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)
TRI.WAthis companyTriton Development S.A.	PLN 3.98	5.84×	0.27×	0.23×	1.9×	-4036.4%	15.8%	5.8%	4.0%	4.7%	4.6%	17.2%	0.06×	-1.12×	16.36×	2.61×	0.0%	6	2.05	4	A+
EDI.WAED Invest Spólka Akcyjna	PLN 7.26	12.07×	1.47×	0.57×	7.54×	119.8%	15.5%	7.3%	4.7%	12.1%	10.7%	30.9%	0.09×	0.37×	24.1×	1.91×	29.9%	5	2.99	5	A+
ERG.WAERG Spólka Akcyjna	PLN 46.00	-429.04×	0.71×	0.39×	9.46×	-46.2%	13.7%	-1.4%	-0.1%	-0.2%	5.0%	13.0%	0.13×	1.03×	-1.96×	1.79×	0.0%	7	2.23	3	B
HDR.WAPrzedsiebiorstwo Hydrauliki Silowej HYDROTOR S.A.	PLN 7.30	-11.04×	0.41×	0.3×	-200.48×	711.5%	2.8%	-22.3%	-21.0%	-28.5%	-16.4%	15.0%	0.36×	-92.6×	-15.28×	1.58×	2.1%	4	0.98	3	B
LES.WALESS S.a.	PLN 0.15	-31.94×	17.26×	0×	-27.36×	-98.9%	0.0%	0.0%	0.0%	-53.8%	-61.0%	-5.9%	0×	0.44×	-10.35×	1.17×	0.0%	4	2.25	1	C-
MEX.WAMex Polska S.A.	PLN 3.30	29.77×	1.89×	0.23×	5.15×	1046.5%	11.9%	2.5%	0.8%	6.3%	3.3%	33.9%	3.47×	3.19×	0.96×	0.49×	2.8%	6	1.43	2	B-
Peer median	—	-11.04×	1.47×	0.3×	5.15×	119.8%	11.9%	0.0%	0.0%	-0.2%	3.3%	15.0%	0.13×	0.44×	-1.96×	1.58×	2.1%	5	2.23	3	—