Prognozy (mln)
| Okres | 2025-09-30 | 2026-09-30 | 2027-09-30 | 2028-09-30 | 2029-09-30 |
| Przychód (średnia) | 95,850.00 | 113,725.00 | 126,966.67 | 143,700.00 | 148,000.00 |
| Przychód Δ r/r | 0.00% | 18.65% | 11.64% | 13.18% | 2.99% |
| Przychód (min) | 94,800.00 | 108,774.73 | 120,000.00 | 136,592.00 | 140,679.31 |
| Przychód (max) | 96,600.00 | 119,396.50 | 137,300.00 | 153,236.56 | 157,821.93 |
| EBITDA (średnia) | 7,559.66 | 8,969.46 | 10,013.82 | 11,333.58 | 11,672.72 |
| EBIT (średnia) | 6,135.60 | 7,279.82 | 8,127.45 | 9,198.60 | 9,473.85 |
| EBIT % | 6.40% | 6.40% | 6.40% | 6.40% | 6.40% |
| Zysk netto % | 6.93% | 6.93% | 7.30% | 8.18% | 8.15% |
| EPS (średnia) | 167.25 | 200.30 | 235.50 | 298.55 | 303.60 |
| Liczba analityków (Przychody) | 4 | 3 | 3 | 2 | 1 |
| Liczba analityków (EPS) | 4 | 4 | 3 | 2 | 1 |
| symbol | 7806.T | 7806.T | 7806.T | 7806.T | 7806.T |