🏦 Altman Z-Score
24.81
ZONA SIGURA
| X1 Capital de lucru / Active | 0.21 | x1.2 |
| X2 Profit reportat / Active | 0.587 | x1.4 |
| X3 EBIT / Active | 0.122 | x3.3 |
| X4 Capitalizare / Datorii | 38.142 | x0.6 |
| X5 Vanzari / Active | 0.451 | 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 pozitiv10.31%
✓Cash flow operational pozitiv17.52B
✓ROA in crestere10.31% vs 1.12%
✓Cash flow > Profit net (calitate)17.52B vs 8.54B
✓Datorie pe termen lung in scadere13.9% vs 16.2% din active
✗Lichiditate curenta in crestere2.52 vs 2.64
✗Fara emisiune de actiuni noi1122.0M vs 1108.8M
✓Marja bruta in crestere39.8% vs 22.4%
✓Rotatia activelor in crestere0.45 vs 0.36
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-1.21pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 14.97% |
| WACC (costul capitalului) | 16.18% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 2.21 · Prima de risc 5.5%
Cost capitaluri proprii 16.37% · Cost datorie 3.12% · Impozit efectiv 11.6%