Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
ACG.WAthis companyAC Spólka Akcyjna	PLN 20.40	14.29×	1.27×	0.98×	8.16×	266.5%	30.1%	8.5%	6.9%	8.9%	7.7%	16.3%	0.31×	1.37×	5.61×	1.74×	0.0%	7	3.21	4	A-
EAH.WAESOTIQ & Henderson S.A.	PLN 30.30	5.84×	0.65×	0.14×	3.49×	482.3%	67.0%	4.6%	2.4%	11.2%	8.2%	-16.1%	1.09×	2.12×	2.27×	1.31×	13.0%	6	2.69	4	A-
ERG.WAERG Spólka Akcyjna	PLN 46.00	-429.04×	0.71×	0.39×	9.46×	-46.2%	13.7%	-1.4%	-0.1%	-0.2%	5.0%	13.0%	0.13×	1.03×	-1.96×	1.79×	0.0%	7	2.23	3	B
HDR.WAPrzedsiebiorstwo Hydrauliki Silowej HYDROTOR S.A.	PLN 7.30	-11.04×	0.41×	0.3×	-200.48×	711.5%	2.8%	-22.3%	-21.0%	-28.5%	-16.4%	15.0%	0.36×	-92.6×	-15.28×	1.58×	2.1%	4	0.98	3	B
LES.WALESS S.a.	PLN 0.15	-31.94×	17.26×	0×	-27.36×	-98.9%	0.0%	0.0%	0.0%	-53.8%	-61.0%	-5.9%	0×	0.44×	-10.35×	1.17×	0.0%	4	2.25	1	C-
MON.WAMonnari Trade S.A.	PLN 4.71	7.37×	0.52×	0.49×	4.8×	330.8%	62.3%	5.6%	6.6%	7.1%	4.4%	-15.7%	0.05×	-0.16×	19.2×	4.1×	0.0%	5	2.9	3	B+
Peer median	—	-11.04×	0.65×	0.3×	3.49×	330.8%	13.7%	0.0%	0.0%	-0.2%	4.4%	-5.9%	0.13×	0.44×	-1.96×	1.58×	0.0%	5	2.25	3	—