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)
CMP.WAthis companyComp S.A.	PLN 98.10	16.53×	2.53×	1.43×	8.84×	-41.4%	32.9%	10.5%	9.0%	15.9%	13.9%	-1.3%	0.19×	0.12×	7.68×	1.21×	0.1%	6	4.87	4	A-
ALL.WAAilleron S.A.	PLN 15.96	7.76×	1.44×	0.34×	4.31×	262.4%	27.7%	9.6%	4.4%	18.5%	10.3%	27.5%	1.7×	1.8×	4.48×	1.87×	5.0%	7	2.12	4	A-
APN.WAAplisens S.A.	PLN 17.70	12.27×	0.82×	1.27×	6.02×	134.8%	33.4%	12.7%	10.4%	6.7%	6.5%	8.5%	0×	-0.51×	18,662×	14.66×	4.2%	5	7.37	4	A
ATD.WAAtende S.A.	PLN 4.04	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-
CLD.WACloud Technologies S.A.	PLN 102.50	31.23×	3.67×	5.72×	10.84×	-37.0%	30.6%	27.8%	18.3%	11.7%	15.4%	5.0%	0.04×	-0.08×	61.03×	4.34×	1.9%	8	32.03	4	A-
IFI.WAIfirma S.A.	PLN 19.46	15.81×	12.21×	3.24×	12.59×	216.0%	40.2%	24.5%	20.5%	77.4%	71.3%	6.3%	0×	-0.23×	0×	1.24×	5.3%	4	9.38	4	A-
Peer median	—	15.81×	1.44×	1.27×	6.02×	134.8%	30.6%	12.7%	10.4%	11.7%	10.3%	6.3%	0.04×	-0.23×	4.48×	1.87×	4.2%	7	7.37	4	—