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)
CPS.WAthis companyCyfrowy 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-
KPL.WAKino Polska TV Spolka Akcyjna	PLN 17.30	5.66×	1.25×	1.35×	2.67×	861.3%	33.8%	28.2%	23.8%	22.1%	18.8%	12.8%	0.03×	-0.05×	270.18×	3.75×	2.8%	6	4.31	5	S-
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
WPL.WAWirtualna Polska Holding S.A.	PLN 54.70	-52.78×	2.07×	0.82×	5.78×	1546.4%	15.7%	14.3%	-1.5%	-3.9%	-7.5%	14.7%	2.16×	2.61×	2.93×	1.39×	3.6%	8	1.19	2	C+
Peer median	—	5.66×	1.25×	1.02×	5.35×	861.3%	15.7%	14.3%	5.8%	5.6%	2.0%	12.8%	0.54×	1.79×	2.93×	1.39×	3.6%	7	2.08	3	—