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)
HDR.WAthis companyPrzedsiebiorstwo 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
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+
ERG.WAERG Spólka Akcyjna	PLN 46.00	-429.04×	0.71×	0.39×	9.46×	-46.2%	13.7%	-1.4%	-0.1%	-0.2%	5.0%	13.0%	0.13×	1.03×	-1.96×	1.79×	0.0%	7	2.23	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
LES.WALESS S.a.	PLN 0.15	-31.94×	17.26×	0×	-27.36×	-98.9%	0.0%	0.0%	0.0%	-53.8%	-61.0%	-5.9%	0×	0.44×	-10.35×	1.17×	0.0%	4	2.25	1	C-
Peer median	—	-1.41×	0.71×	0.32×	5.09×	119.8%	13.7%	0.0%	0.0%	5.7%	2.8%	-0.4%	0.09×	0.44×	-1.96×	1.46×	0.0%	5	2.25	3	—