🏦 Altman Z-Score
8.28
ZONA SIGURA
| X1 Capital de lucru / Active | 0.145 | x1.2 |
| X2 Profit reportat / Active | -1.04 | x1.4 |
| X3 EBIT / Active | -0.143 | x3.3 |
| X4 Capitalizare / Datorii | 15.873 | x0.6 |
| X5 Vanzari / Active | 0.513 | 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 pozitiv-14.58%
✓Cash flow operational pozitiv1.22B
✗ROA in crestere-14.58% vs -14.23%
✓Cash flow > Profit net (calitate)1.22B vs -1.33B
✓Datorie pe termen lung in scadere25.0% vs 25.1% din active
✗Lichiditate curenta in crestere1.30 vs 1.78
✗Fara emisiune de actiuni noi343.9M vs 333.9M
✓Marja bruta in crestere67.2% vs 66.5%
✓Rotatia activelor in crestere0.51 vs 0.40
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-67.24pp
DISTRUGE VALOARE
| ROIC (randamentul capitalului) | -56.06% |
| WACC (costul capitalului) | 11.18% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 1.31 · Prima de risc 5.5%
Cost capitaluri proprii 11.43% · Cost datorie 1.0% · Impozit efectiv 21.0%