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)
LBW.WAthis companyLubawa S.A.	PLN 9.94	9.55×	2.05×	1.95×	6.59×	42.1%	39.7%	23.5%	20.5%	21.5%	19.1%	6.1%	0×	-0.83×	106.37×	2.96×	0.0%	6	10.03	4	A+
ARL.WAArlen S.A.	PLN 23.20	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
PRT.WAProtektor S.A.	PLN 0.80	-2.96×	1.76×	0.35×	57.07×	100.0%	34.8%	-6.8%	-11.9%	-59.8%	-13.0%	-7.1%	1.58×	26.01×	-2.95×	1.15×	0.0%	4	1.24	1	C-
Peer median	—	-2.96×	1.76×	0.35×	57.07×	100.0%	34.8%	-6.8%	-11.9%	-59.8%	-13.0%	-7.1%	1.58×	26.01×	-2.95×	1.15×	0.0%	4	1.24	1	—