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)
IDM.WAthis companyIDM S.A.	PLN 0.44	-53.76×	8,056.56×	5.62×	-179.17×	-541.8%	30.9%	30.9%	-10.4%	-14979.2%	55.8%	-2.3%	497.43×	-7.29×	4.3×	1.91×	0.0%	6	13.69	1	C-
06N.WAMagna Polonia S.A.	PLN 2.23	8.45×	0.34×	1.63×	-276.52×	166.8%	32.2%	-17.6%	19.4%	4.0%	-2.8%	15.0%	0.01×	42.25×	-32.7×	9.88×	0.0%	5	1.95	3	B
AAT.WAAlta S.A.	PLN 1.65	-2.27×	0.11×	-4.28×	-2.7×	-320.6%	130.2%	175.1%	187.9%	-4.9%	-4.4%	-18.0%	0.02×	-0.39×	-82.13×	8.71×	0.0%	4	3.07	2	B-
ATATS.WAAtlantis SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FOFON.WAFON SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
INC.WAInc. S.a.	PLN 1.18	15.2×	1.52×	2.36×	5.51×	-390.1%	36.5%	30.2%	15.8%	10.2%	8.0%	-33.1%	0.21×	-0.24×	12.43×	6.07×	0.0%	4	2.96	3	B
Peer median	—	8.45×	0.34×	1.63×	-2.7×	-320.6%	36.5%	30.2%	19.4%	4.0%	-2.8%	-18.0%	0.02×	-0.24×	-32.7×	8.71×	0.0%	4	2.96	3	—