36 | 15 | 14 | 35 | 34 | 13 | 12 | 33 | 11 | 32 | 10 | 31 | 9 | 30 | 8 | 29 | 7 | 28 | 6 | 27 | 26 | 5 | 25 | 4 | 3 | 24 | 2 | 23 | 1 | 22 | 21 | 0 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Okres | 2024-12-31 | 2024-12-31 | 2025-03-31 | 2025-03-31 | 2025-06-30 | 2025-06-30 | 2025-09-30 | 2025-09-30 | 2025-12-31 | 2025-12-31 | 2026-03-31 | 2026-03-31 | 2026-06-30 | 2026-06-30 | 2026-09-30 | 2026-09-30 | 2026-12-31 | 2026-12-31 | 2027-03-31 | 2027-03-31 | 2027-06-30 | 2027-06-30 | 2027-09-30 | 2027-09-30 | 2027-12-31 | 2027-12-31 | 2028-03-31 | 2028-03-31 | 2028-06-30 | 2028-06-30 | 2028-09-30 | 2028-09-30 | 2028-12-31 | 2028-12-31 | 2029-03-31 | 2029-03-31 | 2029-06-30 | 2029-06-30 | 2029-09-30 | 2029-09-30 | 2029-12-31 | 2029-12-31 |
Przychód (średnia) | 2,716.68 | 2,716.68 | 2,903.60 | 2,903.60 | 2,986.19 | 2,986.19 | 2,912.81 | 2,912.81 | 2,905.70 | 2,905.70 | 2,919.00 | 2,919.00 | 3,059.00 | 3,059.00 | 3,207.00 | 3,207.00 | 3,147.00 | 3,147.00 | 4,895.27 | 4,895.27 | 5,221.38 | 5,221.38 | 5,569.21 | 5,569.21 | 5,940.20 | 5,940.20 | 6,335.92 | 6,335.92 | 6,757.99 | 6,757.99 | 7,208.18 | 7,208.18 | 7,688.36 | 7,688.36 | 8,200.53 | 8,200.53 | 8,746.82 | 8,746.82 | 9,329.50 | 9,329.50 | 9,951.00 | 9,951.00 |
Przychód Δ kw/kw | -72.70% | 0.00% | 6.88% | 6.88% | 2.84% | 2.84% | -2.46% | -2.46% | -0.24% | -0.24% | 0.46% | 0.46% | 4.80% | 4.80% | 4.84% | 4.84% | -1.87% | -1.87% | 55.55% | 55.55% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% | 6.66% |
Przychód (min) | 2,696.55 | 2,696.55 | 2,833.51 | 2,833.51 | 2,927.84 | 2,927.84 | 2,855.90 | 2,855.90 | 2,848.93 | 2,848.93 | 2,861.97 | 2,861.97 | 2,999.23 | 2,999.23 | 3,144.34 | 3,144.34 | 3,085.51 | 3,085.51 | 4,799.63 | 4,799.63 | 5,119.36 | 5,119.36 | 5,460.40 | 5,460.40 | 5,824.15 | 5,824.15 | 6,212.13 | 6,212.13 | 6,625.96 | 6,625.96 | 7,067.35 | 7,067.35 | 7,538.15 | 7,538.15 | 8,040.31 | 8,040.31 | 8,575.93 | 8,575.93 | 9,147.22 | 9,147.22 | 9,756.58 | 9,756.58 |
Przychód (max) | 2,726.74 | 2,726.74 | 2,973.69 | 2,973.69 | 3,052.41 | 3,052.41 | 2,977.41 | 2,977.41 | 2,970.14 | 2,970.14 | 2,983.73 | 2,983.73 | 3,126.84 | 3,126.84 | 3,278.12 | 3,278.12 | 3,216.79 | 3,216.79 | 5,003.84 | 5,003.84 | 5,337.17 | 5,337.17 | 5,692.71 | 5,692.71 | 6,071.94 | 6,071.94 | 6,476.43 | 6,476.43 | 6,907.86 | 6,907.86 | 7,368.04 | 7,368.04 | 7,858.87 | 7,858.87 | 8,382.40 | 8,382.40 | 8,940.80 | 8,940.80 | 9,536.40 | 9,536.40 | 10,171.68 | 10,171.68 |
