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)
TSG.WAthis companyTesgas S.A.	PLN 1.52	-2.11×	0.29×	0.31×	-2.17×	140.3%	5.9%	-15.8%	-14.9%	-13.9%	-11.8%	-32.1%	0.09×	1.26×	-16.33×	2.01×	0.0%	3	0.92	3	B+
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+
MVP.WAMarvipol Development S.A.	PLN 8.10	6.2×	0.49×	0.65×	5.77×	139.0%	25.3%	16.9%	10.4%	8.0%	5.1%	1.3%	0.75×	2.52×	3.66×	13.74×	6.9%	4	0.77	4	A-
NWG.WANewag S.A.	PLN 89.70	11.91×	3.7×	1.78×	7.2×	-106.9%	28.4%	18.5%	14.9%	31.1%	27.9%	10.1%	0.1×	-0.79×	40.48×	1.84×	2.1%	7	5.97	4	A+
TOA.WATOYA 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+
UNT.WAUnimot S.A.	PLN 149.60	106.56×	1×	0.07×	7.28×	236.9%	5.7%	0.7%	0.1%	0.9%	2.1%	24.0%	1.13×	3.37×	1.05×	1.11×	4.6%	3	4.52	4	A
Peer median	—	11.91×	1.3×	0.65×	7.2×	42.0%	25.3%	11.5%	9.6%	9.4%	5.1%	8.5%	0.38×	2.52×	3.66×	1.98×	2.1%	5	4.52	4	—