23,8
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 consistency16
| ·20 → 3,23 |
Growth pace17
| ·20 → 3,37 |
No recent stagnation61
| ·15 → 9,15 |
FCF quality0
| ·15 → 0,00 |
Debt3
| ·15 → 0,41 |
Return on invested capital (ROIC)11
| ·15 → 1,60 |
| Weighted base | ·100 → 17,75 |
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 · +11.5 pp accumulated over 4 years100 | ±8 | +8,0 |
Altman Z'' · Z'' = 5.14100 | 0/−15 | 0,0 |
Shareholder returns · dilutes 0.4 % a year0
| +15/−5 | -1,1 |
Impairment · 7 % · worst magnitude: earnings93
| 0/−12 | -0,8 |
17,8 + 8,0 + 0,0 − 1,1 − 0,8 =23,8 | ||
Calculated on Sep 4, 2026
