🏦 Altman Z-Score
5.4
ZONA SIGURA
| X1 Capital de lucru / Active | 0.012 | x1.2 |
| X2 Profit reportat / Active | 0.002 | x1.4 |
| X3 EBIT / Active | -0.098 | x3.3 |
| X4 Capitalizare / Datorii | 9.365 | x0.6 |
| X5 Vanzari / Active | 0.085 | x1.0 |
Praguri Altman (1968): >2,99 sigur · 1,81–2,99 gri · <1,81 pericol de faliment
💪 Piotroski F-Score
3/9
SLAB
✗ROA pozitiv-8.21%
✗Cash flow operational pozitiv-139.23M
✗ROA in crestere-8.21% vs 21.85%
✓Cash flow > Profit net (calitate)-139.23M vs -226.15M
✓Datorie pe termen lung in scadere7.6% vs 15.5% din active
✗Lichiditate curenta in crestere1.09 vs 1.67
✗Fara emisiune de actiuni noi110.1M vs 99.5M
✓Marja bruta in crestere54.2% vs 46.6%
✗Rotatia activelor in crestere0.09 vs 0.11
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-21.33pp
DISTRUGE VALOARE
| ROIC (randamentul capitalului) | -11.80% |
| WACC (costul capitalului) | 9.53% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 1.0 · Prima de risc 5.5%
Cost capitaluri proprii 9.7% · Cost datorie 7.0% · Impozit efectiv 21.0%