| 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) | |||
| €8.14 | 27.73× | 3.06× | 2.13× | 12.32× | 107.3% | 61.8% | 10.4% | 7.7% | 11.1% | 6.3% | 6.7% | 0.5× | 0.62× | 40.29× | 2.33× | 0.7% | 6 | 2.91 | 3 | B+ | |
| PLN 190.40 | 47.03× | 5.92× | 3.47× | 12.04× | 253.0% | 88.3% | 24.3% | 7.4% | 12.6% | 10.6% | 7.4% | 1.43× | 1.31× | 4× | 1.22× | 1.0% | 6 | 2.99 | 3 | B | |
| €47.60 | -33.47× | 4.42× | 5.47× | -472.08× | 152.4% | -6.8% | -27.6% | -16.4% | -13.2% | -7.7% | 0.7% | 1.11× | -58.96× | -3.15× | 4.93× | 0.0% | 5 | 1.81 | 2 | C | |
| €13.80 | 28.89× | 6.9× | 2.27× | 13.13× | -150.3% | 46.3% | 12.5% | 7.9% | 24.0% | 11.3% | 1.7% | 0.92× | 0.82× | 25.43× | 1.14× | 0.0% | 8 | 4.43 | 3 | B- | |
| €88.65 | 18.09× | 2.82× | 0.36× | 5.22× | 170.8% | 12.1% | 2.7% | 2.0% | 15.6% | 4.9% | 12.0% | 1.31× | 0.1× | 2.28× | 1.26× | 1.4% | 7 | 2.68 | 3 | B+ | |
| PLN 96.00 | 27.61× | 6.74× | 6.68× | 18.8× | 52.1% | 46.0% | 27.4% | 24.2% | 24.4% | 21.8% | 4.8% | 0.04× | -1.36× | 65.98× | 2.3× | 0.0% | 8 | 10.16 | 4 | A+ | |
| Peer median | — | 27.61× | 5.92× | 3.47× | 12.04× | 152.4% | 46.0% | 12.5% | 7.4% | 15.6% | 10.6% | 4.8% | 1.11× | 0.1× | 4× | 1.26× | 0.0% | 7 | 2.99 | 3 | — |





