Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 19,815.67 | 21,552.33 | 23,444.00 | 23,100.00 | 24,000.00 |
| Przychód Δ r/r | 0.00% | 8.76% | 8.78% | -1.47% | 3.90% |
| Przychód (min) | 19,795.83 | 21,075.62 | 23,164.06 | 22,824.17 | 23,713.42 |
| Przychód (max) | 19,835.50 | 22,029.04 | 23,723.94 | 23,375.83 | 24,286.58 |
| EBITDA (średnia) | 3,221.57 | 3,503.91 | 3,811.46 | 3,755.53 | 3,901.85 |
| EBIT (średnia) | 2,395.72 | 2,605.68 | 2,834.38 | 2,792.79 | 2,901.60 |
| EBIT % | 12.09% | 12.09% | 12.09% | 12.09% | 12.09% |
| Zysk netto % | 11.92% | 12.43% | 12.91% | 10.87% | 11.30% |
| EPS (średnia) | 62.25 | 70.63 | 79.78 | 66.20 | 71.50 |
| Liczba analityków (Przychody) | 2 | 2 | 1 | 1 | 1 |
| Liczba analityków (EPS) | 2 | 2 | 1 | 1 | 1 |
| symbol | 6071.T | 6071.T | 6071.T | 6071.T | 6071.T |