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)
PCR.WAthis companyPCC Rokita S.A.	PLN 64.00	19.84×	0.9×	0.68×	8.71×	157.8%	18.1%	1.9%	3.4%	4.5%	1.5%	9.8%	0.4×	2.24×	0.97×	1.47×	8.4%	6	2.43	4	A
KGL.WAKorporacja KGL S.A.	PLN 13.20	-4.18×	0.75×	0.15×	9.49×	674.8%	13.3%	-0.6%	-3.5%	-18.0%	-1.1%	30.6%	1.28×	5.89×	-0.23×	0.8×	9.2%	4	2.2	2	B-
ONO.WAonesano S.A.	PLN 0.76	-10.82×	10.67×	4.35×	-14.89×	-257.3%	38.3%	-34.3%	-40.2%	-98.5%	-54.4%	-7.3%	0.53×	-0.63×	-13.7×	1.78×	0.0%	3	-37.37	1	D+
PCX.WAPCC Exol S.A.	PLN 2.08	10.05×	0.76×	0.35×	7.63×	135.5%	17.1%	6.0%	3.5%	7.5%	6.8%	3.2%	0.55×	3.06×	3.37×	1.27×	0.0%	7	2.2	4	A
SEL.WASelena FM S.A.	PLN 60.80	11.35×	1.69×	0.73×	6.11×	124.6%	33.8%	10.1%	6.4%	14.9%	14.1%	10.3%	0.26×	0.42×	5.38×	1.74×	4.1%	4	2.04	4	A
Peer median	—	2.93×	1.22×	0.54×	6.87×	130.0%	25.4%	2.7%	0.0%	-5.2%	2.9%	6.7%	0.54×	1.74×	1.57×	1.5×	2.1%	4	2.12	3	—