Earnings Estimates

Stock Information

Price (Prev Close): 37.00
Price - 52 Week High: 44.07
Price - 52 Week Low: 18.48
Price Date (Latest): 10/27/21
Median Price Target: 53.50
Diff from Prev Close: 16.50
% Difference: 44.59

Analyst Ratings

Mean Recommendation:

2.00

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 11.37
FY0 End Date: 12/1/20
Ind. Annual Div: 0.40
Hist (5 Yr) Growth %: 39.06
Yield (%): 1.08

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 6.09 6.13 6.04 6.09 2 1 1 -0.71
Annual Dec 22 6.18 7.00 4.99 6.31 6 2 2 -0.38
Annual Dec 21 8.73 9.61 8.11 8.62 6 -- 5 -3.07
Quarterly Mar 22 1.55 1.68 1.36 1.59 4 3 1 0.49
Quarterly Jun 22 1.47 1.69 1.20 1.50 4 1 3 -2.16
Quarterly Sep 21 1.22 1.86 0.99 1.13 6 -- 5 -14.97
Quarterly Dec 21 1.69 1.96 1.41 1.68 6 3 1 4.59

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 11.37 9.66 17.70
Annual Dec 19 2.21 2.26 -2.21
Annual Dec 18 2.26 2.35 -3.62
Quarterly Jun 21 1.50 1.41 6.53
Quarterly Mar 21 4.34 3.21 35.29
Quarterly Dec 20 4.58 2.93 56.17
Quarterly Sep 20 1.25 0.39 224.68

Reference Information - Book Value Per Share

Last Actual (FY0): 36.18
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 45.26 45.26 45.26 45.26 1 -- 1 -8.81
Annual Dec 22 39.40 40.72 38.27 39.30 4 -- 3 -9.18
Annual Dec 21 35.83 36.41 34.60 36.15 4 -- 3 -9.13
Quarterly Mar 22 36.99 37.09 36.89 36.99 2 -- 2 -11.81
Quarterly Jun 22 37.79 37.91 37.67 37.79 2 -- 2 -11.88
Quarterly Sep 21 34.80 35.22 33.97 35.01 4 -- 3 -9.28
Quarterly Dec 21 35.81 36.33 34.60 36.15 4 -- 3 -9.12

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 36.18 33.25 8.80
Annual Dec 19 28.31 28.65 -1.19
Annual Dec 18 31.54 28.42 10.97
Quarterly Jun 21 34.35 38.37 -10.48
Quarterly Mar 21 37.45 35.09 6.74
Quarterly Dec 20 36.18 33.25 8.80
Quarterly Sep 20 64.70 29.15 122.00

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Dividend Per Share

Last Actual (FY0): 0.20
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 0.93 1.22 0.63 0.93 2 -- 1 -13.15
Annual Dec 22 0.55 0.78 0.44 0.50 5 -- 1 -13.75
Annual Dec 21 0.39 0.40 0.38 0.38 5 -- -- --
Quarterly Mar 22 0.13 0.13 0.12 0.13 2 -- -- --
Quarterly Jun 22 0.13 0.13 0.12 0.13 2 -- -- --
Quarterly Sep 21 0.10 0.10 0.10 0.10 4 -- -- --
Quarterly Dec 21 0.10 0.10 0.10 0.10 4 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.20 0.21 -6.25
Annual Dec 19 -- -- --
Quarterly Jun 21 0.10 0.10 --
Quarterly Mar 21 0.08 0.08 --
Quarterly Sep 20 0.08 0.04 40.00

Reference Information - EBIT

Last Actual (FY0): --
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - EBITDA

Last Actual (FY0): --
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 218.67 218.67 218.67 218.67 1 1 -- 0.49
Annual Dec 22 259.57 294.60 224.54 259.57 2 -- 2 -1.93
Annual Dec 21 395.52 396.10 394.93 395.52 2 -- 2 -3.71
Quarterly Sep 21 47.50 47.50 47.50 47.50 1 -- 1 -31.95
Quarterly Dec 21 75.80 75.80 75.80 75.80 1 -- 1 -1.43

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Quarterly Mar 21 201.20 116.30 73.00

