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)
IMS.WAthis companyIMS S.A.	PLN 3.45	9.77×	2.09×	1.34×	6.4×	41.4%	92.3%	20.8%	13.5%	21.0%	12.6%	10.6%	0.79×	1.71×	6.41×	0.6×	4.7%	6	2.87	4	A-
CPL.WAComperia.pl S.A.	PLN 11.90	-34.29×	1.42×	0.31×	6.36×	-124.4%	3.6%	-0.7%	-0.9%	-4.2%	-3.0%	4.3%	0.06×	-0.48×	-2.51×	1.11×	0.0%	5	4.74	3	B-
DTR.WADigitree Group S.A.	PLN 6.80	500×	1.62×	0.37×	12.61×	-25.3%	2.6%	-0.0%	0.1%	0.3%	-0.0%	9.6%	0.22×	-0.94×	-0.06×	0.78×	0.0%	6	3.37	3	B
ETL.WAEurotel S.A.	PLN 31.10	18.09×	1.45×	0.18×	2.53×	621.2%	20.1%	4.7%	1.0%	8.0%	19.3%	7.2%	0.42×	-0.09×	14.71×	1.32×	0.0%	6	4.11	3	B
LRQ.WALARQ S.a.	PLN 2.80	2.02×	0.37×	80.81×	2.45×	-131.0%	-179.7%	5015.1%	3979.0%	18.2%	15.7%	-1.4%	0.2×	0.86×	23.16×	0.02×	0.0%	4	2.23	4	A-
MZA.WAMuza S.A.	PLN 8.20	9.55×	0.54×	0.59×	2.31×	257.6%	40.1%	7.9%	6.2%	5.6%	5.0%	-10.6%	0.05×	-0.44×	14.7×	2.42×	0.0%	7	2.67	4	A
Peer median	—	9.55×	1.42×	0.37×	2.53×	-25.3%	3.6%	4.7%	1.0%	5.6%	5.0%	4.3%	0.2×	-0.44×	14.7×	1.11×	0.0%	6	3.37	3	—