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)
MSP.WAthis companyMostostal Plock S.A.	PLN 11.55	13.82×	1.39×	0.17×	6.15×	-17.1%	8.9%	3.6%	1.2%	10.0%	15.3%	35.6%	0.28×	0.97×	6.92×	0.94×	0.0%	7	1.64	2	B-
CPR.WACompremum S.A.	PLN 1.17	-0.48×	1.49×	0.86×	-3.14×	-437.0%	-70.9%	-120.4%	-179.3%	-310.4%	-28.8%	-36.9%	4.88×	-2.4×	-3.15×	0.85×	0.0%	5	-0.53	2	C+
DBE.WADB Energy S.A.	PLN 6.30	-4,166.67×	1.7×	1.45×	16.17×	8.8%	70.0%	5.4%	-0.0%	-0.0%	-0.1%	6.4%	1.08×	6.06×	0.88×	2.84×	0.0%	3	1.87	2	C+
DGA.WADGA Spólka Akcyjna	PLN 19.95	3.93×	1.31×	95.98×	-2.18×	-26.4%	-2599.6%	-3032.7%	2444.0%	33.3%	-28.3%	-9.7%	0×	1.02×	0×	2.35×	0.0%	3	1.34	4	A
FSG.WAFabryki Sprzetu i Narzedzi Górniczych Grupa Kapitalowa FASING S.A.	PLN 14.20	5.94×	0.24×	0.15×	3.92×	339.9%	37.4%	9.9%	2.5%	4.1%	7.7%	-11.4%	0.45×	2.48×	3.47×	1.5×	0.0%	6	1.85	4	A
ITB.WAInterbud-Lublin S.A.	PLN 1.28	-4.63×	2.2×	1.07×	-12.93×	-365.3%	9.1%	-16.0%	-23.2%	-47.7%	-7.1%	-103.5%	3.63×	-7.12×	-3.96×	4.84×	0.0%	1	0.23	1	D+
Peer median	—	-0.48×	1.49×	1.07×	-2.18×	-26.4%	9.1%	-16.0%	-0.0%	-0.0%	-7.1%	-11.4%	1.08×	1.02×	0×	2.35×	0.0%	3	1.34	2	—