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)
NVA.WAthis companyP.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+
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
INK.WAInstal Krakow S.A.	PLN 34.70	6.15×	0.67×	0.78×	4.28×	522.0%	31.7%	16.2%	12.7%	11.0%	9.9%	10.6%	0.04×	-0.13×	50.79×	3.81×	6.8%	6	3.54	5	S
MSW.WAMostostal 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
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+
Peer median	—	8.97×	1.01×	0.84×	5.83×	119.2%	17.8%	8.4%	7.6%	14.7%	8.9%	12.6%	0.03×	-0.2×	23.27×	1.72×	1.5%	5	4.26	4	—