EBITDA (średnia) | 667.43 | 667.43 | 713.35 | 713.35 | 733.64 | 733.64 | 715.62 | 715.62 | 713.87 | 713.87 | 717.14 | 717.14 | 751.53 | 751.53 | 787.89 | 787.89 | 773.15 | 773.15 | 1,202.67 | 1,202.67 | 1,282.78 | 1,282.78 | 1,368.24 | 1,368.24 | 1,459.38 | 1,459.38 | 1,556.60 | 1,556.60 | 1,660.30 | 1,660.30 | 1,770.90 | 1,770.90 | 1,888.87 | 1,888.87 | 2,014.70 | 2,014.70 | 2,148.91 | 2,148.91 | 2,292.06 | 2,292.06 | 2,444.75 | 2,444.75 |
EBIT (średnia) | 470.65 | 470.65 | 503.03 | 503.03 | 517.34 | 517.34 | 504.63 | 504.63 | 503.39 | 503.39 | 505.70 | 505.70 | 529.95 | 529.95 | 555.59 | 555.59 | 545.20 | 545.20 | 848.08 | 848.08 | 904.57 | 904.57 | 964.83 | 964.83 | 1,029.10 | 1,029.10 | 1,097.66 | 1,097.66 | 1,170.78 | 1,170.78 | 1,248.77 | 1,248.77 | 1,331.96 | 1,331.96 | 1,420.69 | 1,420.69 | 1,515.33 | 1,515.33 | 1,616.28 | 1,616.28 | 1,723.95 | 1,723.95 |
EBIT % | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% | 17.32% |
Zysk netto (średni) | 369.35 | 369.35 | 422.04 | 422.04 | 470.99 | 470.99 | 442.62 | 442.62 | 440.89 | 440.89 | 458.14 | 458.14 | 463.64 | 463.64 | 456.47 | 456.47 | 477.42 | 477.42 | 405.75 | 405.75 | 400.21 | 400.21 | 407.85 | 407.85 | 411.78 | 411.78 | 426.05 | 426.05 | 415.07 | 415.07 | 414.96 | 414.96 | 415.77 | 415.77 | 424.22 | 424.22 | 413.35 | 413.35 | 414.85 | 414.85 | 415.72 | 415.72 |
Zysk netto % | 13.60% | 13.60% | 14.54% | 14.54% | 15.77% | 15.77% | 15.20% | 15.20% | 15.17% | 15.17% | 15.70% | 15.70% | 15.16% | 15.16% | 14.23% | 14.23% | 15.17% | 15.17% | 8.29% | 8.29% | 7.66% | 7.66% | 7.32% | 7.32% | 6.93% | 6.93% | 6.72% | 6.72% | 6.14% | 6.14% | 5.76% | 5.76% | 5.41% | 5.41% | 5.17% | 5.17% | 4.73% | 4.73% | 4.45% | 4.45% | 4.18% | 4.18% |
EPS (średnia) | ||||||||||||||||||||||||||||||||||||||||||
Liczba analityków (Przychody) | 6 | 6 | 4 | 4 | 8 | 8 | 3 | 3 | 6 | 6 | 4 | 4 | 6 | 6 | 4 | 4 | 7 | 7 | 4 | 4 | 6 | 6 | 4 | 4 | 7 | 7 | 3 | 3 | 5 | 5 | 3 | 3 | 6 | 6 | 4 | 4 | 6 | 6 | 4 | 4 | 7 | 7 |
Liczba analityków (EPS) | 4 | 4 | 4 | 4 | 5 | 5 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
symbol | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS | TS |