Data date 2026-10-16 Not investment advice; the figures are rule-based model output. How the scores are computed
Score record
Method summaryThe Lothien Robustness Score (0-100) is a weighted combination of sub-scores computed by fixed rules from published financial statements and price data (Damodaran valuation, Dalio risk, Piotroski F-score, earnings quality, momentum and others). The rules are applied automatically to every covered stock, with weights that vary by sector.
AssumptionsCalculations rest on the company's latest published financial statements and on price data that may be delayed. Where four quarters have not been published, annual figures may be scaled from the available quarters. Model parameters such as the risk-free rate, the risk premium and long-term growth are fixed assumptions per exchange and contain no company-specific expectation.
Conflict of interestNo statement has been published on whether MIDAK, the operator of Lothien, or its team hold positions in these stocks. The figures are produced automatically by the same rules, without regard to any such position.
WarningThis information is not within the scope of investment advisory services and is not investment advice. The figures are the output of rule-based models and may not suit your financial situation or your risk and return preferences. Making an investment decision on the basis of this information alone may not lead to results that meet your expectations.
Model output; not investment advice; different models can disagree. Report an error
| Stock | PriceCurrent trading price. | Market CapTotal market capitalization. | FKPrice to Earnings ratio. | PD/DDPrice to Book ratio. | EV/EBITDAEnterprise Value / EBITDA. | ROICReturn on Invested Capital. | WACCWeighted Average Cost of Capital (WACC). | PUSLAFinancial health score (0-100). | DamodaranValuation score. | Intrinsic ValueFair value via DCF model. | Potential %Expected upside potential %. | Dalio RiskDalio Debt Cycle Score | Debt/EquityDebt to Equity ratio. |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
025540
|
51,500.00 | 520.9B | 4.28 | 0.43 | 1.62 | 9.2% | 13.2% | 91 | 69 | 153,790.50 | +149.0% | 94 | 0.07 |
|
00806K
|
10,510.00 | 328.8B | 8.63 | 0.52 | 0.81 | 23.2% | 13.5% | 89 | 73 | 27,674.54 | +122.5% | 89 | 0.06 |
|
005935
|
159,100.00 | 921,596.8B | 6.16 | 1.63 | 3.58 | 27.4% | 10.6% | 87 | 83 | 394,695.25 | +111.1% | 97 | 0.04 |
|
014825
|
13,120.00 | 380.4B | 6.01 | 0.42 | 3.57 | 4.6% | 8.8% | 84 | 61 | 34,551.38 | +122.5% | 71 | 0.45 |
|
00781K
|
14,090.00 | 337.9B | 3.97 | 0.68 | 3.38 | 11.2% | 7.7% | 83 | 74 | 38,381.33 | +129.3% | 71 | 0.75 |
|
008060
|
13,820.00 | 396.4B | 10.40 | 0.62 | 1.03 | 23.2% | 13.7% | 81 | 69 | 32,425.95 | +101.0% | 89 | 0.06 |
|
090460
|
16,800.00 | 556.2B | 6.77 | 0.70 | 2.78 | 7.7% | 10.8% | 81 | 65 | 42,248.62 | +113.6% | 81 | 0.37 |
|
033240
|
20,800.00 | 441.9B | 3.94 | 0.84 | 2.72 | 10.2% | 10.3% | 80 | 60 | 44,900.44 | +86.9% | 81 | 0.44 |
