRBYAR+RhCRULdmCRYApxkRn2Mq2xUFnNFB4fSk104aUAXzRheS8RJ65GnXkxpWZLpUfKjPkaUdWR1rpDE0JLmii7K0w4GaOFVRJqxPnlKYMJZypQoZR7FuLKOsoarlDhad6iSBgoLcdJoxqRjRYI3ORKjSJol5pQO+c8AAAD+SURBVFG5p2ziKiVZjpewLwmuCB+jqx1XM9E1SjhLctyJeVRuKMu4wiUGmGDZkCjN4wmYYKyIu5l83aA0gEmOO9EsMaKyUUOXK0SX4LJDQILmRFoDlGiWaKIYV7mnLOYKl1hYSMeHgqQRvNHsyZTeFDGWskVDnStBupJaiP4pNFGMq1xVjnCFS4IumjG4rKWpUyaaHzGKGEu5J8YVyZV6xsQ+jXE1dJSDXBGSvl7FrnJBAmVK+jOlvw+jKDeknKtAIOBnYmISUiAQUMgVExOTYjGumJi0F+OKiUl7Ma6YmLQX44qJSXsxrpiYtBfjiolJezGumJi0F+OKiUl7/T97jdCAZlps1gAAAABJRU5ErkJgggA=)
سربار تولید عمدتا از هزینه های حقوق و مزایا و حق الزحمه مونتاژ خودرو تشکیل شده است.
در بودجه ٩٦، برآورد می گردد که حدود ٣٥% از مواد اولیه مورد نیاز شرکت از خارج از کشور تامین گردد که نسبت به ٩ ماهه ٩٥ تقریبا دو برابر گردیده است.
هزینه های مالی
شرکت هزینه های مالی را در بودجه ٩٦ نسبت به بودجه ٩٥ به میزان ١١% افزایش داده و حدود ١٢.٦ هزار میلیارد ریال برآورد نموده است. در ٩ ماهه ٩٥، به میزان ٦٩% از بودجه ٩٥ پوشش داده شده است. در نمودار زیر، روند هزینه های مالی شرکت در بازه های زمانی مختلف آورده شده است (ارقام به هزار میلیارد ریال):
![](data:image/png;base64,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)
همانطور که از نمودار فوق مشخص است، هزینه های مالی شرکت در طی سنوات مختلف روند صعودی را طی نموده است. انتظار می رود روند مذکور در سالهای ٩٥ و ٩٦ نیز تداوم یابد.
نمودار زیر، روند تسهیلات مالی و مطالبات تجاری شرکت را در بازه های زمانی مختلف نمایش می دهد: (ارقام به هزار میلیارد ریال):
![](data:image/png;base64,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)
همانطور که از نمودار فوق مشخص است، پس از سال ٩٢ روند مطالبات تجاری و تسهیلات دریافتی شرکت صعودی می باشد. میزان مطالبات تجاری شرکت در سال ٩٤، افزایش چشمگیری نسبت به سال ٩٣ داشته است.
هزینه های اداری، عمومی و فروش
هزینه های اداری، عمومی و فروش نیز با ١٧% افزایش نسبت به بودجه ٩٥، حدود ١١.٤ هزار میلیارد ریال برآورد گردیده است. هزینه های این دسته، عمدتا متشکل از هزینه های خدمات پس از فروش، حق العمل کاری و کمیسیون فروش و حقوق و مزایا می باشد. بیشترین افزایش مربوط به خدمات پس از فروش می باشد.
خالص سایر درآمدهای عملیاتی
خالص سایر درآمدهای عملیاتی شرکت حدود ٩٣ میلیارد ریال برآورد گردیده است که نسبت به بودجه ٩٥، حدود٨٠% کاهش یافته است. این درآمدها، عمدتا ناشی از سود فروش ضایعات و مواد اولیه و خدمات می باشد.
منابع و مصارف ارزی
شرکت برآورد نموده است که در سال ٩٦، حدود ٨١.٨ میلیون دلار منابع ارزی از محل فروش صادراتی داشته باشد و آن را با نرخ ٣٧,٥٠٠ ریال تسعیر نماید. همچنین مصارف ارزی شرکت در مدت مذکور، حدود ٨٤٨.٥ میلیون دلار بابت خرید مواد اولیه برآورد گردیده که با نرخ ٣٣,٠٠٠ ریال تسعیر گردد. در نتیجه، شرکت حدود ٧٦٦.٧ میلیون دلار مازاد مصارف ارزی دارد و نوسانات نرخ ارز بر سودآوری آن تاثیر منفی خواهد گذاشت.
