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)
SEL.WAthis companySelena 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
FRO.WAFerro S.a.	PLN 28.10	8.6×	1.29×	0.78×	6.3×	133.5%	38.8%	11.1%	9.1%	15.0%	11.1%	7.3%	0.33×	1.04×	8.09×	1.77×	11.3%	8	3.49	4	A+
PCR.WAPCC Rokita S.A.	PLN 63.60	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
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
PWX.WAPolwax S.A.	PLN 0.90	-6×	1.48×	0.57×	-8.37×	-41.2%	3.8%	-10.6%	-9.3%	-24.2%	-17.9%	-28.2%	0.51×	-2.08×	-3.77×	2.37×	0.0%	4	1.41	2	C
SKA.WAFabryka Farb i Lakierow Sniezka S.A.	PLN 83.40	14.63×	2.57×	1.35×	8.14×	23.3%	47.7%	13.7%	9.2%	17.5%	14.5%	12.7%	0.37×	0.92×	6.69×	1.37×	4.1%	7	3.95	4	A-
Peer median	—	10.05×	1.29×	0.68×	7.63×	133.5%	18.1%	6.0%	3.5%	7.5%	6.8%	7.3%	0.4×	1.04×	3.37×	1.47×	4.1%	7	2.43	4	—