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)
BST.WAthis companyBEST S.a.	PLN 28.40	9.42×	0.79×	1.6×	10.65×	232.3%	81.9%	52.1%	17.0%	8.4%	10.2%	-32.1%	1.32×	6.52×	2.47×	6.65×	0.0%	4	1.36	4	A
ATATS.WAAtlantis SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
KRU.WAKRUK Spólka Akcyjna	PLN 329.10	8.83×	1.8×	3.83×	9.6×	387.1%	90.9%	85.3%	43.4%	20.4%	15.6%	11.2%	1.37×	4.09×	3.99×	13.7×	3.6%	6	1.82	4	A-
MWT.WAM.W. Trade S.A.	PLN 2.46	-1.52×	0.42×	2.32×	-0.65×	-1082.2%	-0.4%	-199.4%	-153.2%	-28.1%	-31.3%	-79.9%	0.07×	0.74×	-60.49×	36.83×	0.0%	4	-1.4	3	B-
PRI.WANPL Nova S.A.	PLN 3.84	-2.64×	0.67×	3.32×	-13.62×	-641.3%	-9.1%	-55.5%	-125.8%	-25.5%	-6.4%	-10.5%	0.13×	-1.78×	-18.1×	20.76×	0.0%	4	2.33	2	B-
VIN.WAGielda Praw Majatkowych Vindexus Spolka Akcyjna	PLN 13.70	5.18×	0.46×	1.72×	5.73×	282.3%	60.0%	75.7%	33.3%	8.8%	13.5%	-23.3%	0.34×	2.07×	4.65×	12.69×	3.8%	4	2.66	4	A
Peer median	—	1.83×	0.56×	2.82×	2.54×	-179.5%	29.8%	10.1%	-46.2%	-8.3%	3.5%	-16.9%	0.23×	1.4×	-7.05×	17.23×	1.8%	4	2.07	4	—