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)
VIN.WAthis companyGielda Praw Majatkowych Vindexus Spolka Akcyjna	PLN 13.70	5.18×	0.46×	1.72×	5.73×	282.3%	60.0%	75.7%	33.3%	8.8%	13.5%	-23.3%	0.34×	2.07×	4.65×	12.69×	3.8%	4	2.66	4	A
APE.WAAPS Energia S.A.	PLN 5.10	16.13×	3.23×	0.73×	10.11×	-140.1%	26.5%	8.1%	4.4%	19.5%	8.9%	-8.2%	1.72×	3.34×	2.26×	1.03×	0.0%	5	2.96	3	B+
CTCTS.WACity Service SE	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FEE.WAFeerum S.A.	PLN 15.05	9.38×	0.91×	0.91×	4.51×	7.1%	20.7%	12.4%	9.8%	9.7%	9.7%	21.5%	0×	-1.05×	25.71×	2.5×	0.0%	6	3.49	5	S-
LBT.WALibet S.A.	PLN 1.74	-7.45×	0.71×	0.76×	-167.92×	52.1%	3.9%	-9.4%	-10.1%	-9.4%	-8.1%	-10.9%	0.04×	33.37×	-14.15×	3.38×	0.0%	3	2	2	C
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	—	3.92×	0.81×	0.75×	0.8×	29.6%	12.3%	-0.7%	-1.7%	14.6%	0.4%	6.6%	0.02×	1.87×	-1.01×	1.76×	0.0%	4	2.48	3	—