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)
TOA.WAthis companyTOYA S.a.	PLN 12.70	8.28×	1.3×	0.79×	5.28×	42.0%	34.0%	11.5%	9.6%	15.7%	14.0%	8.5%	0.07×	-0.19×	46.54×	3.64×	0.0%	6	4.78	4	A+
RWL.WARawlplug S.A.	PLN 15.00	19.68×	0.57×	0.36×	6.73×	204.2%	39.3%	6.3%	1.8%	2.9%	3.5%	3.8%	0.8×	3.64×	1.98×	2.17×	3.2%	6	1.88	3	B+
Peer median	—	19.68×	0.57×	0.36×	6.73×	204.2%	39.3%	6.3%	1.8%	2.9%	3.5%	3.8%	0.8×	3.64×	1.98×	2.17×	3.2%	6	1.88	3	—