Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 3,995.55 | 4,093.67 | 4,251.51 | 4,425.04 | 4,339.00 |
| Przychód Δ r/r | 0.00% | 2.46% | 3.86% | 4.08% | -1.94% |
| Przychód (min) | 3,995.55 | 4,093.67 | 4,251.51 | 4,425.04 | 4,339.00 |
| Przychód (max) | 3,995.55 | 4,093.67 | 4,251.51 | 4,425.04 | 4,339.00 |
| EBITDA (średnia) | 566.35 | 580.26 | 602.63 | 627.23 | 615.03 |
| EBIT (średnia) | 351.59 | 360.23 | 374.12 | 389.39 | 381.82 |
| EBIT % | 8.80% | 8.80% | 8.80% | 8.80% | 8.80% |
| Zysk netto % | 6.56% | 6.61% | 6.84% | 7.25% | 7.32% |
| EPS (średnia) | 2.49 | 2.57 | 2.77 | 3.05 | 3.02 |
| Liczba analityków (Przychody) | 6 | 7 | 7 | 6 | 7 |
| Liczba analityków (EPS) | 7 | 6 | 6 | 7 | 6 |
| symbol | 0K9W.IL | 0K9W.IL | 0K9W.IL | 0K9W.IL | 0K9W.IL |