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)
OTS.WAthis companyOT Logistics S.A.	PLN 15.20	-3.27×	1.54×	0.55×	20.04×	-91.3%	7.2%	-6.4%	-16.9%	-47.0%	-2.7%	9.3%	5.07×	15.35×	-0.63×	0.45×	0.0%	4	0.84	1	D+
CTCTS.WACity Service SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
MFO.WAMFO S.A.	PLN 24.90	24.08×	0.75×	0.35×	13.55×	-984.9%	11.9%	2.5%	1.5%	3.1%	3.1%	-24.3%	0.48×	4.11×	2.47×	1.63×	0.0%	8	1.77	4	A-
MSW.WAMostostal Warszawa S.A.	PLN 3.66	-1.54×	-4.94×	0.12×	-2.92×	126.8%	-3.5%	-9.8%	-7.9%	320.0%	-37.3%	55.0%	-6.39×	0.4×	-4.27×	0.92×	0.0%	1	0.88	2	C
NVA.WAP.A. Nova S.A.	PLN 18.15	7.22×	0.31×	0.65×	10.18×	444.8%	22.9%	16.1%	8.9%	4.3%	3.6%	-23.2%	0.73×	6.72×	2.17×	0.75×	4.7%	7	1.35	3	B+
ODL.WAOdlewnie Polskie S.a.	PLN 18.00	11.78×	1.34×	0.9×	7.38×	-55.2%	15.2%	7.6%	7.7%	11.4%	7.9%	-6.8%	0.12×	-0.37×	30.99×	1.95×	3.0%	5	5.34	3	B+
Peer median	—	9.5×	0.53×	0.5×	8.78×	35.8%	13.6%	5.0%	4.6%	7.8%	3.4%	-15.0%	0.3×	2.26×	2.32×	1.28×	1.5%	6	1.56	3	—