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)
DMG.WAthis companyDr. Miele Cosmed Group S.A.	PLN 1.85	11.26×	0.82×	0.44×	6.2×	565.0%	34.4%	5.9%	3.9%	7.3%	6.7%	3.8%	0.23×	1.17×	6.07×	0.97×	1.9%	5	1.8	3	B+
APE.WAAPS Energia S.A.	PLN 5.10	16.13×	3.23×	0.73×	10.11×	-140.1%	26.5%	8.1%	4.4%	19.5%	8.9%	-8.2%	1.72×	3.34×	2.26×	1.03×	0.0%	5	2.96	3	B+
BHW.WABank Handlowy w Warszawie S.A.	PLN 122.20	8.26×	1.37×	3.3×	3.88×	175.3%	75.4%	51.6%	40.0%	16.6%	4.7%	7.3%	0.4×	-2.37×	2.15×	0.52×	13.0%	4	0.28	4	A-
SNK.WASanok Rubber Company Spólka Akcyjna	PLN 19.15	12.79×	0.93×	0.36×	4.72×	376.8%	21.6%	4.4%	2.8%	7.3%	4.7%	17.0%	0.57×	1.31×	5.69×	2.45×	7.1%	7	2.65	4	A-
TPE.WATAURON Polska Energia S.A.	PLN 8.91	4.57×	0.73×	0.44×	3.71×	-1284.5%	18.5%	14.4%	9.6%	15.9%	10.1%	3.4%	0.63×	1.69×	7.22×	0.57×	0.0%	6	1.37	5	S
XTB.WAXTB S.A.	PLN 132.94	13.11×	4.22×	3.93×	0.71×	843.4%	86.5%	38.9%	30.0%	32.2%	7.6%	35.0%	0.01×	-9.11×	0×	697.17×	7.6%	6	3.26	2	C
Peer median	—	12.79×	1.37×	0.73×	3.88×	175.3%	26.5%	14.4%	9.6%	16.6%	7.6%	7.3%	0.57×	1.31×	2.26×	1.03×	7.1%	6	2.65	4	—