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)
MSW.WAthis companyMostostal 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
CTCTS.WACity Service SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ENP.WAEnergoaparatura S.A.	PLN 3.20	12.48×	2.24×	0.94×	8.53×	111.5%	20.4%	9.2%	7.6%	18.0%	16.7%	14.6%	0.02×	-0.28×	15.55×	1.5×	0.0%	4	4.98	4	A
FEE.WAFeerum S.A.	PLN 15.05	9.38×	0.91×	0.91×	4.51×	7.1%	20.7%	12.4%	9.8%	9.7%	9.7%	21.5%	0×	-1.05×	25.71×	2.5×	0.0%	6	3.49	5	S-
NVA.WAP.A. Nova S.A.	PLN 18.15	7.22×	0.31×	0.65×	10.18×	444.8%	22.9%	16.1%	8.9%	4.3%	3.6%	-23.2%	0.73×	6.72×	2.17×	0.75×	4.7%	7	1.35	3	B+
OTS.WAOT Logistics S.A.	PLN 15.20	-3.27×	1.54×	0.55×	20.04×	-91.3%	7.2%	-6.4%	-16.9%	-47.0%	-2.7%	9.3%	5.07×	15.35×	-0.63×	0.45×	0.0%	4	0.84	1	D+
Peer median	—	8.3×	1.23×	0.78×	9.36×	59.3%	20.5%	10.8%	8.2%	7.0%	6.7%	11.9%	0.38×	3.22×	8.86×	1.12×	0.0%	5	2.42	4	—