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)
BDX.WAthis companyBudimex S.A.	PLN 755.20	21.77×	11.23×	1.59×	11.84×	9.0%	13.6%	9.2%	7.9%	56.0%	22.9%	1.8%	0.33×	-2.32×	18.7×	1.03×	4.3%	5	3.36	4	A-
ATR.WAAtrem S.A.	PLN 51.00	14.61×	7.51×	1.76×	11.56×	-156.8%	21.4%	14.4%	12.1%	51.4%	39.3%	3.3%	0.14×	0.03×	23.33×	1.18×	2.8%	5	4.29	4	A
DEK.WADekpol S.a.	PLN 55.00	6.92×	1.03×	0.39×	4.3×	269.7%	17.9%	8.6%	5.6%	15.0%	9.4%	37.0%	0.69×	0.46×	5.23×	2.07×	4.0%	4	2.28	4	A
EQU.WAEqunico SE	PLN 1.41	12.53×	1.65×	2.97×	27.91×	-6.5%	5.3%	2.7%	23.7%	13.1%	0.6%	7.8%	0.17×	-0.66×	1.82×	1.41×	0.0%	4	1.81	4	A-
ERB.WAErbud S.A.	PLN 24.90	-9.4×	0.78×	0.1×	5.58×	-435.3%	8.1%	0.7%	-1.1%	-8.3%	2.3%	-18.2%	0.9×	1.43×	0.79×	1.26×	7.9%	2	1.71	2	C
MRB.WAMirbud S.A.	PLN 11.28	14.53×	1.37×	0.55×	15.32×	26.9%	7.7%	3.3%	3.8%	9.4%	3.7%	-6.5%	0.38×	2.66×	3.24×	1.98×	0.7%	5	2.29	3	B+
Peer median	—	12.53×	1.37×	0.55×	11.56×	-6.5%	8.1%	3.3%	5.6%	13.1%	3.7%	3.3%	0.38×	0.46×	3.24×	1.41×	2.8%	4	2.28	4	—