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)
IPE.WAthis companyIPOPEMA Securities S.A.	PLN 8.46	4.55×	0.8×	0.37×	-1.61×	187.5%	8.7%	9.1%	8.0%	17.6%	10.9%	22.4%	0.23×	-4.42×	9.69×	1.47×	5.8%	6	1.95	4	A
06N.WAMagna Polonia S.A.	PLN 2.16	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
ALI.WAAltus S.A.	PLN 3.84	8.5×	0.79×	2.14×	5.4×	10.6%	48.9%	25.5%	25.5%	9.4%	5.8%	10.5%	0.01×	0.07×	67.81×	347.55×	0.0%	7	7.12	4	A
CSR.WACaspar Asset Management S.A.	PLN 8.95	20.87×	1.66×	0.96×	5.46×	189.4%	82.3%	6.4%	4.7%	8.1%	5.3%	8.8%	0.19×	-1.33×	5.94×	15.55×	2.1%	7	6.36	4	A
GTN.WAGetin Holding S.A.	PLN 0.28	-52.77×	1.79×	19.9×	-54.91×	-103.7%	100.0%	-37.6%	-37.8%	-3.4%	-3.3%	-4.4%	0.01×	0.94×	0×	10.77×	116.3%	2	52.43	2	C+
IDM.WAIDM 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-
Peer median	—	8.45×	1.66×	2.14×	-54.91×	10.6%	48.9%	6.4%	4.7%	4.0%	5.3%	8.8%	0.01×	0.07×	4.3×	10.77×	0.0%	6	7.12	3	—