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)
KCH.WAthis companyKrakchemia S.A.	PLN 0.11	-0.36×	-0.06×	0.18×	-0.86×	-221.0%	12.3%	-26.8%	-48.3%	16.5%	9.3%	-32.3%	-0.01×	-0.03×	-1.13×	0.05×	0.0%	2	-53.72	1	C-
DGA.WADGA Spólka Akcyjna	PLN 19.95	3.93×	1.31×	95.98×	-2.18×	-26.4%	-2599.6%	-3032.7%	2444.0%	33.3%	-28.3%	-9.7%	0×	1.02×	0×	2.35×	0.0%	3	1.34	4	A
GKI.WAGrupa Kapitalowa IMMOBILE S.A.	PLN 4.28	9.43×	1.89×	0.32×	6.1×	-756.3%	19.4%	7.9%	3.4%	20.2%	9.5%	5.3%	2.59×	3.45×	3.67×	1.01×	1.6%	6	1.51	3	B
JSW.WAJastrzebska Spólka Weglowa S.A.	PLN 26.69	-0.44×	0.9×	0.29×	-2.28×	-876.3%	-25.3%	-37.9%	-66.1%	-203.2%	-39.4%	-134.9%	0.82×	-0.87×	-13.82×	0.39×	0.0%	5	-0.19	1	C-
KPL.WAKino Polska TV Spolka Akcyjna	PLN 17.30	5.66×	1.25×	1.35×	2.67×	861.3%	33.8%	28.2%	23.8%	22.1%	18.8%	12.8%	0.03×	-0.05×	270.18×	3.75×	2.8%	6	4.31	5	S-
NTT.WANTT System S.A.	PLN 32.20	3.9×	0.53×	0.09×	3.09×	-11.7%	8.8%	3.2%	2.4%	13.7%	12.6%	10.0%	0.14×	0.23×	8.8×	1.38×	1.4%	3	4.17	4	A
Peer median	—	3.93×	1.25×	0.32×	2.67×	-26.4%	8.8%	3.2%	3.4%	20.2%	9.5%	5.3%	0.14×	0.23×	3.67×	1.38×	1.4%	5	1.51	4	—