Earnings Estimates

Stock Information

Price (Prev Close): 87.89
Price - 52 Week High: 124.08
Price - 52 Week Low: 51.41
Price Date (Latest): 6/24/22
Median Price Target: 126.61
Diff from Prev Close: 38.72
% Difference: 44.06

Analyst Ratings

Mean Recommendation:

1.97

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 6.01
FY0 End Date: 12/1/21
Ind. Annual Div: 3.01
Hist (5 Yr) Growth %: --
Yield (%): 3.31

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 24 10.08 14.32 4.57 10.41 12 4 1 10.36
Annual Dec 23 12.45 21.29 4.05 11.96 20 5 -- 7.41
Annual Dec 22 14.76 20.74 11.43 14.59 23 6 1 7.94
Quarterly Mar 23 3.36 5.83 1.07 3.18 12 3 -- 9.40
Quarterly Jun 22 3.80 5.54 2.88 3.73 17 3 1 0.71
Quarterly Sep 22 3.80 5.86 2.77 3.90 16 2 1 4.08
Quarterly Dec 22 3.70 6.12 2.34 3.82 15 3 -- 4.84
Long Term Growth 15.28 18.01 11.00 16.05 4 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 6.01 5.92 1.57
Annual Dec 20 -0.97 -0.98 1.23
Annual Dec 19 3.59 3.64 -1.41
Quarterly Mar 22 3.27 3.03 7.95
Quarterly Dec 21 2.27 2.18 3.94
Quarterly Sep 21 1.77 1.51 17.60
Quarterly Jun 21 1.27 1.10 15.48

Reference Information - Book Value Per Share

Last Actual (FY0): 34.43
FY0 End Date: 12/1/21
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 24 59.87 65.60 53.35 60.27 4 2 -- 7.71
Annual Dec 23 52.25 57.64 45.94 54.53 5 1 1 4.68
Annual Dec 22 45.44 49.65 41.40 44.99 5 1 1 3.03
Quarterly Mar 23 51.08 51.08 51.08 51.08 1 -- -- --
Quarterly Jun 22 41.39 41.39 41.39 41.39 1 -- -- --
Quarterly Sep 22 45.27 45.27 45.27 45.27 1 -- -- --
Quarterly Dec 22 49.65 49.65 49.65 49.65 1 -- -- --

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 34.43 34.34 0.26
Annual Dec 20 27.95 27.79 0.58
Annual Dec 19 32.24 31.58 2.10
Quarterly Mar 22 37.98 37.16 2.19
Quarterly Dec 21 34.43 34.13 0.87
Quarterly Sep 21 32.69 33.70 -2.98
Quarterly Jun 21 32.81 32.41 1.24

Reference Information - Cash Flow Per Share

Last Actual (FY0): 12.80
FY0 End Date: 12/1/21
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 24 18.33 20.85 15.13 18.78 8 2 -- 11.39
Annual Dec 23 19.63 25.65 16.48 18.78 15 4 -- 7.73
Annual Dec 22 21.43 26.42 16.03 22.01 18 4 -- 4.91
Quarterly Mar 23 4.91 5.47 4.22 4.95 7 1 -- 2.00
Quarterly Jun 22 5.55 6.26 4.06 5.80 12 1 -- 3.77
Quarterly Sep 22 5.45 6.21 4.15 5.45 12 1 -- 5.10
Quarterly Dec 22 5.55 6.53 4.37 5.42 11 1 -- 5.30

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 12.80 11.98 6.82
Annual Dec 20 4.45 4.51 -1.42
Annual Dec 19 9.88 10.29 -3.94
Quarterly Mar 22 3.88 4.84 -19.84
Quarterly Dec 21 4.44 3.96 12.16
Quarterly Sep 21 3.59 3.17 13.38
Quarterly Jun 21 3.14 2.77 13.42

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/21
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 24 2.63 3.38 2.05 2.68 8 -- 1 2.97
Annual Dec 23 2.64 4.77 1.90 2.06 11 1 -- 4.98
Annual Dec 22 2.77 4.38 1.86 1.94 14 1 -- 4.87
Quarterly Mar 23 0.48 0.48 0.48 0.48 1 -- -- --
Quarterly Jun 22 0.46 0.46 0.46 0.46 2 -- -- --
Quarterly Sep 22 0.48 0.50 0.46 0.48 2 -- -- 1.41
Quarterly Dec 22 0.49 0.50 0.48 0.49 2 -- -- 2.08

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.69 1.69 -0.04
Annual Dec 19 1.34 1.34 -0.33
Quarterly Mar 22 0.46 0.46 --
Quarterly Sep 21 0.46 0.75 -38.87

