| 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) | |||
| PLN 3.19 | -1.22× | 1.11× | 0.76× | 8.36× | -3954.5% | 10.4% | -11.2% | -61.8% | -91.2% | -12.1% | -7.2% | 0.34× | 1.1× | -6.26× | 1.56× | 0.0% | 5 | -0.88 | 3 | B | |
| 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- | |
| 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- | |
| PLN 5.30 | 175.72× | 1.13× | 0.41× | 2.26× | 95.6% | 11.8% | 6.5% | 0.2% | 0.6% | 17.6% | -3.6% | 0.01× | -0.36× | 128.88× | 1.11× | 0.0% | 6 | 3.69 | 4 | A+ | |
| PLN 11.40 | 17.14× | 2.18× | 4.01× | 9.21× | -65.2% | 48.7% | 31.0% | 23.4% | 12.7% | 15.3% | 3.8% | 0× | -2.16× | 88.42× | 8.51× | 9.3% | 6 | 16.16 | 4 | A- | |
| 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- | |
| Peer median | — | 18.11× | 1.25× | 0.41× | 5.94× | 4.9% | 17.0% | 6.5% | 1.0% | 8.3% | 15.3% | 2.5% | 0.04× | -0.36× | 88.42× | 1.12× | 0.0% | 6 | 3.69 | 4 | — |





