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)
PXM.WAthis companyPolimex-Mostostal S.A.	PLN 6.90	15.37×	2.84×	0.5×	5.61×	-42.7%	8.1%	4.6%	3.3%	18.4%	14.9%	10.8%	0.17×	-2.81×	7.71×	0.99×	0.0%	6	2.23	4	A-
BDX.WABudimex S.A.	PLN 755.20	21.77×	11.23×	1.59×	11.84×	9.0%	13.6%	9.2%	7.9%	56.0%	22.9%	1.8%	0.33×	-2.32×	18.7×	1.03×	4.3%	5	3.36	4	A-
DEK.WADekpol S.a.	PLN 55.00	6.92×	1.03×	0.39×	4.3×	269.7%	17.9%	8.6%	5.6%	15.0%	9.4%	37.0%	0.69×	0.46×	5.23×	2.07×	4.0%	4	2.28	4	A
INK.WAInstal Krakow S.A.	PLN 34.70	6.15×	0.67×	0.78×	4.28×	522.0%	31.7%	16.2%	12.7%	11.0%	9.9%	10.6%	0.04×	-0.13×	50.79×	3.81×	6.8%	6	3.54	5	S
MRB.WAMirbud S.A.	PLN 11.28	14.53×	1.37×	0.55×	15.32×	26.9%	7.7%	3.3%	3.8%	9.4%	3.7%	-6.5%	0.38×	2.66×	3.24×	1.98×	0.7%	5	2.29	3	B+
MSP.WAMostostal Plock S.A.	PLN 11.55	13.82×	1.39×	0.17×	6.15×	-17.1%	8.9%	3.6%	1.2%	10.0%	15.3%	35.6%	0.28×	0.97×	6.92×	0.94×	0.0%	7	1.64	2	B-
Peer median	—	13.82×	1.37×	0.55×	6.15×	26.9%	13.6%	8.6%	5.6%	11.0%	9.9%	10.6%	0.33×	0.46×	6.92×	1.98×	4.0%	5	2.29	4	—