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)
PGM.WAthis companyPMPG Polskie Media S.A.	PLN 2.06	-2.02×	0.81×	0.5×	-2.88×	-79.1%	42.3%	-15.7%	-24.9%	-40.1%	-22.8%	-9.2%	0.05×	0.97×	-19.93×	2.18×	0.0%	5	1.48	2	B-
CLCLE.WACoal Energy S.A.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EKEKP.WAElkop SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
IFI.WAIfirma S.A.	PLN 19.50	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-
IZO.WAIzolacja Jarocin Spolka Akcyjna	PLN 3.69	-248.39×	0.8×	0.54×	14.07×	1.2%	28.2%	0.7%	-0.2%	-0.3%	-1.9%	5.0%	0×	-6.34×	4.61×	4.83×	0.0%	2	2.95	3	B-
VIN.WAGielda Praw Majatkowych Vindexus Spolka Akcyjna	PLN 13.70	5.18×	0.46×	1.72×	5.73×	282.3%	60.0%	75.7%	33.3%	8.8%	13.5%	-23.3%	0.34×	2.07×	4.65×	12.69×	3.8%	4	2.66	4	A
Peer median	—	5.18×	0.8×	1.72×	12.59×	216.0%	40.2%	24.5%	20.5%	8.8%	13.5%	5.0%	0×	-0.23×	4.61×	4.83×	3.8%	4	2.95	4	—