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)
MFO.WAthis companyMFO S.A.	PLN 24.90	24.08×	0.75×	0.35×	13.55×	-984.9%	11.9%	2.5%	1.5%	3.1%	3.1%	-24.3%	0.48×	4.11×	2.47×	1.63×	0.0%	8	1.77	4	A-
CTCTS.WACity Service SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
INK.WAInstal Krakow S.A.	PLN 34.70	6.15×	0.67×	0.78×	4.28×	522.0%	31.7%	16.2%	12.7%	11.0%	9.9%	10.6%	0.04×	-0.13×	50.79×	3.81×	6.8%	6	3.54	5	S
LTX.WALentex S.A.	PLN 7.28	16.59×	0.93×	0.76×	5.52×	89.9%	27.1%	7.5%	4.6%	5.6%	4.8%	8.8%	0.09×	-0.74×	29.09×	4.59×	0.0%	7	3.39	4	A-
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+
ODL.WAOdlewnie Polskie S.a.	PLN 18.00	11.78×	1.34×	0.9×	7.38×	-55.2%	15.2%	7.6%	7.7%	11.4%	7.9%	-6.8%	0.12×	-0.37×	30.99×	1.95×	3.0%	5	5.34	3	B+
Peer median	—	10.7×	0.83×	0.77×	6.01×	142.8%	23.1%	7.5%	6.5%	9.4%	6.3%	9.7%	0.11×	-0.25×	30.04×	2.88×	4.9%	7	3.47	4	—