Prognozy (mln)
| Okres | 2025-12-31 | 2026-12-31 | 2027-12-31 | 2028-12-31 | 2029-12-31 |
| Przychód (średnia) | 2,000.00 | 2,300.00 | 2,600.00 | 2,900.00 | 3,200.00 |
| Przychód Δ r/r | 0.00% | 15.00% | 13.04% | 11.54% | 10.34% |
| Przychód (min) | 2,000.00 | 2,300.00 | 2,600.00 | 2,900.00 | 3,200.00 |
| Przychód (max) | 2,000.00 | 2,300.00 | 2,600.00 | 2,900.00 | 3,200.00 |
| EBITDA (średnia) | 532.05 | 611.86 | 691.67 | 771.48 | 851.29 |
| EBIT (średnia) | 526.24 | 605.17 | 684.11 | 763.04 | 841.98 |
| EBIT % | 26.31% | 26.31% | 26.31% | 26.31% | 26.31% |
| Zysk netto % | 11.51% | 10.85% | 10.57% | 10.16% | 9.84% |
| EPS (średnia) | 46.50 | 50.40 | 55.50 | 59.50 | 63.60 |
| Liczba analityków (Przychody) | 1 | 1 | 1 | 1 | 1 |
| Liczba analityków (EPS) | 1 | 1 | 1 | 1 | 1 |
| symbol | 7082.T | 7082.T | 7082.T | 7082.T | 7082.T |