🏦 Altman Z-Score
4.16
ZONA SIGURA
| X1 Capital de lucru / Active | 0.152 | x1.2 |
| X2 Profit reportat / Active | 0.232 | x1.4 |
| X3 EBIT / Active | 0.013 | x3.3 |
| X4 Capitalizare / Datorii | 5.603 | x0.6 |
| X5 Vanzari / Active | 0.25 | 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 pozitiv-0.13%
✓Cash flow operational pozitiv9.70B
✓ROA in crestere-0.13% vs -9.55%
✓Cash flow > Profit net (calitate)9.70B vs -267.00M
✓Datorie pe termen lung in scadere20.9% vs 23.6% din active
✓Lichiditate curenta in crestere2.02 vs 1.33
✗Fara emisiune de actiuni noi4994.0M vs 4330.0M
✓Marja bruta in crestere34.8% vs 32.7%
✗Rotatia activelor in crestere0.25 vs 0.27
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-14.26pp
DISTRUGE VALOARE
| ROIC (randamentul capitalului) | 0.90% |
| WACC (costul capitalului) | 15.16% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 2.24 · Prima de risc 5.5%
Cost capitaluri proprii 16.53% · Cost datorie 2.34% · Impozit efectiv 50.0%