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)
OPL.WAthis companyOrange Polska S.A.	PLN 16.57	17.57×	0.99×	1.02×	5.35×	113.0%	8.2%	4.2%	5.8%	5.6%	2.0%	5.8%	0.54×	1.79×	1.55×	0.44×	5.2%	7	2.08	3	B
CBF.WACyber_Folks S.A.	PLN 190.40	47.03×	5.92×	3.47×	12.04×	253.0%	88.3%	24.3%	7.4%	12.6%	10.6%	7.4%	1.43×	1.31×	4×	1.22×	1.0%	6	2.99	3	B
CPS.WACyfrowy Polsat S.A.	PLN 12.65	-2.58×	0.5×	0.47×	6.04×	1326.6%	23.8%	9.6%	-18.2%	-19.3%	4.4%	13.4%	1.13×	3.87×	1.31×	1.35×	0.0%	3	1.13	3	B-
ETL.WAEurotel S.A.	PLN 31.10	18.09×	1.45×	0.18×	2.53×	621.2%	20.1%	4.7%	1.0%	8.0%	19.3%	7.2%	0.42×	-0.09×	14.71×	1.32×	0.0%	6	4.11	3	B
Peer median	—	18.09×	1.45×	0.47×	6.04×	621.2%	23.8%	9.6%	1.0%	8.0%	10.6%	7.4%	1.13×	1.31×	4×	1.32×	0.0%	6	2.99	3	—