Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 1,057,200.00 | 1,075,500.00 | 1,103,333.33 | 1,089,100.00 | 1,104,700.00 |
| Przychód Δ r/r | 0.00% | 1.73% | 2.59% | -1.29% | 1.43% |
| Przychód (min) | 1,052,700.00 | 1,056,000.00 | 1,103,333.33 | 1,076,843.99 | 1,092,268.43 |
| Przychód (max) | 1,062,900.00 | 1,102,500.00 | 1,103,333.33 | 1,105,798.82 | 1,121,638.01 |
| EBITDA (średnia) | 81,206.14 | 82,611.81 | 84,749.76 | 83,656.46 | 84,854.74 |
| EBIT (średnia) | 30,693.05 | 31,224.35 | 32,032.42 | 31,619.19 | 32,072.09 |
| EBIT % | 2.90% | 2.90% | 2.90% | 2.90% | 2.90% |
| Zysk netto % | 2.91% | 3.05% | 3.19% | 3.52% | 3.58% |
| EPS (średnia) | 324.94 | 346.40 | 372.13 | 404.50 | 417.20 |
| Liczba analityków (Przychody) | 3 | 3 | 3 | 1 | 2 |
| Liczba analityków (EPS) | 3 | 3 | 3 | 1 | 1 |
| symbol | 4631.T | 4631.T | 4631.T | 4631.T | 4631.T |