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)
MDI.WAthis companyMDI Energia S.A.	PLN 1.83	10.33×	2.02×	0.13×	3.75×	-136.4%	4.4%	1.5%	1.3%	19.5%	12.3%	35.1%	0.07×	-4.13×	9.82×	1.26×	0.0%	5	1.79	4	A
MSW.WAMostostal Warszawa S.A.	PLN 3.66	-1.54×	-4.94×	0.12×	-2.92×	126.8%	-3.5%	-9.8%	-7.9%	320.0%	-37.3%	55.0%	-6.39×	0.4×	-4.27×	0.92×	0.0%	1	0.88	2	C
TSG.WATesgas S.A.	PLN 1.52	-2.11×	0.29×	0.31×	-2.17×	140.3%	5.9%	-15.8%	-14.9%	-13.9%	-11.8%	-32.1%	0.09×	1.26×	-16.33×	2.01×	0.0%	3	0.92	3	B+
UNT.WAUnimot S.A.	PLN 149.60	106.56×	1×	0.07×	7.28×	236.9%	5.7%	0.7%	0.1%	0.9%	2.1%	24.0%	1.13×	3.37×	1.05×	1.11×	4.6%	3	4.52	4	A
WAS.WAWasko S.A.	PLN 7.72	3.54×	0.65×	0.32×	0.94×	148.4%	23.2%	11.5%	9.1%	18.3%	15.4%	27.4%	0.22×	-1.36×	29.98×	1.75×	1.4%	8	3.54	5	S-
Peer median	—	1×	0.47×	0.22×	-0.61×	144.3%	5.8%	-4.5%	-3.9%	9.6%	-4.8%	25.7%	0.15×	0.83×	-1.61×	1.43×	0.7%	3	2.23	4	—