Prognozy (mln)
| Okres | 2025-09-30 | 2026-09-30 | 2027-09-30 | 2028-09-30 | 2029-09-30 |
| Przychód (średnia) | 49,700.00 | 53,929.00 | 59,056.50 | 71,000.00 | 60,013.00 |
| Przychód Δ r/r | 0.00% | 8.51% | 9.51% | 20.22% | -15.47% |
| Przychód (min) | 47,900.00 | 49,858.00 | 53,113.00 | 64,706.90 | 54,693.73 |
| Przychód (max) | 51,500.00 | 58,000.00 | 65,000.00 | 77,293.10 | 65,332.27 |
| EBITDA (średnia) | 9,373.41 | 10,171.00 | 11,138.04 | 13,390.58 | 11,318.44 |
| EBIT (średnia) | 5,854.57 | 6,352.74 | 6,956.75 | 8,363.67 | 7,069.42 |
| EBIT % | 11.78% | 11.78% | 11.78% | 11.78% | 11.78% |
| Zysk netto % | 6.98% | 6.89% | 7.16% | 6.72% | 7.02% |
| EPS (średnia) | 142.80 | 152.30 | 173.30 | 233.10 | 173.30 |
| Liczba analityków (Przychody) | 2 | 2 | 2 | 2 | 1 |
| Liczba analityków (EPS) | 2 | 2 | 2 | 2 | 1 |
| symbol | 4554.T | 4554.T | 4554.T | 4554.T | 4554.T |