🏦 Altman Z-Score
66.83
ZONA SIGURA
| X1 Capital de lucru / Active | 0.485 | x1.2 |
| X2 Profit reportat / Active | 0.415 | x1.4 |
| X3 EBIT / Active | 0.085 | x3.3 |
| X4 Capitalizare / Datorii | 108.207 | x0.6 |
| X5 Vanzari / Active | 0.46 | 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 pozitiv8.45%
✓Cash flow operational pozitiv1.52B
✗ROA in crestere8.45% vs 8.87%
✓Cash flow > Profit net (calitate)1.52B vs 904.00M
✓Datorie pe termen lung in scadere0.0% vs 0.0% din active
✓Lichiditate curenta in crestere6.00 vs 5.20
✗Fara emisiune de actiuni noi1064.1M vs 1056.5M
✓Marja bruta in crestere97.5% vs 97.0%
✓Rotatia activelor in crestere0.46 vs 0.45
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-13.82pp
DISTRUGE VALOARE
| ROIC (randamentul capitalului) | 11.84% |
| WACC (costul capitalului) | 25.66% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 3.91 · Prima de risc 5.5%
Cost capitaluri proprii 25.7% · Cost datorie 1.0% · Impozit efectiv 21.9%