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)
PKP.WAthis companyPkp Cargo S.A.	PLN 9.98	15.09×	0.77×	0.16×	4.88×	-2739.4%	17.1%	0.2%	1.0%	5.1%	0.1%	-14.3%	3.38×	3.85×	0.06×	0.34×	0.0%	6	0.26	3	B+
OTS.WAOT Logistics S.A.	PLN 15.20	-3.27×	1.54×	0.55×	20.04×	-91.3%	7.2%	-6.4%	-16.9%	-47.0%	-2.7%	9.3%	5.07×	15.35×	-0.63×	0.45×	0.0%	4	0.84	1	D+
TOR.WATorpol S.A.	PLN 60.50	17.15×	2.32×	0.68×	6.2×	256.4%	7.3%	4.7%	3.9%	13.5%	10.0%	35.3%	0.11×	-4.9×	15.48×	1.54×	2.3%	5	3.13	4	A-
Peer median	—	6.94×	1.93×	0.62×	13.12×	82.6%	7.2%	-0.9%	-6.5%	-16.7%	3.6%	22.3%	2.59×	5.22×	7.42×	1×	1.2%	5	1.98	3	—