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)
OND.WAthis companyOnde S.A.	PLN 7.93	25.06×	1.33×	0.55×	9.35×	-4.1%	12.7%	4.6%	2.2%	5.3%	4.9%	-3.2%	0.4×	0.31×	3.99×	2.3×	3.5%	5	2.36	2	C+
EQU.WAEqunico SE	PLN 1.41	12.53×	1.65×	2.97×	27.91×	-6.5%	5.3%	2.7%	23.7%	13.1%	0.6%	7.8%	0.17×	-0.66×	1.82×	1.41×	0.0%	4	1.81	4	A-
GKI.WAGrupa Kapitalowa IMMOBILE S.A.	PLN 4.28	9.43×	1.89×	0.32×	6.1×	-756.3%	19.4%	7.9%	3.4%	20.2%	9.5%	5.3%	2.59×	3.45×	3.67×	1.01×	1.6%	6	1.51	3	B
INL.WAIntrol S.A.	PLN 8.68	11.07×	1.12×	0.35×	4.73×	179.1%	19.2%	5.8%	3.2%	10.1%	9.2%	28.1%	0.5×	0.69×	4.11×	1.34×	5.8%	9	2.78	4	A
MDI.WAMDI Energia S.A.	PLN 1.83	10.33×	2.02×	0.13×	3.75×	-136.4%	4.4%	1.5%	1.3%	19.5%	12.3%	35.1%	0.07×	-4.13×	9.82×	1.26×	0.0%	5	1.79	4	A
MRB.WAMirbud S.A.	PLN 11.28	14.53×	1.37×	0.55×	15.32×	26.9%	7.7%	3.3%	3.8%	9.4%	3.7%	-6.5%	0.38×	2.66×	3.24×	1.98×	0.7%	5	2.29	3	B+
Peer median	—	11.07×	1.65×	0.35×	6.1×	-6.5%	7.7%	3.3%	3.4%	13.1%	9.2%	7.8%	0.38×	0.69×	3.67×	1.34×	0.7%	5	1.81	4	—