Reference Information - EBIT

Last Actual (FY0): 13,678.00
FY0 End Date: 12/1/21
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 24 17,885.81 23,817.69 10,137.73 18,571.01 11 2 1 3.58
Annual Dec 23 21,344.35 28,118.87 9,467.46 22,005.50 16 3 -- 0.49
Annual Dec 22 26,682.84 34,512.00 16,453.00 26,771.40 16 2 1 1.09
Quarterly Mar 23 5,705.27 6,582.74 5,240.86 5,292.20 3 -- -- -1.70
Quarterly Jun 22 6,915.71 9,046.70 4,005.00 7,099.55 8 1 -- -1.63
Quarterly Sep 22 6,825.18 10,442.26 3,744.00 6,705.25 8 1 -- 0.35
Quarterly Dec 22 7,044.78 13,737.85 4,209.00 6,189.00 7 1 -- 5.64

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 21 13,678.00 12,928.40 5.80
Annual Dec 20 -181.00 -629.09 71.23
Annual Dec 19 10,181.00 8,878.90 14.67
Quarterly Mar 22 7,363.00 5,281.35 39.42
Quarterly Dec 21 4,965.00 4,599.54 7.95
Quarterly Sep 21 3,873.00 3,200.53 21.01
Quarterly Jun 21 2,973.00 2,352.56 26.37

Reference Information - EBITDA

Last Actual (FY0): 20,886.00
FY0 End Date: 12/1/21
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 24 27,539.14 37,882.00 19,337.68 27,536.49 14 2 2 2.66
Annual Dec 23 31,255.24 44,587.00 18,124.46 30,616.50 20 7 -- 3.65
Annual Dec 22 36,811.16 42,038.00 31,621.80 37,303.00 20 6 1 3.74
Quarterly Mar 23 8,169.92 12,149.00 6,749.00 7,429.35 8 1 -- 0.45
Quarterly Jun 22 9,366.91 12,115.00 7,894.86 9,087.72 12 1 -- 1.41
Quarterly Sep 22 9,180.36 12,436.00 7,784.84 9,318.59 12 1 -- 1.27
Quarterly Dec 22 8,971.54 12,780.00 7,210.10 8,639.10 11 1 -- 1.43

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 21 20,886.00 20,375.38 2.51
Annual Dec 20 5,340.00 5,456.34 -2.13
Annual Dec 19 16,271.00 15,549.11 4.64
Quarterly Mar 22 9,186.00 8,065.92 13.89
Quarterly Dec 21 6,748.00 6,344.32 6.36
Quarterly Sep 21 5,545.00 5,172.45 7.20
Quarterly Jun 21 4,840.00 4,422.06 9.45

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 6.07
FY0 End Date: 12/1/21
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 24 9.71 14.32 7.17 9.70 8 1 -- 6.42
Annual Dec 23 12.07 21.29 6.99 11.33 14 2 -- 5.99
Annual Dec 22 14.43 21.88 8.50 14.39 15 2 -- 1.72
Quarterly Mar 23 3.39 5.83 2.27 3.17 6 -- -- 3.25
Quarterly Jun 22 3.55 5.54 2.04 3.74 10 -- -- -0.04
Quarterly Sep 22 3.55 5.86 1.96 3.86 10 -- -- 1.48
Quarterly Dec 22 3.52 6.12 1.99 3.70 9 -- -- 1.61

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 6.07 6.08 -0.18
Annual Dec 20 -2.51 -1.92 -30.56
Annual Dec 19 6.40 6.36 0.62
Quarterly Mar 22 4.39 2.81 56.43
Quarterly Dec 21 1.98 2.16 -8.30
Quarterly Sep 21 1.78 1.50 18.73
Quarterly Jun 21 1.55 0.91 70.33

Reference Information - Net Asset Value

Last Actual (FY0): 45,406.00
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 58,246.50 69,500.00 45,713.00 57,280.00 6 2 -- 7.30
Annual Dec 23 58,119.85 65,569.00 51,405.00 57,350.00 9 2 -- 3.58
Annual Dec 22 52,914.61 59,133.00 46,183.00 53,365.00 9 2 -- 2.26
Quarterly Mar 23 53,753.91 58,475.83 49,032.00 53,753.91 2 -- -- --
Quarterly Jun 22 49,725.03 51,594.09 46,171.00 51,410.00 3 -- -- --
Quarterly Sep 22 51,205.98 54,033.93 47,121.00 52,463.00 3 -- -- --
Quarterly Dec 22 52,638.51 56,282.52 48,268.00 53,365.00 3 -- -- --

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 21 45,406.00 42,591.47 6.61
Annual Dec 20 29,849.00 30,167.81 -1.06
Annual Dec 19 35,050.00 34,004.43 3.07
Quarterly Mar 22 49,218.00 46,321.49 6.25
Quarterly Dec 21 45,406.00 45,440.55 -0.08
Quarterly Sep 21 44,115.00 44,698.90 -1.31
Quarterly Jun 21 44,276.00 43,632.80 1.47

