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)
DAD.WAthis companyDadelo S.A.	PLN 90.00	43.64×	4.8×	1.51×	24.98×	-1287.2%	29.7%	5.8%	3.5%	11.0%	9.7%	-21.1%	1.41×	5.65×	4.6×	1.72×	0.0%	4	4.64	3	B-
IPO.WAIntersport Polska S.A.	PLN 0.28	-1.41×	-1.68×	0.32×	-7.48×	529.4%	15.8%	-19.7%	-22.9%	120.3%	-272.8%	-9.0%	-1.28×	-3.19×	-9.23×	0.31×	0.0%	4	-1.36	2	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	—	9.21×	1.22×	0.38×	1.47×	294.2%	19.0%	-7.7%	-10.4%	70.5%	-131.4%	-10.3%	0.2×	-0.19×	-2×	0.7×	3.7%	5	0.84	3	—