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)
ANR.WAthis companyAnswear.com S.A.	PLN 22.60	53.27×	2.13×	0.29×	12.38×	331.7%	20.2%	2.0%	0.5%	4.0%	4.9%	44.5%	1.23×	3.85×	1.74×	1.28×	0.0%	7	2.95	2	C
ALALE.WAAllegro.eu S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
CDL.WACDRL S.a.	PLN 10.80	8.96×	0.51×	0.19×	5.09×	167.9%	2.2%	1.6%	2.1%	5.7%	2.8%	-0.4%	0.28×	1.68×	1.35×	1.46×	0.0%	6	2.37	4	A+
IPO.WAIntersport Polska S.A.	PLN 0.28	-1.41×	-1.68×	0.32×	-7.48×	529.4%	15.8%	-19.7%	-22.9%	120.3%	-272.8%	-9.0%	-1.28×	-3.19×	-9.23×	0.31×	0.0%	4	-1.36	2	C
MDV.WAModivo S.A.	PLN 111.20	406.21×	4.13×	0.82×	10.1×	405.5%	40.5%	4.8%	0.2%	1.0%	-7.5%	0.6%	2.09×	3.17×	1.78×	0.92×	0.0%	3	1.17	1	D+
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	—	8.16×	0.52×	0.4×	4.94×	368.2%	28.2%	3.2%	1.2%	6.4%	-2.3%	-4.7%	0.17×	0.76×	1.57×	1.19×	0.0%	5	1.77	3	—