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)
PAS.WAthis companyPassus S.A.	PLN 151.00	17.47×	6.12×	1.28×	10.44×	-39.8%	11.5%	10.0%	8.2%	39.4%	71.0%	1.7%	0.03×	-0.9×	25.92×	1.15×	2.2%	5	9.27	4	A
ART.WAArtifex Mundi S.A.	PLN 19.26	6.24×	1.18×	1.65×	5.94×	276.7%	89.8%	25.5%	26.4%	18.9%	16.4%	-0.7%	0.04×	-0.11×	102.86×	8.45×	0.0%	5	9.33	5	S-
ATD.WAAtende S.A.	PLN 4.04	28.29×	1.25×	0.29×	4.28×	-63.0%	17.0%	0.5%	1.0%	4.4%	1.3%	2.5%	0.34×	-2.49×	0.62×	1.12×	0.0%	7	2.91	2	B-
CMP.WAComp S.A.	PLN 97.40	16.53×	2.53×	1.43×	8.84×	-41.4%	32.9%	10.5%	9.0%	15.9%	13.9%	-1.3%	0.19×	0.12×	7.68×	1.21×	0.1%	6	4.87	4	A-
GRN.WAGrodno Spólka Akcyjna	PLN 15.00	18.11×	1.49×	0.17×	9.65×	4.9%	2.1%	1.7%	0.9%	8.3%	6.6%	7.7%	0.72×	3.02×	2.91×	1.03×	0.0%	6	2.91	3	B-
IFI.WAIfirma S.A.	PLN 19.46	15.81×	12.21×	3.24×	12.59×	216.0%	40.2%	24.5%	20.5%	77.4%	71.3%	6.3%	0×	-0.23×	0×	1.24×	5.3%	4	9.38	4	A-
Peer median	—	16.53×	1.49×	1.43×	8.84×	4.9%	32.9%	10.5%	9.0%	15.9%	13.9%	2.5%	0.19×	-0.11×	2.91×	1.21×	0.0%	6	4.87	4	—