| 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) | |||
| PLN 40.80 | 8.22× | 0.82× | 1.06× | 10.22× | 47.1% | 16.6% | 8.6% | 12.9% | 10.0% | 5.2% | 21.8% | 0.01× | -0.05× | 39.7× | 10.06× | 3.3% | 5 | 5.3 | 5 | A+ | |
| PLN 416.00 | 75.06× | 5.34× | 3.57× | 15.07× | -27.2% | 40.3% | 33.1% | 4.8% | 7.1% | 11.0% | 1.6% | 0.72× | 1.43× | 4.06× | 0.7× | 4.1% | 6 | 3.85 | 3 | B | |
| Peer median | — | 75.06× | 5.34× | 3.57× | 15.07× | -27.2% | 40.3% | 33.1% | 4.8% | 7.1% | 11.0% | 1.6% | 0.72× | 1.43× | 4.06× | 0.7× | 4.1% | 6 | 3.85 | 3 | — |

