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)
MVP.WAthis companyMarvipol Development S.A.	PLN 8.10	6.2×	0.49×	0.65×	5.77×	139.0%	25.3%	16.9%	10.4%	8.0%	5.1%	1.3%	0.75×	2.52×	3.66×	13.74×	6.9%	4	0.77	4	A-
CAV.WACavatina Holding S.A.	PLN 12.55	103.08×	0.29×	1.12×	19.75×	-2418.6%	44.9%	32.8%	1.1%	0.3%	1.5%	-52.1%	1.94×	17.17×	0.83×	0.31×	0.0%	4	0.42	2	C
CZT.WACzerwona Torebka S.A.	PLN 0.55	-1.63×	0.27×	0.68×	-1.5×	-2807.4%	27.9%	-43.6%	-41.5%	-16.5%	-4.5%	-70.0%	0.47×	-0.22×	-27.32×	5.89×	0.0%	3	-0.57	2	B-
INP.WAInpro S.A.	PLN 6.75	6.15×	0.63×	0.81×	5.18×	374.4%	35.3%	21.4%	13.3%	10.2%	8.8%	-14.7%	0.41×	1.71×	9.84×	3.62×	2.9%	3	2.39	4	A
KCI.WAKci S.a.	PLN 0.80	-11.51×	0.18×	3.2×	98.8×	-171.6%	-25.8%	-32.7%	-27.8%	-1.6%	-1.6%	-12.1%	0.09×	31.96×	-1.33×	3.25×	0.0%	2	0.56	2	C+
LKD.WALokum Deweloper S.A.	PLN 23.80	11.99×	0.72×	3.77×	291.06×	123.1%	37.4%	0.3%	31.4%	6.0%	0.0%	-30.4%	0.36×	90.16×	0.03×	12.44×	2.2%	4	2.94	3	B
Peer median	—	6.15×	0.29×	1.12×	19.75×	-171.6%	35.3%	0.3%	1.1%	0.3%	0.0%	-30.4%	0.41×	17.17×	0.03×	3.62×	0.0%	3	0.56	2	—