Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 1,228,747.49 | 1,290,879.71 | 1,347,213.99 | 1,373,700.00 | 1,408,900.00 |
| Przychód Δ r/r | 0.00% | 5.06% | 4.36% | 1.97% | 2.56% |
| Przychód (min) | 1,213,292.96 | 1,267,648.13 | 1,345,539.89 | 1,352,610.12 | 1,387,269.71 |
| Przychód (max) | 1,237,745.96 | 1,318,593.50 | 1,348,888.10 | 1,393,710.89 | 1,429,423.65 |
| EBITDA (średnia) | 205,811.92 | 216,218.90 | 225,654.75 | 230,091.08 | 235,986.99 |
| EBIT (średnia) | 125,347.27 | 131,685.52 | 137,432.31 | 140,134.20 | 143,725.03 |
| EBIT % | 10.20% | 10.20% | 10.20% | 10.20% | 10.20% |
| Zysk netto % | 7.60% | 8.50% | 8.79% | 8.76% | 9.01% |
| EPS (średnia) | 587.77 | 696.45 | 758.79 | 749.30 | 790.50 |
| Liczba analityków (Przychody) | 9 | 9 | 8 | 6 | 7 |
| Liczba analityków (EPS) | 9 | 9 | 8 | 7 | 6 |
| symbol | 5101.T | 5101.T | 5101.T | 5101.T | 5101.T |