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)
MGT.WAthis companyMangata 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+
HDR.WAPrzedsiebiorstwo Hydrauliki Silowej HYDROTOR S.A.	PLN 7.30	-11.04×	0.41×	0.3×	-200.48×	711.5%	2.8%	-22.3%	-21.0%	-28.5%	-16.4%	15.0%	0.36×	-92.6×	-15.28×	1.58×	2.1%	4	0.98	3	B
MFO.WAMFO 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-
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+
RWL.WARawlplug S.A.	PLN 15.00	19.68×	0.57×	0.36×	6.73×	204.2%	39.3%	6.3%	1.8%	2.9%	3.5%	3.8%	0.8×	3.64×	1.98×	2.17×	3.2%	6	1.88	3	B+
ZMT.WAZamet S.A.	PLN 0.58	2.61×	0.83×	167.57×	-20.33×	-94.9%	52.1%	-821.5%	6493.0%	32.2%	-4.0%	-8.4%	0×	0.87×	-123.71×	146.31×	0.0%	4	2.04	4	A-
Peer median	—	11.78×	0.75×	0.36×	6.73×	-55.2%	15.2%	2.5%	1.8%	3.1%	3.1%	-6.8%	0.36×	0.87×	1.98×	1.95×	2.1%	5	1.88	3	—