Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 67,500.00 | 66,900.00 | 68,500.00 | 69,700.00 | 72,800.00 |
| Przychód Δ r/r | 0.00% | -0.89% | 2.39% | 1.75% | 4.45% |
| Przychód (min) | 67,500.00 | 66,900.00 | 68,500.00 | 69,700.00 | 72,800.00 |
| Przychód (max) | 67,500.00 | 66,900.00 | 68,500.00 | 69,700.00 | 72,800.00 |
| EBITDA (średnia) | 7,723.02 | 7,654.37 | 7,837.44 | 7,974.74 | 8,329.42 |
| EBIT (średnia) | 7,219.47 | 7,155.30 | 7,326.43 | 7,454.77 | 7,786.34 |
| EBIT % | 10.70% | 10.70% | 10.70% | 10.70% | 10.70% |
| Zysk netto % | 6.27% | 4.59% | 7.01% | 5.80% | 6.80% |
| EPS (średnia) | 150.50 | 109.20 | 170.80 | 143.70 | 176.10 |
| Liczba analityków (Przychody) | 1 | 1 | 1 | 1 | 1 |
| Liczba analityków (EPS) | 1 | 1 | 1 | 1 | 1 |
| symbol | 4551.T | 4551.T | 4551.T | 4551.T | 4551.T |