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)
HRP.WAthis companyHarper Hygienics S.A.	PLN 5.22	4.84×	0.48×	0.14×	5.64×	462.0%	29.4%	6.5%	2.9%	10.0%	6.5%	4.7%	1.32×	4.12×	2.44×	1.48×	0.0%	7	1.6	3	B+
ATP.WAAtlanta Poland S.A.	PLN 20.60	7.42×	0.97×	0.22×	5.3×	288.9%	15.9%	4.5%	3.0%	13.1%	10.7%	19.9%	0.44×	1.26×	4.96×	1.69×	4.8%	7	3.55	4	A
BIP.WABio Planet S.A.	PLN 19.50	12.68×	2.51×	0.26×	9.38×	-408.4%	4.2%	2.9%	2.0%	19.8%	10.6%	-3.2%	1.09×	2.81×	5.05×	0.97×	0.4%	5	3.44	3	B-
DEL.WADelko S.A.	PLN 5.92	26.67×	0.68×	0.13×	6.28×	1093.9%	17.3%	1.1%	0.5%	2.6%	2.2%	7.6%	0.64×	2.53×	1.89×	1.25×	10.4%	4	3.4	3	B+
KSKSG.WAKSG Agro S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
MIR.WAMiraculum S.A.	PLN 0.61	-20.58×	1.11×	0.56×	44.68×	331.6%	29.4%	0.1%	-2.7%	-5.4%	0.1%	4.6%	0.5×	13.7×	0.04×	1.26×	0.0%	4	1	2	C
Peer median	—	10.05×	1.04×	0.24×	7.83×	310.2%	16.6%	2.0%	1.2%	7.9%	6.4%	6.1%	0.57×	2.67×	3.43×	1.26×	2.6%	5	3.42	3	—