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)
TRK.WAthis companyTrakcja S.A.	PLN 2.95	19.56×	3.55×	0.72×	9.04×	-174.2%	8.4%	5.6%	3.6%	17.9%	10.4%	7.8%	0.41×	-0.83×	4.98×	1.05×	0.0%	6	2.32	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-
DEK.WADekpol S.a.	PLN 55.00	6.92×	1.03×	0.39×	4.3×	269.7%	17.9%	8.6%	5.6%	15.0%	9.4%	37.0%	0.69×	0.46×	5.23×	2.07×	4.0%	4	2.28	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
Peer median	—	14.53×	1.37×	0.55×	11.56×	26.9%	13.6%	8.6%	5.6%	51.4%	9.4%	3.3%	0.33×	0.4×	5.23×	1.18×	2.8%	5	2.29	4	—