|
108320
|
32,100.00 | 522.1B | 8.99 | 0.46 | 4.33 | 5.6% | 14.1% | 78 | 51 | 60,787.34 | +67.0% | 92 | 0.03 |
|
014820
|
21,950.00 | 636.4B | 10.06 | 0.70 | 4.93 | 4.6% | 10.3% | 77 | 54 | 44,537.58 | +77.2% | 71 | 0.45 |
|
007815
|
19,490.00 | 467.4B | 5.50 | 0.95 | 4.09 | 11.2% | 8.8% | 76 | 66 | 40,820.28 | +82.1% | 71 | 0.75 |
|
000670
|
32,850.00 | 604.7B | 5.68 | 0.15 | 4.29 | -1.1% | 9.5% | 75 | 45 | 79,469.39 | +97.9% | 66 | 0.13 |
|
064400
|
62,000.00 | 6,006.9B | 12.48 | 1.97 | 7.32 | 14.1% | 11.4% | 69 | 54 | 73,405.40 | +13.8% | 93 | 0.19 |
|
010820
|
5,150.00 | 251.2B | 17.28 | 2.84 | 7.67 | 11.8% | 14.8% | 55 | 46 | 4,574.31 | -8.1% | 83 | 0.00 |
|
009835
|
16,450.00 | 3,070.6B | — | 0.32 | 20.08 | -0.3% | 4.1% | 53 | 43 | 16,224.62 | -0.7% | 41 | 1.62 |
|
018260
|
194,300.00 | 15,029.1B | 23.16 | 1.46 | 9.39 | 5.1% | 10.2% | 53 | 41 | 172,509.97 | -8.1% | 90 | 0.19 |
|
489790
|
37,900.00 | 1,909.3B | 16.04 | 2.01 | 12.70 | 7.1% | 10.3% | 50 | 39 | 30,539.02 | -11.5% | 59 | 0.74 |
|
009830
|
30,150.00 | 6,707.0B | — | 0.69 | 24.61 | -0.3% | 5.5% | 43 | 40 | 21,942.08 | -13.9% | 41 | 1.62 |
|
012450
|
889,000.00 | 45,738.0B | 22.69 | 3.81 | 11.28 | 16.0% | 9.1% | 43 | 39 | 452,176.75 | -36.9% | 69 | 1.33 |
|
007810
|
65,600.00 | 1,573.3B | 18.50 | 3.18 | 10.14 | 11.2% | 11.0% | 42 | 31 | 39,270.16 | -30.1% | 71 | 0.75 |
|
003160
|
36,900.00 | 1,011.5B | 34.66 | 4.77 | 15.37 | 22.3% | 12.4% | 41 | 39 | 15,120.89 | -44.3% | 80 | 0.46 |
|
009155
|
379,500.00 | 27,587.3B | 27.38 | 2.70 | 11.58 | 9.2% | 10.4% | 41 | 32 | 189,175.62 | -37.6% | 89 | 0.30 |
|
353200
|
129,500.00 | 6,399.5B | 42.08 | 6.55 | 21.70 | 15.0% | 12.3% | 39 | 27 | 41,519.26 | -51.0% | 93 | 0.01 |
|
001820
|
123,400.00 | 1,282.7B | 67.05 | 4.48 | 28.89 | 5.2% | 13.3% | 38 | 19 | 33,357.67 | -54.7% | 94 | 0.01 |
|
007660
|
96,300.00 | 7,069.3B | 35.18 | 8.23 | 23.65 | 21.8% | 11.9% | 38 | 35 | 30,325.99 | -51.4% | 92 | 0.32 |
|
009150
|
1.2M | 84,542.8B | 83.91 | 8.26 | 35.69 | 9.2% | 10.5% | 36 | 22 | 290,750.00 | -56.2% | 89 | 0.30 |
|
017900
|
8,010.00 | 403.4B | 36.35 | 1.64 | 22.25 | 0.1% | 14.8% | 36 | 19 | 3,064.84 | -46.3% | 90 | 0.00 |
|
022100
|
19,330.00 | 2,934.7B | 91.70 | 5.20 | 49.39 | 10.7% | 12.3% | 35 | 24 | 5,164.68 | -55.0% | 92 | 0.00 |
|
003670
|
173,000.00 | 15,387.7B | 100.00 | 3.66 | 64.07 | 0.7% | 9.3% | 34 | 21 | 47,074.13 | -46.6% | 50 | 0.99 |
|
33626K
|
5,230.00 | 342.5B | — | 1.14 | — | -14.7% | 7.6% | 32 | 25 | 5,665.02 | +3.6% | 24 | 2.23 |
|
079550
|
550,000.00 | 12,014.9B | 41.94 | 7.53 | 24.93 | 9.5% | 11.0% | 29 | 27 | 164,519.69 | -50.5% | 58 | 1.09 |
|
066970
|
104,700.00 | 4,130.2B | — | 5.32 | 188.19 | 6.6% | 9.2% | 28 | 28 | 26,305.16 | -47.9% | 26 | 2.32 |
|
005070
|
41,200.00 | 1,368.0B | — | 2.53 | 88.62 | 0.8% | 11.8% | 26 | 19 | 11,932.40 | -49.0% | 62 | 0.40 |
|
092190
|
8,610.00 | — | — | — | — | — | — | — | — | — | — | — | — |