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)
COG.WAthis companyCognor Holding S.A.	PLN 4.48	-7.21×	0.68×	0.43×	-17.02×	-267.6%	2.0%	-7.3%	-6.0%	-9.4%	-5.7%	-30.1%	0.62×	-7.42×	-2.27×	0.97×	0.0%	4	0.96	2	C
BOW.WABowim S.A.	PLN 6.94	116.8×	0.24×	0.04×	5.22×	132.1%	0.7%	0.4%	0.0%	0.2%	0.8%	-8.0%	0.07×	0.79×	0.31×	1.82×	0.0%	5	4.25	4	A
IZS.WAIzostal S.A.	PLN 2.79	8.28×	0.39×	0.09×	6.02×	-3137.5%	9.2%	2.4%	1.0%	4.8%	5.2%	72.9%	0.59×	3.51×	1.95×	1.35×	2.8%	6	2.28	3	B+
KTY.WAGrupa Kety S.A.	PLN 1,270.00	15.86×	4.5×	1.64×	10.3×	-22.0%	15.3%	14.0%	10.3%	28.4%	17.2%	7.1%	0.72×	1.36×	9.64×	1.63×	6.1%	7	5.54	3	B+
MFO.WAMFO S.A.	PLN 24.90	24.08×	0.75×	0.35×	13.55×	-984.9%	11.9%	2.5%	1.5%	3.1%	3.1%	-24.3%	0.48×	4.11×	2.47×	1.63×	0.0%	8	1.77	4	A-
STF.WAStalprofil S.A.	PLN 8.44	20.37×	0.27×	0.06×	5.96×	-424.5%	8.0%	1.2%	0.3%	1.3%	2.6%	32.8%	0.37×	3.16×	1.86×	1.72×	3.9%	6	2.82	4	A
Peer median	—	20.37×	0.39×	0.09×	6.02×	-424.5%	9.2%	2.4%	1.0%	3.1%	3.1%	7.1%	0.48×	3.16×	1.95×	1.63×	2.8%	6	2.82	4	—