Prognozy (mln)
| Okres | 2024-12-31 | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 |
| Przychód (średnia) | 9,837,961.10 | 10,745,941.45 | 12,406,484.40 | 13,683,239.48 | 13,594,500.00 |
| Przychód Δ r/r | 0.00% | 9.23% | 15.45% | 10.29% | -0.65% |
| Przychód (min) | 9,666,535.47 | 10,538,014.69 | 10,796,514.50 | 12,611,468.96 | 12,529,680.21 |
| Przychód (max) | 10,146,891.96 | 11,102,497.57 | 13,602,996.52 | 14,599,612.97 | 14,504,930.57 |
| EBITDA (średnia) | -611,964.51 | -668,444.89 | -771,737.97 | -851,157.76 | -845,637.78 |
| EBIT (średnia) | -934,890.32 | -1,021,174.67 | -1,178,974.19 | -1,300,302.78 | -1,291,869.97 |
| EBIT % | -9.50% | -9.50% | -9.50% | -9.50% | -9.50% |
| Zysk netto % | 2.46% | 6.00% | 9.15% | 10.53% | 12.19% |
| EPS (średnia) | 284.08 | 756.42 | 1333.13 | 1692.36 | 1945.00 |
| Liczba analityków (Przychody) | 18 | 23 | 23 | 20 | 14 |
| Liczba analityków (EPS) | 14 | 21 | 22 | 12 | 11 |
| symbol | 010140.KS | 010140.KS | 010140.KS | 010140.KS | 010140.KS |