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)
TRR.WAthis companyTermo-Rex S.A.	PLN 0.53	27.13×	2.56×	3.93×	22.88×	-47.6%	26.4%	13.9%	14.5%	9.4%	7.6%	0.4%	0.02×	-0.23×	31.19×	5.87×	6.0%	4	5.22	3	B+
BOW.WABowim S.A.	PLN 6.94	116.8×	0.24×	0.04×	5.22×	132.1%	0.7%	0.4%	0.0%	0.2%	0.8%	-8.0%	0.07×	0.79×	0.31×	1.82×	0.0%	5	4.25	4	A
IZO.WAIzolacja Jarocin Spolka Akcyjna	PLN 3.69	-248.39×	0.8×	0.54×	14.07×	1.2%	28.2%	0.7%	-0.2%	-0.3%	-1.9%	5.0%	0×	-6.34×	4.61×	4.83×	0.0%	2	2.95	3	B-
IZS.WAIzostal S.A.	PLN 2.79	8.28×	0.39×	0.09×	6.02×	-3137.5%	9.2%	2.4%	1.0%	4.8%	5.2%	72.9%	0.59×	3.51×	1.95×	1.35×	2.8%	6	2.28	3	B+
KGL.WAKorporacja KGL S.A.	PLN 13.20	-4.18×	0.75×	0.15×	9.49×	674.8%	13.3%	-0.6%	-3.5%	-18.0%	-1.1%	30.6%	1.28×	5.89×	-0.23×	0.8×	9.2%	4	2.2	2	B-
KMP.WAPrzedsiebiorstwo Produkcyjno - Handlowe KOMPAP S.A.	PLN 21.00	184.62×	1.6×	1.11×	12.7×	77.4%	16.6%	0.2%	0.6%	0.9%	0.2%	8.6%	0.1×	0.29×	0.35×	1.28×	5.4%	5	3.16	2	B-
Peer median	—	8.28×	0.75×	0.15×	9.49×	77.4%	13.3%	0.4%	0.0%	0.2%	0.2%	8.6%	0.1×	0.79×	0.35×	1.35×	2.8%	5	2.95	3	—