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)
OPN.WAthis companyOponeo.pl S.A.	PLN 103.00	19.83×	4.12×	0.44×	10.43×	59.0%	22.2%	4.2%	2.2%	20.8%	10.0%	-11.7%	1.68×	2.82×	5.24×	1.1×	7.4%	5	3.05	3	B
APR.WAAuto Partner S.A.	PLN 28.35	10.92×	1.53×	0.49×	8.17×	77.4%	26.6%	6.3%	4.5%	14.1%	10.5%	3.8%	0.45×	1.74×	8.27×	3.89×	0.9%	6	6.29	4	A
DAD.WADadelo S.A.	PLN 90.00	43.64×	4.8×	1.51×	24.98×	-1287.2%	29.7%	5.8%	3.5%	11.0%	9.7%	-21.1%	1.41×	5.65×	4.6×	1.72×	0.0%	4	4.64	3	B-
DBC.WATire Company Debica S.A.	PLN 88.90	9.03×	0.79×	0.39×	3.97×	-461.5%	5.5%	4.8%	4.3%	8.7%	7.2%	-2.9%	0.01×	-0.13×	36.81×	1.65×	5.2%	4	2.11	3	B+
Peer median	—	10.92×	1.53×	0.49×	8.17×	-461.5%	26.6%	5.8%	4.3%	11.0%	9.7%	-2.9%	0.45×	1.74×	8.27×	1.72×	0.9%	4	4.64	3	—