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)
ERB.WAthis companyErbud S.A.	PLN 24.90	-9.4×	0.78×	0.1×	5.58×	-435.3%	8.1%	0.7%	-1.1%	-8.3%	2.3%	-18.2%	0.9×	1.43×	0.79×	1.26×	7.9%	2	1.71	2	C
ATR.WAAtrem S.A.	PLN 51.00	14.61×	7.51×	1.76×	11.56×	-156.8%	21.4%	14.4%	12.1%	51.4%	39.3%	3.3%	0.14×	0.03×	23.33×	1.18×	2.8%	5	4.29	4	A
INK.WAInstal Krakow S.A.	PLN 34.70	6.15×	0.67×	0.78×	4.28×	522.0%	31.7%	16.2%	12.7%	11.0%	9.9%	10.6%	0.04×	-0.13×	50.79×	3.81×	6.8%	6	3.54	5	S
MCR.WAMCR S.A.	PLN 13.30	0.52×	0.41×	0.64×	22.78×	-1.0%	17.4%	-9.2%	122.4%	78.4%	-3.9%	-136.7%	0.12×	-6.04×	-4.07×	4.3×	23.6%	5	2.98	5	S-
MGT.WAMangata Holding S.A.	PLN 59.00	9.62×	0.74×	0.52×	6.5×	195.7%	19.2%	4.7%	5.4%	7.7%	4.7%	25.2%	0.32×	1.62×	3.78×	1.54×	9.2%	8	2.3	4	A+
MSZ.WAMostostal Zabrze S.A.	PLN 6.62	10.5×	1.24×	0.35×	5.39×	67.3%	11.1%	2.8%	3.1%	10.9%	4.1%	12.6%	0.15×	-2.18×	2.45×	1.21×	0.2%	7	2.09	4	A
Peer median	—	9.62×	0.74×	0.64×	6.5×	67.3%	19.2%	4.7%	12.1%	11.0%	4.7%	10.6%	0.14×	-0.13×	3.78×	1.54×	6.8%	6	2.98	4	—