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)
INK.WAthis companyInstal Krakow S.A.	PLN 34.70	6.15×	0.67×	0.78×	4.28×	522.0%	31.7%	16.2%	12.7%	11.0%	9.9%	10.6%	0.04×	-0.13×	50.79×	3.81×	6.8%	6	3.54	5	S
ERB.WAErbud S.A.	PLN 24.90	-9.4×	0.78×	0.1×	5.58×	-435.3%	8.1%	0.7%	-1.1%	-8.3%	2.3%	-18.2%	0.9×	1.43×	0.79×	1.26×	7.9%	2	1.71	2	C
LTX.WALentex S.A.	PLN 7.28	16.59×	0.93×	0.76×	5.52×	89.9%	27.1%	7.5%	4.6%	5.6%	4.8%	8.8%	0.09×	-0.74×	29.09×	4.59×	0.0%	7	3.39	4	A-
MFO.WAMFO S.A.	PLN 24.90	24.08×	0.75×	0.35×	13.55×	-984.9%	11.9%	2.5%	1.5%	3.1%	3.1%	-24.3%	0.48×	4.11×	2.47×	1.63×	0.0%	8	1.77	4	A-
MSZ.WAMostostal Zabrze S.A.	PLN 6.62	10.5×	1.24×	0.35×	5.39×	67.3%	11.1%	2.8%	3.1%	10.9%	4.1%	12.6%	0.15×	-2.18×	2.45×	1.21×	0.2%	7	2.09	4	A
NVA.WAP.A. Nova S.A.	PLN 18.15	7.22×	0.31×	0.65×	10.18×	444.8%	22.9%	16.1%	8.9%	4.3%	3.6%	-23.2%	0.73×	6.72×	2.17×	0.75×	4.7%	7	1.35	3	B+
Peer median	—	10.5×	0.78×	0.35×	5.58×	67.3%	11.9%	2.8%	3.1%	4.3%	3.6%	-18.2%	0.48×	1.43×	2.45×	1.26×	0.2%	7	1.77	4	—