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)
PCX.WAthis companyPCC 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
ATC.WAArctic Paper S.A.	PLN 4.99	-5.68×	0.4×	0.18×	-37.89×	138.2%	7.0%	-6.6%	-3.1%	-7.0%	-8.4%	-32.3%	0.19×	-6.75×	-8.6×	1.33×	0.0%	3	1.48	3	B
IZS.WAIzostal S.A.	PLN 2.79	8.28×	0.39×	0.09×	6.02×	-3137.5%	9.2%	2.4%	1.0%	4.8%	5.2%	72.9%	0.59×	3.51×	1.95×	1.35×	2.8%	6	2.28	3	B+
KCH.WAKrakchemia S.A.	PLN 0.11	-0.36×	-0.06×	0.18×	-0.86×	-221.0%	12.3%	-26.8%	-48.3%	16.5%	9.3%	-32.3%	-0.01×	-0.03×	-1.13×	0.05×	0.0%	2	-53.72	1	C-
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+
Peer median	—	-4.18×	0.4×	0.18×	-0.86×	-221.0%	12.3%	-6.6%	-3.5%	-7.0%	-1.1%	-7.3%	0.53×	-0.03×	-1.13×	1.33×	0.0%	3	1.48	2	—