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)
XPL.WAthis companyXplus S.A.	PLN 2.99	21.25×	7.82×	3.04×	12.71×	-13.5%	83.4%	16.5%	14.5%	37.4%	36.5%	7.1%	0.04×	-1.54×	108.44×	1.6×	3.5%	6	4.83	4	A
ALL.WAAilleron S.A.	PLN 15.70	7.76×	1.44×	0.34×	4.31×	262.4%	27.7%	9.6%	4.4%	18.5%	10.3%	27.5%	1.7×	1.8×	4.48×	1.87×	5.0%	7	2.12	4	A-
APN.WAAplisens S.A.	PLN 17.75	12.27×	0.82×	1.27×	6.02×	134.8%	33.4%	12.7%	10.4%	6.7%	6.5%	8.5%	0×	-0.51×	18,662×	14.66×	4.2%	5	7.37	4	A
ART.WAArtifex Mundi S.A.	PLN 19.50	6.24×	1.18×	1.65×	5.94×	276.7%	89.8%	25.5%	26.4%	18.9%	16.4%	-0.7%	0.04×	-0.11×	102.86×	8.45×	0.0%	5	9.33	5	S-
CLD.WACloud Technologies S.A.	PLN 103.00	31.23×	3.67×	5.72×	10.84×	-37.0%	30.6%	27.8%	18.3%	11.7%	15.4%	5.0%	0.04×	-0.08×	61.03×	4.34×	1.9%	8	32.03	4	A-
CMP.WAComp S.A.	PLN 98.80	16.53×	2.53×	1.43×	8.84×	-41.4%	32.9%	10.5%	9.0%	15.9%	13.9%	-1.3%	0.19×	0.12×	7.68×	1.21×	0.1%	6	4.87	4	A-
Peer median	—	12.27×	1.44×	1.43×	6.02×	134.8%	32.9%	12.7%	10.4%	15.9%	13.9%	5.0%	0.04×	-0.08×	61.03×	4.34×	1.9%	6	7.37	4	—