🏦 Altman Z-Score
3.19
ZONA SIGURA
| X1 Capital de lucru / Active | -0.079 | x1.2 |
| X2 Profit reportat / Active | 0.198 | x1.4 |
| X3 EBIT / Active | 0.079 | x3.3 |
| X4 Capitalizare / Datorii | 3.963 | x0.6 |
| X5 Vanzari / Active | 0.37 | 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 pozitiv6.64%
✓Cash flow operational pozitiv15.00B
✓ROA in crestere6.64% vs 6.02%
✓Cash flow > Profit net (calitate)15.00B vs 7.46B
✗Datorie pe termen lung in scadere9.3% vs 8.2% din active
✗Lichiditate curenta in crestere0.76 vs 1.06
✓Fara emisiune de actiuni noi929.0M vs 962.0M
✓Marja bruta in crestere77.7% vs 77.2%
✓Rotatia activelor in crestere0.37 vs 0.37
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
+0.32pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 10.12% |
| WACC (costul capitalului) | 9.80% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 1.15 · Prima de risc 5.5%
Cost capitaluri proprii 10.54% · Cost datorie 1.0% · Impozit efectiv 21.7%