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)
MIR.WAthis companyMiraculum S.A.	PLN 0.61	-20.58×	1.11×	0.56×	44.68×	331.6%	29.4%	0.1%	-2.7%	-5.4%	0.1%	4.6%	0.5×	13.7×	0.04×	1.26×	0.0%	4	1	2	C
BIP.WABio Planet S.A.	PLN 19.50	12.68×	2.51×	0.26×	9.38×	-408.4%	4.2%	2.9%	2.0%	19.8%	10.6%	-3.2%	1.09×	2.81×	5.05×	0.97×	0.4%	5	3.44	3	B-
DEL.WADelko S.A.	PLN 5.92	26.67×	0.68×	0.13×	6.28×	1093.9%	17.3%	1.1%	0.5%	2.6%	2.2%	7.6%	0.64×	2.53×	1.89×	1.25×	10.4%	4	3.4	3	B+
HRP.WAHarper Hygienics S.A.	PLN 5.22	4.84×	0.48×	0.14×	5.64×	462.0%	29.4%	6.5%	2.9%	10.0%	6.5%	4.7%	1.32×	4.12×	2.44×	1.48×	0.0%	7	1.6	3	B+
KSKSG.WAKSG Agro S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
PPS.WAPepees S.A.	PLN 0.70	-8.27×	0.56×	0.35×	23.94×	-160.3%	22.7%	-1.9%	-4.5%	-7.0%	-1.3%	-45.6%	1.09×	15.41×	-0.54×	1.12×	0.0%	1	1.35	2	B-
Peer median	—	8.76×	0.62×	0.2×	7.83×	150.9%	20.0%	2.0%	1.2%	6.3%	4.3%	0.8%	1.09×	3.47×	2.17×	1.19×	0.2%	5	2.5	3	—