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)
STP.WAthis companyStalprodukt S.A.	PLN 241.00	-23.49×	0.33×	0.32×	3.3×	175.6%	6.0%	-1.7%	-1.4%	-1.4%	-1.5%	-16.8%	0.04×	-5.35×	-4.46×	4.14×	2.7%	4	2.82	3	B
BOW.WABowim S.A.	PLN 6.94	116.8×	0.24×	0.04×	5.22×	132.1%	0.7%	0.4%	0.0%	0.2%	0.8%	-8.0%	0.07×	0.79×	0.31×	1.82×	0.0%	5	4.25	4	A
COG.WACognor Holding S.A.	PLN 4.48	-7.21×	0.68×	0.43×	-17.02×	-267.6%	2.0%	-7.3%	-6.0%	-9.4%	-5.7%	-30.1%	0.62×	-7.42×	-2.27×	0.97×	0.0%	4	0.96	2	C
KTY.WAGrupa Kety S.A.	PLN 1,270.00	15.86×	4.5×	1.64×	10.3×	-22.0%	15.3%	14.0%	10.3%	28.4%	17.2%	7.1%	0.72×	1.36×	9.64×	1.63×	6.1%	7	5.54	3	B+
MFO.WAMFO S.A.	PLN 24.90	24.08×	0.75×	0.35×	13.55×	-984.9%	11.9%	2.5%	1.5%	3.1%	3.1%	-24.3%	0.48×	4.11×	2.47×	1.63×	0.0%	8	1.77	4	A-
ZRE.WAZaklad Budowy Maszyn ZREMB - Chojnice Spolka Akcyjna	PLN 7.95	10.2×	2.62×	2.71×	41.53×	-97.3%	22.0%	0.8%	26.6%	25.7%	0.5%	0.5%	0.13×	1.36×	0.47×	0.91×	0.0%	4	2.76	2	C+
Peer median	—	15.86×	0.75×	0.43×	10.3×	-97.3%	11.9%	0.8%	1.5%	3.1%	0.8%	-8.0%	0.48×	1.36×	0.47×	1.63×	0.0%	5	2.76	3	—