| Piotroski F-Score | 5 / 9 | Altman Z (market) | 1.96 · grey |
| Altman Z′ (book) | 1.11 · distress | Beneish M-Score | −2.53 · clean |
| Merton Distance-to-Default | 5.78σ | Merton PD (1y, risk-neutral) | 0.00% |
| ROIIC (3y) | −16.04% | ROIIC (5y) | 38.61% |
| Asset growth (1y) | 12.15% |
| CAGR | 3y | 5y | 10y | Consistency |
|---|---|---|---|---|
| Revenue | −9.93% | −3.46% | −2.87% | 54.55% |
| EPS | 23.66% | — | — | 54.55% |
| FCF | 37.45% | −4.49% | 7.39% | 63.64% |
Piotroski F-Score (0–9) and Altman Z are computed from the latest two fiscal years (market Z uses market cap, Z′ book equity). The Merton PD is risk-neutral — a model on a disclosed 4% risk-free rate, not a physical default rate. CAGRs anchor on exact fiscal years; consistency is the share of years with a YoY increase.
The exact comparisons summed into the composite above (latest vs prior fiscal year, from the same stored filing facts) — 8–9 is strong, 0–2 weak.
