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)
EAH.WAthis companyESOTIQ & Henderson S.A.	PLN 30.30	5.84×	0.65×	0.14×	3.49×	482.3%	67.0%	4.6%	2.4%	11.2%	8.2%	-16.1%	1.09×	2.12×	2.27×	1.31×	13.0%	6	2.69	4	A-
3RG.WA3R Games S.A.	PLN 0.65	18.68×	2.67×	7.34×	16.82×	-512.4%	68.7%	42.8%	39.3%	14.3%	14.6%	2.4%	0×	-0.73×	0×	7.95×	0.0%	4	42.1	3	B
CDL.WACDRL S.a.	PLN 10.80	8.96×	0.51×	0.19×	5.09×	167.9%	2.2%	1.6%	2.1%	5.7%	2.8%	-0.4%	0.28×	1.68×	1.35×	1.46×	0.0%	6	2.37	4	A+
EDI.WAED Invest Spólka Akcyjna	PLN 7.26	12.07×	1.47×	0.57×	7.54×	119.8%	15.5%	7.3%	4.7%	12.1%	10.7%	30.9%	0.09×	0.37×	24.1×	1.91×	29.9%	5	2.99	5	A+
HDR.WAPrzedsiebiorstwo Hydrauliki Silowej HYDROTOR S.A.	PLN 7.30	-11.04×	0.41×	0.3×	-200.48×	711.5%	2.8%	-22.3%	-21.0%	-28.5%	-16.4%	15.0%	0.36×	-92.6×	-15.28×	1.58×	2.1%	4	0.98	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
Peer median	—	8.96×	0.51×	0.32×	5.09×	167.9%	15.5%	1.6%	2.1%	12.1%	2.8%	2.4%	0.09×	-0.73×	0×	1.58×	0.0%	4	2.37	3	—