درآمد سرمایه گذاری ها
شرکت درآمدهای سرمایه گذاری عملیاتی را با 53% کاهش حدود 1.6 هزار میلیارد ریال و درآمدهای سرمایه گذاری غیرعملیاتی را با 85% کاهش حدود 405 میلیارد ریال برآورد نموده است. این درآمدها متشکل از درآمد سود سهام و سود سپرده بانکی می باشند که مقدار آنها نسبت به بودجه 95 کاهش یافته است. شرکت بخشی از سهام شرکتهای همگروهش از جمله وساپا، پلاسک، کساپا و خکمک را در سال جاری واگذار نموده است. همچنین در شهریور سال جاری اقدام به عرضه سهام شرکت سایپا دیزل (خکاوه) به صورت عمده در بورس اوراق بهادار تهران نمود؛ اما به دلیل عدم وجود خریدار موفق به فروش آن نگردید. شرکت مجددا تصمیم به عرضه سهام این شرکت در 18 اسفند سال جاری دارد.
خالص سایر درآمدهای غیرعملیاتی
شرکت در بودجه ٩٦، خالص سایر درآمدهای غیرعملیاتی را به حدود ٤,٣ هزار میلیارد ریال برآورد نموده که نسبت به بودجه سال جاری ٨٢% افزایش یافته است. تغییر مذکور، عمدتا ناشی از افزایش ٧٤ درصدی درآمد فروش اقساطی می باشد.
حاشیه سود ناخالص
در نمودار زیر، روند حاشیه سود ناخالص شرکت در سالهای مختلف آورده شده است:
![](data:image/png;base64,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)
همانطور که از نمودار فوق مشخص است، شرکت در سال ٩١ زیانده بوده و پس از آن، حاشیه سود ناخالص روند صعودی را طی نموده است. حاشیه سود ناخالص شرکت در ٩ ماهه ٩٥ به میزان٢٠% بوده است.
طرح های سرمایه گذاری
در جدول زیر، مشخصات طرحهای سرمایه ای شرکت آورده شده است (ارقام به میلیارد ریال):
![](data:image/png;base64,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)
نتیجه گیری
سالهای زیادی از شروع همکاری شرکت سایپا و رنو سیتروئن فرانسوی می گذرد. در شرایط پسابرجام متاثر از برداشته شدن تحریم ها امکان همکاری گسترده تر این دو شرکت در قالبjoint venture و انتقال فناوری های پیشرفته تولید به داخل کشور فراهم گردید. در نتیجه، در بودجه ٩٦، مقدار تولید و فروش مقداری و ریالی شرکت افزایش محسوسی نسبت به بودجه ٩٥ داشته است.
همچنین ترکیب فروش شرکت در حال تغییر است. به گونه ای که در بودجه ٩٦، سهم انواع پراید به عنوان مهمترین محصول شرکت و محصولات CKD وارداتی از کل فروش ریالی شرکت کاهش و به سهم انواع تیبا افزوده خواهد گشت و این دسته محصولات تبدیل به مهمترین محصولات شرکت از نظر درآمدزایی خواهند گشت.
متوسط نرخ های فروش مهمترین محصولات در بودجه ٩٦ نزدیک به متوسط نرخ ٩ ماهه ٩٥ در نظر گرفته شده است؛ درحالی که متوسط نرخ های فروش محصولات مخصوصا پراید در بهمن ماه با افزایش همراه بوده است. در نتیجه، در صورت تداوم نرخهای بهمن ماه در سال آتی انتظار افزایش سودآوری شرکت وجود دارد.
لازم به ذکر است که قیمت گذاری محصولات توسط شورای رقابت صورت می پذیرد. در بودجه ٩٦، برآورد می گردد که حدود ٣٥% از مواد اولیه مورد نیاز شرکت از خارج از کشور تامین گردد که نسبت به ٩ ماهه ٩٥ تقریبا دو برابر گردیده است. در نتیجه، نوسانات نرخ ارز بر سوداوری شرکت تاثیر منفی خواهد گذارد.
روند مطالبات شرکت صعودی است و در سال ٩٤ به بیش از ٣ برابر سال ٩٣ رسیده است. در نتیجه شرکت به منظور تامین سرمایه در گردش موردنیاز جهت تداوم فرایند تولید و تکمیل و بهره برداری از طرح های سرمایه ایش اقدام به اخذ تسهیلات و فروش بخشی از سهام برخی از همگروهی هایش از جمله وساپا، پلاسک، کساپا و خکمک کرده است.
حاشیه سود ناخالص شرکت نیز در سال های اخیر روندی صعودی داشته و به نظر می رسد در صورت تحقق برنامه ها و بودجه، عملکرد شرکت در سال های آتی بهبود یابد.
انتهای پیام