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 7.10
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 5.67 5.67 5.67 5.67 1 1 -- 2.16
Annual Dec 22 5.39 5.47 5.31 5.39 2 1 -- -4.32
Annual Dec 21 8.51 8.82 8.19 8.51 2 -- 1 7.25
Quarterly Mar 22 1.41 1.41 1.41 1.41 1 1 -- 9.73
Quarterly Jun 22 1.43 1.43 1.43 1.43 1 1 -- 0.35
Quarterly Sep 21 1.33 1.61 0.98 1.39 3 -- 1 0.70
Quarterly Dec 21 1.60 1.63 1.57 1.60 2 1 -- 18.52

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 7.10 5.49 29.44
Annual Dec 18 1.17 -- --
Quarterly Jun 21 1.29 1.47 -12.39
Quarterly Mar 21 4.34 3.13 38.66
Quarterly Dec 20 2.98 2.68 11.40
Quarterly Sep 20 0.62 0.02 605.00

Reference Information - Net Debt

Last Actual (FY0): --
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income

Last Actual (FY0): 335.92
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 160.45 185.90 135.00 160.45 2 2 -- 1.32
Annual Dec 22 188.63 215.60 139.28 192.80 6 1 3 -0.67
Annual Dec 21 284.42 296.00 267.98 286.85 4 -- 4 -1.45
Quarterly Mar 22 48.65 52.30 44.14 49.50 3 2 1 -0.07
Quarterly Jun 22 49.14 52.20 46.71 48.50 3 1 2 -0.98
Quarterly Sep 21 44.39 59.40 36.60 39.76 5 -- 3 -10.12
Quarterly Dec 21 56.03 61.60 50.14 55.70 5 2 1 4.27

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 335.92 291.00 15.44
Annual Dec 19 69.10 70.85 -2.47
Annual Dec 18 69.30 71.72 -3.38
Quarterly Jun 21 50.84 44.82 13.43
Quarterly Mar 21 145.57 105.22 38.35
Quarterly Dec 20 138.71 78.77 76.08
Quarterly Sep 20 37.44 9.65 277.90

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Return On Equity

Last Actual (FY0): 37.76
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 22 17.57 17.60 17.53 17.57 2 -- -- 0.17
Annual Dec 21 29.98 32.50 27.45 29.98 2 -- -- -0.23
Quarterly Mar 22 15.86 15.86 15.86 15.86 1 -- -- -0.38
Quarterly Jun 22 16.64 16.64 16.64 16.64 1 -- -- --
Quarterly Sep 21 19.05 23.50 14.60 19.05 2 -- -- -3.57
Quarterly Dec 21 20.62 22.90 18.34 20.62 2 -- -- -0.17

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 37.76 22.22 15.54
Annual Dec 19 5.98 4.70 1.28
Annual Dec 18 8.98 10.13 -1.15
Quarterly Sep 20 4.13 2.70 1.43

Reference Information - Sales

Last Actual (FY0): 1,623.30
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 1,597.00 1,597.00 1,597.00 1,597.00 1 1 -- 2.10
Annual Dec 22 1,608.96 1,727.50 1,484.46 1,611.95 4 2 2 0.53
Annual Dec 21 1,826.76 1,882.10 1,783.36 1,820.80 4 -- 3 -0.75
Quarterly Mar 22 389.06 420.70 349.67 396.80 3 2 1 1.17
Quarterly Jun 22 394.92 424.70 364.16 395.90 3 2 1 0.76
Quarterly Sep 21 340.46 362.30 327.20 336.17 4 -- 4 -8.43
Quarterly Dec 21 408.87 442.30 369.08 412.05 4 2 2 3.45

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,623.30 1,448.21 12.09
Annual Dec 19 944.77 940.75 0.43
Annual Dec 18 909.46 896.39 1.46
Quarterly Jun 21 390.13 354.49 10.05
Quarterly Mar 21 687.40 528.58 30.05
Quarterly Dec 20 502.92 404.56 24.31
Quarterly Sep 20 274.30 227.10 20.79

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 3.25 4.24 5.99

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -9.62 -29.21 -1.54