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)
MCR.WAthis companyMCR S.A.	PLN 13.30	0.52×	0.41×	0.64×	22.78×	-1.0%	17.4%	-9.2%	122.4%	78.4%	-3.9%	-136.7%	0.12×	-6.04×	-4.07×	4.3×	23.6%	5	2.98	5	S-
ATR.WAAtrem S.A.	PLN 51.00	14.61×	7.51×	1.76×	11.56×	-156.8%	21.4%	14.4%	12.1%	51.4%	39.3%	3.3%	0.14×	0.03×	23.33×	1.18×	2.8%	5	4.29	4	A
BMC.WABumech S.A.	PLN 10.64	-1.71×	-0.46×	0.8×	-8.63×	-839.8%	3.9%	-34.7%	-46.7%	27.0%	-374.2%	0.2%	-0.9×	-5.67×	-2.61×	0.14×	0.0%	3	-4.83	2	C+
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
MGT.WAMangata Holding S.A.	PLN 59.00	9.62×	0.74×	0.52×	6.5×	195.7%	19.2%	4.7%	5.4%	7.7%	4.7%	25.2%	0.32×	1.62×	3.78×	1.54×	9.2%	8	2.3	4	A+
OND.WAOnde S.A.	PLN 7.93	25.06×	1.33×	0.55×	9.35×	-4.1%	12.7%	4.6%	2.2%	5.3%	4.9%	-3.2%	0.4×	0.31×	3.99×	2.3×	3.5%	5	2.36	2	C+
Peer median	—	9.62×	0.78×	0.55×	6.5×	-156.8%	12.7%	4.6%	2.2%	7.7%	4.7%	0.2%	0.32×	0.31×	3.78×	1.26×	3.5%	5	2.3	2	—