🏦 Altman Z-Score
-0.04
ZONA DE PERICOL
| X1 Capital de lucru / Active | -0.014 | x1.2 |
| X2 Profit reportat / Active | -0.593 | x1.4 |
| X3 EBIT / Active | 0.084 | x3.3 |
| X4 Capitalizare / Datorii | 0.281 | x0.6 |
| X5 Vanzari / Active | 0.36 | x1.0 |
Praguri Altman (1968): >2,99 sigur · 1,81–2,99 gri · <1,81 pericol de faliment
💪 Piotroski F-Score
6/9
ACCEPTABIL
✓ROA pozitiv2.58%
✓Cash flow operational pozitiv39.09M
✓ROA in crestere2.58% vs -7.40%
✓Cash flow > Profit net (calitate)39.09M vs 11.88M
✗Datorie pe termen lung in scadere39.3% vs 33.8% din active
✓Lichiditate curenta in crestere0.90 vs 0.70
✓Fara emisiune de actiuni noi16.5M vs 16.5M
✗Marja bruta in crestere31.8% vs 40.9%
✗Rotatia activelor in crestere0.36 vs 0.45
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-0.87pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 10.22% |
| WACC (costul capitalului) | 11.10% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 0.48 · Prima de risc 5.5%
Cost capitaluri proprii 6.85% · Cost datorie 12.6% · Impozit efectiv 0.0%