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)
FRO.WAthis companyFerro S.a.	PLN 28.10	8.6×	1.29×	0.78×	6.3×	133.5%	38.8%	11.1%	9.1%	15.0%	11.1%	7.3%	0.33×	1.04×	8.09×	1.77×	11.3%	8	3.49	4	A+
APT.WAApator S.A.	PLN 24.50	8.53×	1.04×	0.56×	5.5×	-17.2%	25.4%	6.2%	6.6%	12.2%	9.2%	8.1%	0.21×	0.82×	8.77×	1.51×	2.6%	7	2.63	5	S-
ELT.WAElektrotim S.A.	PLN 60.75	15.81×	3.32×	0.79×	9.92×	3.6%	11.9%	7.1%	5.0%	21.0%	18.9%	-1.2%	0.09×	0×	9.8×	1.8×	5.5%	5	7.32	4	A
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-
SNX.WASunex S.A.	PLN 3.53	-4.24×	1.04×	0.39×	-40.61×	-968.8%	19.5%	-6.3%	-9.2%	-24.5%	-5.9%	13.7%	1.5×	-23.79×	-2.03×	0.85×	0.0%	3	0.9	2	C
Peer median	—	4.53×	1.04×	0.6×	7.71×	-9.1%	18.4%	-0.0%	5.8%	16.6%	2.6%	3.5%	0.17×	-3.02×	3.37×	1.66×	4.0%	5	2.8	5	—