Reference Information - Net Debt

Last Actual (FY0): 14,460.00
FY0 End Date: 12/1/21
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 24 -9,569.42 -579.00 -19,549.00 -9,074.85 4 1 1 -185.33
Annual Dec 23 447.50 1,154.00 -259.00 447.50 2 -- -- -76.13
Annual Dec 22 5,324.00 6,515.00 4,138.00 5,321.50 4 -- 1 -9.49
Quarterly Jun 22 8,216.50 8,274.00 8,159.00 8,216.50 2 -- -- --
Quarterly Sep 22 6,487.50 6,711.00 6,264.00 6,487.50 2 -- -- --
Quarterly Dec 22 4,873.00 5,608.00 4,138.00 4,873.00 2 -- -- --

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 21 14,460.00 15,304.82 -5.52
Annual Dec 20 8,769.00 10,022.94 -12.51
Annual Dec 19 6,779.00 7,230.84 -6.25
Quarterly Mar 22 11,602.00 11,085.00 4.66
Quarterly Dec 21 14,460.00 15,685.00 -7.81
Quarterly Sep 21 9,157.00 11,731.00 -21.94
Quarterly Jun 21 11,151.00 13,590.00 -17.95

Reference Information - Net Income

Last Actual (FY0): 8,000.00
FY0 End Date: 12/1/21
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 24 11,691.46 17,193.00 5,661.42 12,085.00 11 3 1 6.13
Annual Dec 23 15,645.26 25,979.00 5,100.70 15,125.26 18 5 -- 7.55
Annual Dec 22 18,553.81 26,609.00 11,252.00 18,765.00 17 3 1 5.91
Quarterly Mar 23 4,673.74 7,246.00 3,203.93 4,122.52 4 -- -- 6.22
Quarterly Jun 22 4,879.37 7,150.00 3,729.07 4,821.22 8 -- -- 0.63
Quarterly Sep 22 4,815.14 7,469.00 3,555.53 4,935.32 8 -- -- 2.37
Quarterly Dec 22 4,698.45 7,701.00 3,175.14 4,685.00 7 -- -- 2.60

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 21 8,000.00 7,916.16 1.06
Annual Dec 20 -1,040.00 -1,052.75 1.21
Annual Dec 19 4,036.00 4,394.57 -8.16
Quarterly Mar 22 4,289.00 3,640.88 17.80
Quarterly Dec 21 3,010.00 2,851.72 5.55
Quarterly Sep 21 2,372.00 2,023.59 17.22
Quarterly Jun 21 1,716.00 1,421.80 20.69

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 24 -- -- -- -- -- -- -- --
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Quarterly Mar 23 -- -- -- -- -- -- -- --
Quarterly Dec 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --

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): 21.26
FY0 End Date: 12/1/21
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 24 17.34 20.74 10.80 18.83 6 -- -- 7.17
Annual Dec 23 23.56 31.50 9.64 24.60 9 -- -- 4.47
Annual Dec 22 35.27 48.30 22.20 33.65 10 -- -- 5.77
Quarterly Mar 23 31.70 31.70 31.70 31.70 1 -- -- --
Quarterly Jun 22 30.30 30.30 30.30 30.30 1 -- -- --
Quarterly Sep 22 33.40 33.40 33.40 33.40 1 -- -- --
Quarterly Dec 22 34.40 34.40 34.40 34.40 1 -- -- --

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 21 21.26 20.86 0.40
Annual Dec 20 -3.21 -3.55 0.34
Annual Dec 19 12.06 13.81 -1.75
Quarterly Mar 22 36.26 24.40 11.86
Quarterly Dec 21 26.90 25.34 1.56
Quarterly Sep 21 21.47 16.37 5.10
Quarterly Jun 21 15.70 11.06 4.65

Reference Information - Sales

Last Actual (FY0): 48,349.00
FY0 End Date: 12/1/21
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 24 57,987.01 66,935.00 45,640.33 58,141.28 6 2 -- 7.71
Annual Dec 23 62,243.78 70,612.00 44,745.42 62,917.00 11 3 -- 3.33
Annual Dec 22 73,968.91 82,643.00 65,753.00 72,617.00 11 3 -- 2.27
Quarterly Mar 23 18,117.37 18,440.74 17,794.00 18,117.37 2 -- -- 7.05
Quarterly Jun 22 18,991.38 21,289.14 15,559.00 20,665.77 5 1 -- 3.67
Quarterly Sep 22 19,112.83 21,289.14 15,779.00 20,843.03 5 1 -- 5.02
Quarterly Dec 22 19,482.06 21,413.00 15,941.00 20,680.16 5 1 -- 5.08

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 21 48,349.00 44,726.84 8.10
Annual Dec 20 19,256.00 18,712.42 2.90
Annual Dec 19 36,670.00 36,011.88 1.83
Quarterly Mar 22 17,762.00 16,501.84 7.64
Quarterly Dec 21 15,963.00 13,786.18 15.79
Quarterly Sep 21 11,616.00 10,884.66 6.72
Quarterly Jun 21 10,211.00 10,057.94 1.52

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 14.62 5.95 7.06

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 149.44 -15.68 -19.03

Copyright Refinitiv