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)
AGO.WAthis companyAgora S.A.	PLN 12.90	18.57×	0.6×	0.26×	4.09×	1677.2%	39.0%	5.1%	1.4%	3.2%	2.5%	31.6%	1.19×	2.52×	1.51×	0.71×	2.7%	8	1.4	4	A-
ATG.WAATM Grupa S.A.	PLN 3.54	8.86×	0.99×	1.02×	3.43×	206.0%	18.3%	12.6%	11.5%	11.2%	8.3%	5.9%	0.08×	0×	24.15×	2.36×	4.6%	6	3.41	4	A+
CPS.WACyfrowy Polsat S.A.	PLN 12.65	-2.58×	0.5×	0.47×	6.04×	1326.6%	23.8%	9.6%	-18.2%	-19.3%	4.4%	13.4%	1.13×	3.87×	1.31×	1.35×	0.0%	3	1.13	3	B-
DIG.WADigital Network S.A.	PLN 289.80	18.14×	6.88×	6.44×	13.06×	129.4%	58.5%	45.4%	33.3%	35.6%	12.4%	6.6%	1.95×	2.61×	14.87×	0.82×	1.6%	4	4.01	3	B+
KPL.WAKino Polska TV Spolka Akcyjna	PLN 17.30	5.66×	1.25×	1.35×	2.67×	861.3%	33.8%	28.2%	23.8%	22.1%	18.8%	12.8%	0.03×	-0.05×	270.18×	3.75×	2.8%	6	4.31	5	S-
LRQ.WALARQ S.a.	PLN 2.80	2.02×	0.37×	80.81×	2.45×	-131.0%	-179.7%	5015.1%	3979.0%	18.2%	15.7%	-1.4%	0.2×	0.86×	23.16×	0.02×	0.0%	4	2.23	4	A-
Peer median	—	5.66×	0.99×	1.35×	3.43×	206.0%	23.8%	28.2%	23.8%	18.2%	12.4%	6.6%	0.2×	0.86×	23.16×	1.35×	1.6%	4	3.41	4	—