🏦 Altman Z-Score
1.74
ZONA DE PERICOL
| X1 Capital de lucru / Active | 0.018 | x1.2 |
| X2 Profit reportat / Active | -0.016 | x1.4 |
| X3 EBIT / Active | 0.092 | x3.3 |
| X4 Capitalizare / Datorii | 1.958 | x0.6 |
| X5 Vanzari / Active | 0.257 | 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 pozitiv6.53%
✓Cash flow operational pozitiv31.98B
✗ROA in crestere6.53% vs 7.39%
✓Cash flow > Profit net (calitate)31.98B vs 17.09B
✓Datorie pe termen lung in scadere46.7% vs 50.7% din active
✓Lichiditate curenta in crestere1.12 vs 0.75
✗Fara emisiune de actiuni noi2880.0M vs 2807.0M
✗Marja bruta in crestere65.8% vs 70.5%
✗Rotatia activelor in crestere0.26 vs 0.34
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
+1.92pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 12.61% |
| WACC (costul capitalului) | 10.69% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 1.72 · Prima de risc 5.5%
Cost capitaluri proprii 13.65% · Cost datorie 2.94% · Impozit efectiv 12.6%