🏦 Altman Z-Score
1.17
ZONA DE PERICOL
| X1 Capital de lucru / Active | -0.043 | x1.2 |
| X2 Profit reportat / Active | 0.165 | x1.4 |
| X3 EBIT / Active | 0.043 | x3.3 |
| X4 Capitalizare / Datorii | 1.204 | x0.6 |
| X5 Vanzari / Active | 0.129 | x1.0 |
Praguri Altman (1968): >2,99 sigur · 1,81–2,99 gri · <1,81 pericol de faliment
💪 Piotroski F-Score
5/9
ACCEPTABIL
✓ROA pozitiv3.21%
✓Cash flow operational pozitiv12.48B
✗ROA in crestere3.21% vs 3.65%
✓Cash flow > Profit net (calitate)12.48B vs 6.83B
✗Datorie pe termen lung in scadere42.1% vs 38.1% din active
✓Lichiditate curenta in crestere0.60 vs 0.47
✗Fara emisiune de actiuni noi2083.0M vs 2057.0M
✓Marja bruta in crestere62.3% vs 60.1%
✗Rotatia activelor in crestere0.13 vs 0.13
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-0.56pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 6.17% |
| WACC (costul capitalului) | 6.73% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 0.65 · Prima de risc 5.5%
Cost capitaluri proprii 7.79% · Cost datorie 4.78% · Impozit efectiv 0.0%