24,2
Out of profile · window 5 years
OUT OF PROFILE
No target price is issued: the company falls outside the profile this method looks for.
Each factor scores 0–100 on its own scale; the score is their weighted average.
| Score | Weight → points |
|---|---|
Growth consistency69
| ·20 → 13,79 |
Growth pace32
| ·20 → 6,45 |
No recent stagnation61
| ·15 → 9,16 |
FCF quality0
| ·15 → 0,00 |
Debt4
| ·15 → 0,56 |
Return on invested capital (ROIC)6
| ·15 → 0,86 |
| Weighted base | ·100 → 30,82 |
The factors build the score; the modifiers correct it, within +23 / −28. Same 0–100 bar, 100 is always good.
| Score | Range | Points |
|---|---|---|
Gross margin trend · +9.8 pp accumulated over 4 years100 | ±8 | +8,0 |
Altman Z'' · Z'' = 4.05100 | 0/−15 | 0,0 |
Shareholder returns · dilutes 1.1 % a year0
| +15/−5 | -2,6 |
Impairment · 100 % · worst magnitude: fcf0
| 0/−12 | -12,0 |
30,8 + 8,0 + 0,0 − 2,6 − 12,0 =24,2 | ||
Calculated on Sep 5, 2026
