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)
SNW.WAthis companySanwil Holding S.A.	PLN 1.80	11.82×	0.33×	0.83×	-7.49×	62.4%	23.8%	-7.3%	7.2%	2.9%	-2.1%	5.5%	0.03×	15.7×	-5.23×	7.02×	0.0%	4	2.27	4	A
CDL.WACDRL S.a.	PLN 10.80	8.96×	0.51×	0.19×	5.09×	167.9%	2.2%	1.6%	2.1%	5.7%	2.8%	-0.4%	0.28×	1.68×	1.35×	1.46×	0.0%	6	2.37	4	A+
ERG.WAERG Spólka Akcyjna	PLN 46.00	-429.04×	0.71×	0.39×	9.46×	-46.2%	13.7%	-1.4%	-0.1%	-0.2%	5.0%	13.0%	0.13×	1.03×	-1.96×	1.79×	0.0%	7	2.23	3	B
HDR.WAPrzedsiebiorstwo Hydrauliki Silowej HYDROTOR S.A.	PLN 7.30	-11.04×	0.41×	0.3×	-200.48×	711.5%	2.8%	-22.3%	-21.0%	-28.5%	-16.4%	15.0%	0.36×	-92.6×	-15.28×	1.58×	2.1%	4	0.98	3	B
LES.WALESS S.a.	PLN 0.15	-31.94×	17.26×	0×	-27.36×	-98.9%	0.0%	0.0%	0.0%	-53.8%	-61.0%	-5.9%	0×	0.44×	-10.35×	1.17×	0.0%	4	2.25	1	C-
MEX.WAMex Polska S.A.	PLN 3.30	29.77×	1.89×	0.23×	5.15×	1046.5%	11.9%	2.5%	0.8%	6.3%	3.3%	33.9%	3.47×	3.19×	0.96×	0.49×	2.8%	6	1.43	2	B-
Peer median	—	-11.04×	0.71×	0.23×	5.09×	167.9%	2.8%	0.0%	0.0%	-0.2%	2.8%	13.0%	0.28×	1.03×	-1.96×	1.46×	0.0%	6	2.23	3	—