Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 720,600.00 | 782,100.00 | 779,750.00 | 870,900.00 | 885,600.00 |
| Przychód Δ r/r | 0.00% | 8.53% | -0.30% | 11.69% | 1.69% |
| Przychód (min) | 686,117.89 | 670,768.12 | 769,995.00 | 787,233.90 | 800,521.69 |
| Przychód (max) | 753,953.72 | 924,594.52 | 789,505.00 | 971,603.94 | 988,003.73 |
| EBITDA (średnia) | 229,540.24 | 249,130.48 | 248,381.91 | 277,416.87 | 282,099.41 |
| EBIT (średnia) | 202,866.90 | 220,180.69 | 219,519.10 | 245,180.10 | 249,318.52 |
| EBIT % | 28.15% | 28.15% | 28.15% | 28.15% | 28.15% |
| Zysk netto % | 15.39% | 14.91% | 15.56% | 14.32% | 14.17% |
| EPS (średnia) | 145.89 | 152.92 | 157.91 | 163.80 | 164.80 |
| Liczba analityków (Przychody) | 4 | 6 | 5 | 1 | 2 |
| Liczba analityków (EPS) | 6 | 6 | 5 | 2 | 1 |
| symbol | 3003.T | 3003.T | 3003.T | 3003.T | 3003.T |