🏦 Altman Z-Score
34.0
ZONA SIGURA
| X1 Capital de lucru / Active | 0.227 | x1.2 |
| X2 Profit reportat / Active | 0.087 | x1.4 |
| X3 EBIT / Active | 0.056 | x3.3 |
| X4 Capitalizare / Datorii | 54.952 | x0.6 |
| X5 Vanzari / Active | 0.45 | x1.0 |
Praguri Altman (1968): >2,99 sigur · 1,81–2,99 gri · <1,81 pericol de faliment
💪 Piotroski F-Score
7/9
ACCEPTABIL
✓ROA pozitiv5.64%
✓Cash flow operational pozitiv7.71B
✓ROA in crestere5.64% vs 2.37%
✓Cash flow > Profit net (calitate)7.71B vs 4.33B
✗Datorie pe termen lung in scadere3.1% vs 2.5% din active
✓Lichiditate curenta in crestere2.85 vs 2.62
✗Fara emisiune de actiuni noi1630.0M vs 1622.0M
✓Marja bruta in crestere49.5% vs 49.4%
✓Rotatia activelor in crestere0.45 vs 0.37
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-10.85pp
DISTRUGE VALOARE
| ROIC (randamentul capitalului) | 6.97% |
| WACC (costul capitalului) | 17.82% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 2.49 · Prima de risc 5.5%
Cost capitaluri proprii 17.89% · Cost datorie 3.41% · Impozit efectiv 0.0%