Earnings Estimates

Stock Information

Price (Prev Close): 17.08
Price - 52 Week High: 25.77
Price - 52 Week Low: 15.50
Price Date (Latest): 1/20/22
Median Price Target: 29.62
Diff from Prev Close: 12.54
% Difference: 73.39

Analyst Ratings

Mean Recommendation:

1.93

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 0.35
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

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 1.19 1.89 0.69 1.21 10 3 3 2.84
Annual Dec 22 0.83 1.05 0.50 0.88 11 4 2 11.88
Annual Dec 21 0.50 0.59 0.38 0.50 11 2 4 0.36
Quarterly Mar 22 0.12 0.15 0.10 0.12 5 2 -- 30.53
Quarterly Jun 22 0.18 0.27 0.09 0.18 5 2 -- 26.90
Quarterly Sep 22 0.20 0.26 0.12 0.19 5 2 -- 33.33
Quarterly Dec 21 0.08 0.17 -0.04 0.09 10 2 4 -7.06
Long Term Growth 46.00 46.00 46.00 46.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.35 0.32 10.95
Annual Dec 19 1.02 0.97 5.61
Annual Dec 18 2.21 1.29 71.76
Quarterly Sep 21 0.12 0.17 -27.71
Quarterly Jun 21 0.30 0.06 239.17
Quarterly Mar 21 -- 0.03 -33.64
Quarterly Dec 20 0.09 0.05 37.27

Reference Information - Book Value Per Share

Last Actual (FY0): 6.03
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 9.56 9.56 9.56 9.56 1 -- 1 -2.25
Annual Dec 22 7.92 7.92 7.92 7.92 1 -- 1 -1.98
Annual Dec 21 6.85 6.85 6.85 6.85 1 -- 1 -1.44

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 6.03 6.19 -2.58
Annual Dec 19 5.53 5.59 -1.06
Annual Dec 18 4.29 2.49 72.29

Reference Information - Cash Flow Per Share

Last Actual (FY0): 0.66
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 22 1.08 1.08 1.08 1.08 1 -- 1 -25.00
Annual Dec 21 0.98 0.98 0.98 0.98 1 -- 1 -2.97

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.66 0.83 -20.48
Annual Dec 19 1.67 1.26 32.46
Annual Dec 18 1.33 1.24 7.26

Reference Information - Dividend Per Share

Last Actual (FY0): --
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 -- -- -- -- 1 -- -- 0.00
Annual Dec 22 -- -- -- -- 2 -- -- 0.00
Annual Dec 21 -- -- -- -- 2 -- -- 0.00

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 -- -- --
Annual Dec 19 -- -- --
Annual Dec 18 -- -- --

Reference Information - EBIT

Last Actual (FY0): 110.06
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 23 457.25 780.83 278.65 443.30 10 1 4 -3.30
Annual Dec 22 305.65 411.61 144.37 314.48 10 3 1 14.01
Annual Dec 21 203.77 296.70 156.00 187.00 11 1 4 -3.99
Quarterly Mar 22 47.71 59.50 38.68 45.60 5 2 -- 32.83
Quarterly Jun 22 73.18 108.00 36.42 73.00 5 2 -- 27.46
Quarterly Sep 22 79.27 103.43 46.13 74.70 5 2 -- 37.80
Quarterly Dec 21 25.80 70.81 -14.00 16.50 9 1 3 -10.33

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 110.06 111.56 -1.34
Annual Dec 19 369.47 357.44 3.37
Annual Dec 18 438.86 398.26 10.19
Quarterly Sep 21 51.62 57.25 -9.84
Quarterly Jun 21 123.01 18.84 552.81
Quarterly Mar 21 -4.61 10.33 -144.61
Quarterly Dec 20 24.30 9.79 145.08

