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)
NVT.WAthis companyNovita S.A.	PLN 105.50	12.23×	1.99×	1.34×	8.86×	108.5%	26.6%	12.6%	11.0%	16.3%	13.6%	7.9%	0.04×	0.1×	87.68×	2.23×	8.2%	5	3.83	5	S-
ACG.WAAC Spólka Akcyjna	PLN 20.40	14.29×	1.27×	0.98×	8.16×	266.5%	30.1%	8.5%	6.9%	8.9%	7.7%	16.3%	0.31×	1.37×	5.61×	1.74×	0.0%	7	3.21	4	A-
AMC.WAAmica S.A.	PLN 44.15	27.41×	0.46×	0.2×	4.08×	124.2%	26.5%	3.1%	0.7%	1.7%	2.4%	15.4%	0.19×	0.45×	1.87×	1.5×	3.2%	7	1.83	3	B+
CDL.WACDRL S.a.	PLN 10.80	8.96×	0.51×	0.19×	5.09×	167.9%	2.2%	1.6%	2.1%	5.7%	2.8%	-0.4%	0.28×	1.68×	1.35×	1.46×	0.0%	6	2.37	4	A+
EAH.WAESOTIQ & Henderson S.A.	PLN 30.30	5.84×	0.65×	0.14×	3.49×	482.3%	67.0%	4.6%	2.4%	11.2%	8.2%	-16.1%	1.09×	2.12×	2.27×	1.31×	13.0%	6	2.69	4	A-
IPO.WAIntersport Polska S.A.	PLN 0.28	-1.41×	-1.68×	0.32×	-7.48×	529.4%	15.8%	-19.7%	-22.9%	120.3%	-272.8%	-9.0%	-1.28×	-3.19×	-9.23×	0.31×	0.0%	4	-1.36	2	C
Peer median	—	8.96×	0.51×	0.2×	4.08×	266.5%	26.5%	3.1%	2.1%	8.9%	2.8%	-0.4%	0.28×	1.37×	1.87×	1.46×	0.0%	6	2.37	4	—