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)
TOR.WAthis companyTorpol S.A.	PLN 60.50	17.15×	2.32×	0.68×	6.2×	256.4%	7.3%	4.7%	3.9%	13.5%	10.0%	35.3%	0.11×	-4.9×	15.48×	1.54×	2.3%	5	3.13	4	A-
ATR.WAAtrem S.A.	PLN 51.00	14.61×	7.51×	1.76×	11.56×	-156.8%	21.4%	14.4%	12.1%	51.4%	39.3%	3.3%	0.14×	0.03×	23.33×	1.18×	2.8%	5	4.29	4	A
BDX.WABudimex S.A.	PLN 755.20	21.77×	11.23×	1.59×	11.84×	9.0%	13.6%	9.2%	7.9%	56.0%	22.9%	1.8%	0.33×	-2.32×	18.7×	1.03×	4.3%	5	3.36	4	A-
MRB.WAMirbud S.A.	PLN 11.28	14.53×	1.37×	0.55×	15.32×	26.9%	7.7%	3.3%	3.8%	9.4%	3.7%	-6.5%	0.38×	2.66×	3.24×	1.98×	0.7%	5	2.29	3	B+
MSW.WAMostostal Warszawa S.A.	PLN 3.66	-1.54×	-4.94×	0.12×	-2.92×	126.8%	-3.5%	-9.8%	-7.9%	320.0%	-37.3%	55.0%	-6.39×	0.4×	-4.27×	0.92×	0.0%	1	0.88	2	C
MSZ.WAMostostal Zabrze S.A.	PLN 6.62	10.5×	1.24×	0.35×	5.39×	67.3%	11.1%	2.8%	3.1%	10.9%	4.1%	12.6%	0.15×	-2.18×	2.45×	1.21×	0.2%	7	2.09	4	A
Peer median	—	14.53×	1.37×	0.55×	11.56×	26.9%	11.1%	3.3%	3.8%	51.4%	4.1%	3.3%	0.15×	0.03×	3.24×	1.18×	0.7%	5	2.29	4	—