🏦 Altman Z-Score
3.71
ZONA SIGURA
| X1 Capital de lucru / Active | 0.113 | x1.2 |
| X2 Profit reportat / Active | -0.028 | x1.4 |
| X3 EBIT / Active | 0.062 | x3.3 |
| X4 Capitalizare / Datorii | 4.805 | x0.6 |
| X5 Vanzari / Active | 0.528 | x1.0 |
Praguri Altman (1968): >2,99 sigur · 1,81–2,99 gri · <1,81 pericol de faliment
💪 Piotroski F-Score
8/9
PUTERNIC
✓ROA pozitiv3.83%
✓Cash flow operational pozitiv2.94B
✓ROA in crestere3.83% vs 2.93%
✓Cash flow > Profit net (calitate)2.94B vs 693.00M
✓Datorie pe termen lung in scadere16.5% vs 16.6% din active
✗Lichiditate curenta in crestere1.32 vs 1.90
✓Fara emisiune de actiuni noi259.1M vs 266.4M
✓Marja bruta in crestere75.7% vs 75.5%
✓Rotatia activelor in crestere0.53 vs 0.47
9 teste binare (Piotroski, 2000). 8–9 = putere financiara · 0–2 = slabiciune
⚖️ ROIC vs WACC
-1.53pp
LA COSTUL CAPITALULUI
| ROIC (randamentul capitalului) | 7.62% |
| WACC (costul capitalului) | 9.15% |
Ipoteze (la vedere):
Rata fara risc 4.2% (USD) · Beta 1.0 · Prima de risc 5.5%
Cost capitaluri proprii 9.7% · Cost datorie 2.98% · Impozit efectiv 31.3%