Prognozy (mln)
| Okres | 2024-06-30 | 2025-06-30 | 2026-06-30 | 2027-06-30 | 2028-06-30 |
| Przychód (średnia) | 13,325.00 | 12,800.00 | 14,050.00 | 14,600.00 | 15,400.00 |
| Przychód Δ r/r | 0.00% | -3.94% | 9.77% | 3.91% | 5.48% |
| Przychód (min) | 13,014.65 | 12,800.00 | 14,050.00 | 14,600.00 | 15,400.00 |
| Przychód (max) | 13,715.44 | 12,800.00 | 14,050.00 | 14,600.00 | 15,400.00 |
| EBITDA (średnia) | 3,836.87 | 3,685.70 | 4,045.63 | 4,204.00 | 4,434.36 |
| EBIT (średnia) | 2,213.05 | 2,125.85 | 2,333.46 | 2,424.80 | 2,557.67 |
| EBIT % | 16.61% | 16.61% | 16.61% | 16.61% | 16.61% |
| Zysk netto % | 12.42% | 8.98% | 9.32% | 9.66% | 9.81% |
| EPS (średnia) | 81.65 | 56.70 | 64.60 | 69.60 | 74.50 |
| Liczba analityków (Przychody) | 3 | 1 | 1 | 1 | 1 |
| Liczba analityków (EPS) | 2 | 2 | 1 | 1 | 1 |
| symbol | 9450.T | 9450.T | 9450.T | 9450.T | 9450.T |