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)
CAR.WAthis companyInter Cars S.A.	PLN 1,066.00	9.83×	1.37×	0.37×	8.4×	-38.3%	28.3%	5.3%	3.8%	14.0%	8.9%	-0.9%	0.73×	2.67×	5.92×	2.45×	0.3%	6	4.13	4	A-
ACG.WAAC 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-
APR.WAAuto Partner S.A.	PLN 28.35	10.92×	1.53×	0.49×	8.17×	77.4%	26.6%	6.3%	4.5%	14.1%	10.5%	3.8%	0.45×	1.74×	8.27×	3.89×	0.9%	6	6.29	4	A
DBC.WATire Company Debica S.A.	PLN 88.90	9.03×	0.79×	0.39×	3.97×	-461.5%	5.5%	4.8%	4.3%	8.7%	7.2%	-2.9%	0.01×	-0.13×	36.81×	1.65×	5.2%	4	2.11	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-
OPN.WAOponeo.pl S.A.	PLN 103.00	19.83×	4.12×	0.44×	10.43×	59.0%	22.2%	4.2%	2.2%	20.8%	10.0%	-11.7%	1.68×	2.82×	5.24×	1.1×	7.4%	5	3.05	3	B
Peer median	—	10.92×	1.53×	0.44×	8.16×	59.0%	22.2%	4.8%	4.3%	8.9%	7.7%	-2.9%	0.31×	1.37×	5.61×	1.65×	0.9%	5	3.05	3	—