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)
NWG.WAthis companyNewag S.A.	PLN 89.70	11.91×	3.7×	1.78×	7.2×	-106.9%	28.4%	18.5%	14.9%	31.1%	27.9%	10.1%	0.1×	-0.79×	40.48×	1.84×	2.1%	7	5.97	4	A+
BMC.WABumech S.A.	PLN 10.64	-1.71×	-0.46×	0.8×	-8.63×	-839.8%	3.9%	-34.7%	-46.7%	27.0%	-374.2%	0.2%	-0.9×	-5.67×	-2.61×	0.14×	0.0%	3	-4.83	2	C+
JWW.WAJWW Invest S.A.	PLN 2.96	8.66×	0.79×	0.22×	4.67×	-387.5%	4.1%	3.0%	2.5%	9.0%	6.8%	-19.2%	0.17×	-0.34×	8.42×	1.73×	4.3%	7	2.81	4	A+
PAT.WAPatentus S.A.	PLN 1.80	17.06×	0.57×	0.89×	8.75×	-4570.7%	13.1%	1.1%	5.2%	3.3%	0.7%	-30.2%	0.04×	0.46×	2.75×	4.1×	8.1%	1	2.32	3	B
RAF.WAFabryka Obrabiarek RAFAMET S.A.	PLN 38.00	-6.8×	5.45×	3.37×	-17.74×	-134.9%	9.9%	-32.6%	-49.6%	-80.3%	-18.7%	-7.3%	1.41×	-1.87×	-3.2×	0.98×	0.0%	5	1.08	1	D+
SWG.WASeco/Warwick S.A.	PLN 33.60	9.27×	1.06×	0.32×	5.27×	566.9%	21.9%	5.7%	3.5%	11.5%	8.5%	-20.2%	0.67×	1.47×	4.43×	1.26×	3.6%	5	1.86	4	A
Peer median	—	8.66×	0.79×	0.8×	4.67×	-387.5%	9.9%	1.1%	2.5%	9.0%	0.7%	-19.2%	0.17×	-0.34×	2.75×	1.26×	3.6%	5	1.86	3	—