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)
STS.WAthis companySatis Group S.A.	PLN 0.25	-7.3×	-0.01×	0×	-11.57×	-67.4%	0.0%	0.0%	0.0%	0.2%	0.1%	3.4%	-0×	-0.55×	-1.74×	0.01×	0.0%	2	0.96	2	C+
DCR.WADecora S.A.	PLN 72.10	9.82×	2.08×	1.19×	6.38×	178.6%	42.0%	15.3%	12.1%	21.2%	18.2%	9.1%	0.18×	0.31×	45.36×	2.4×	5.4%	7	4.08	4	A+
MBR.WAMo-BRUK S.A.	PLN 416.00	75.06×	5.34×	3.57×	15.07×	-27.2%	40.3%	33.1%	4.8%	7.1%	11.0%	1.6%	0.72×	1.43×	4.06×	0.7×	4.1%	6	3.85	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-
MRC.WAMercator Medical S.A.	PLN 56.80	12.23×	0.39×	0.61×	15.9×	-145.1%	19.1%	-2.5%	5.0%	3.2%	-1.5%	2.7%	0.03×	-8.1×	-23.77×	5.09×	5.2%	7	4.66	4	A-
TEN.WATen Square Games S.A.	PLN 92.30	7.52×	2.63×	1.6×	4.66×	585.0%	83.0%	24.0%	21.3%	34.9%	34.0%	16.4%	0.03×	-1.15×	55.43×	1.23×	17.3%	7	4.93	4	A+
Peer median	—	12.23×	2.08×	1.19×	13.55×	-27.2%	40.3%	15.3%	5.0%	7.1%	11.0%	2.7%	0.18×	0.31×	4.06×	1.63×	5.2%	7	4.08	4	—