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)
CBF.WAthis companyCyber_Folks S.A.	PLN 190.40	47.03×	5.92×	3.47×	12.04×	253.0%	88.3%	24.3%	7.4%	12.6%	10.6%	7.4%	1.43×	1.31×	4×	1.22×	1.0%	6	2.99	3	B
ATD.WAAtende S.A.	PLN 4.03	28.29×	1.25×	0.29×	4.28×	-63.0%	17.0%	0.5%	1.0%	4.4%	1.3%	2.5%	0.34×	-2.49×	0.62×	1.12×	0.0%	7	2.91	2	B-
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-
OPL.WAOrange Polska S.A.	PLN 16.57	17.57×	0.99×	1.02×	5.35×	113.0%	8.2%	4.2%	5.8%	5.6%	2.0%	5.8%	0.54×	1.79×	1.55×	0.44×	5.2%	7	2.08	3	B
VRC.WAVercom S.A.	PLN 118.00	31.79×	7.12×	6.07×	22.15×	127.4%	53.9%	23.9%	19.1%	22.4%	19.0%	3.4%	0.2×	-0.19×	22.19×	1.34×	1.6%	8	10.2	4	A
Peer median	—	22.93×	1.12×	0.74×	5.69×	120.2%	20.4%	6.9%	3.4%	5.0%	3.2%	4.6%	0.44×	0.8×	1.43×	1.23×	0.8%	7	2.5	3	—