Prognozy (mln)
| Okres | 2024-12-31 | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 |
| Przychód (średnia) | 16,200.69 | 19,737.92 | 22,435.85 | 25,011.66 | 42,318.77 |
| Przychód Δ r/r | 0.00% | 21.83% | 13.67% | 11.48% | 69.20% |
| Przychód (min) | 15,361.27 | 19,396.86 | 20,109.37 | 24,868.11 | 39,655.51 |
| Przychód (max) | 17,795.78 | 20,234.92 | 24,021.23 | 25,155.22 | 44,401.22 |
| EBITDA (średnia) | 1,715.49 | 2,090.05 | 2,375.73 | 2,648.49 | 4,481.14 |
| EBIT (średnia) | 1,458.50 | 1,776.94 | 2,019.83 | 2,251.72 | 3,809.82 |
| EBIT % | 9.00% | 9.00% | 9.00% | 9.00% | 9.00% |
| Zysk netto % | 6.02% | 10.21% | 10.19% | 10.50% | 2.70% |
| EPS (średnia) | 1.72 | 3.49 | 4.05 | 4.61 | 2.00 |
| Liczba analityków (Przychody) | 15 | 14 | 19 | 18 | 8 |
| Liczba analityków (EPS) | 16 | 14 | 18 | 17 | 10 |
| symbol | 603486.SS | 603486.SS | 603486.SS | 603486.SS | 603486.SS |