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)
XTP.WAthis companyXTPL S.a.	PLN 70.80	-8.27×	9.94×	14.09×	-11.5×	-866.5%	3.2%	-172.3%	-170.3%	-120.2%	-60.4%	-10.3%	0.86×	-0.57×	-21.44×	1.53×	0.0%	1	3.33	1	C-
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-
GRN.WAGrodno Spólka Akcyjna	PLN 15.00	18.11×	1.49×	0.17×	9.65×	4.9%	2.1%	1.7%	0.9%	8.3%	6.6%	7.7%	0.72×	3.02×	2.91×	1.03×	0.0%	6	2.91	3	B-
IFI.WAIfirma S.A.	PLN 19.50	15.81×	12.21×	3.24×	12.59×	216.0%	40.2%	24.5%	20.5%	77.4%	71.3%	6.3%	0×	-0.23×	0×	1.24×	5.3%	4	9.38	4	A-
Peer median	—	12.27×	1.44×	1.27×	6.02×	216.0%	33.4%	12.7%	10.4%	18.5%	10.3%	7.7%	0.04×	-0.11×	4.48×	1.87×	4.2%	5	7.37	4	—