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)
SKH.WAthis companySkarbiec Holding S.A.	PLN 36.50	2.16×	0.81×	0.98×	1.22×	555.8%	73.4%	29.0%	45.1%	37.2%	5.4%	8.4%	0.03×	-0.45×	15.27×	272.33×	0.0%	5	2.22	5	S
06N.WAMagna Polonia S.A.	PLN 2.23	8.45×	0.34×	1.63×	-276.52×	166.8%	32.2%	-17.6%	19.4%	4.0%	-2.8%	15.0%	0.01×	42.25×	-32.7×	9.88×	0.0%	5	1.95	3	B
AAT.WAAlta S.A.	PLN 1.65	-2.27×	0.11×	-4.28×	-2.7×	-320.6%	130.2%	175.1%	187.9%	-4.9%	-4.4%	-18.0%	0.02×	-0.39×	-82.13×	8.71×	0.0%	4	3.07	2	B-
ALI.WAAltus S.A.	PLN 3.84	8.5×	0.79×	2.14×	5.4×	10.6%	48.9%	25.5%	25.5%	9.4%	5.8%	10.5%	0.01×	0.07×	67.81×	347.55×	0.0%	7	7.12	4	A
CSR.WACaspar Asset Management S.A.	PLN 9.10	20.87×	1.66×	0.96×	5.46×	189.4%	82.3%	6.4%	4.7%	8.1%	5.3%	8.8%	0.19×	-1.33×	5.94×	15.55×	2.1%	7	6.36	4	A
FOFON.WAFON SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	8.47×	0.56×	1.3×	1.35×	88.7%	65.6%	15.9%	22.4%	6.0%	1.2%	9.7%	0.02×	-0.16×	-13.38×	12.71×	0.0%	6	4.72	4	—