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)
WAS.WAthis companyWasko S.A.	PLN 7.72	3.54×	0.65×	0.32×	0.94×	148.4%	23.2%	11.5%	9.1%	18.3%	15.4%	27.4%	0.22×	-1.36×	29.98×	1.75×	1.4%	8	3.54	5	S-
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
ELT.WAElektrotim S.A.	PLN 60.75	15.81×	3.32×	0.79×	9.92×	3.6%	11.9%	7.1%	5.0%	21.0%	18.9%	-1.2%	0.09×	0×	9.8×	1.8×	5.5%	5	7.32	4	A
ENP.WAEnergoaparatura S.A.	PLN 3.20	12.48×	2.24×	0.94×	8.53×	111.5%	20.4%	9.2%	7.6%	18.0%	16.7%	14.6%	0.02×	-0.28×	15.55×	1.5×	0.0%	4	4.98	4	A
INL.WAIntrol S.A.	PLN 8.68	11.07×	1.12×	0.35×	4.73×	179.1%	19.2%	5.8%	3.2%	10.1%	9.2%	28.1%	0.5×	0.69×	4.11×	1.34×	5.8%	9	2.78	4	A
Peer median	—	13.54×	2.78×	0.87×	9.22×	57.5%	19.8%	8.1%	6.3%	19.5%	17.8%	8.9%	0.11×	0.02×	12.67×	1.42×	4.1%	5	4.64	4	—