Reference Information - EBITDA

Last Actual (FY0): 119.20
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 23 303.68 303.68 303.68 303.68 1 -- -- 19.05
Annual Dec 22 278.08 335.00 221.16 278.08 2 -- -- 28.19
Annual Dec 21 207.08 216.15 198.00 207.08 2 -- -- 42.74
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 119.20 167.33 -28.76
Annual Dec 19 378.00 396.13 -4.58
Annual Dec 18 443.77 407.78 8.83
Quarterly Sep 21 56.43 27.90 102.24
Quarterly Jun 21 126.68 10.30 1,129.86

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 0.35
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 1.21 1.89 0.87 1.20 9 3 2 -0.09
Annual Dec 22 0.82 1.05 0.48 0.87 10 3 2 6.90
Annual Dec 21 0.50 0.59 0.38 0.49 11 2 4 -0.53
Quarterly Mar 22 0.13 0.15 0.11 0.13 4 2 -- 39.29
Quarterly Jun 22 0.21 0.27 0.18 0.19 4 2 -- 27.04
Quarterly Sep 22 0.22 0.26 0.18 0.22 4 2 -- 37.50
Quarterly Dec 21 0.07 0.17 -0.04 0.05 9 1 4 -15.58

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.35 0.31 13.27
Annual Dec 19 1.02 0.97 5.45
Annual Dec 18 2.21 1.28 72.81
Quarterly Sep 21 0.12 0.18 -34.43
Quarterly Jun 21 0.30 0.06 240.83
Quarterly Mar 21 -- 0.03 -33.64
Quarterly Dec 20 0.09 0.05 44.00

Reference Information - Net Debt

Last Actual (FY0): -1,206.54
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 -1,600.63 -651.12 -2,371.77 -1,779.00 3 1 1 -11.37
Annual Dec 22 -1,239.97 -503.18 -1,905.73 -1,311.00 3 1 1 -13.70
Annual Dec 21 -1,067.72 -481.80 -1,556.35 -1,165.00 3 1 1 -20.57

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 -1,206.54 -1,304.28 7.49
Annual Dec 19 -852.24 -1,218.98 30.09
Annual Dec 18 -851.62 -815.49 -4.43

Reference Information - Net Income

Last Actual (FY0): 111.78
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 23 383.66 639.52 226.71 366.05 10 2 3 -0.26
Annual Dec 22 257.46 349.57 157.51 269.35 10 2 2 13.22
Annual Dec 21 161.33 194.37 123.40 160.48 11 2 3 0.67
Quarterly Mar 22 41.48 49.80 34.41 40.85 4 2 -- 38.61
Quarterly Jun 22 67.37 88.97 57.20 61.65 4 2 -- 25.86
Quarterly Sep 22 71.81 86.54 59.70 70.50 4 2 -- 39.28
Quarterly Dec 21 23.40 57.61 -12.50 15.16 9 1 4 -15.82

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 111.78 99.70 12.12
Annual Dec 19 321.01 303.52 5.76
Annual Dec 18 690.07 403.10 71.19
Quarterly Sep 21 38.20 57.62 -33.69
Quarterly Jun 21 96.09 18.17 428.98
Quarterly Mar 21 1.60 10.66 -84.98
Quarterly Dec 20 28.39 13.58 109.02

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 Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 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): 6.27
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 23 17.85 17.85 17.85 17.85 1 -- -- 0.17
Annual Dec 22 13.26 13.51 13.00 13.26 2 -- -- -2.54
Annual Dec 21 11.35 12.60 9.40 11.71 4 -- -- -11.10

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 6.27 10.88 -4.61
Annual Dec 19 21.59 21.29 0.30
Annual Dec 18 56.72 57.66 -0.94

Reference Information - Sales

Last Actual (FY0): --
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 -- -- -- -- -- -- -- --
Annual Dec 23 1,828.75 2,033.11 1,453.90 1,847.10 13 3 4 -0.36
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 22 1,629.06 2,006.52 1,500.00 1,594.31 10 6 2 3.27
Annual Dec 21 -- -- -- -- -- -- -- --
Annual Dec 21 1,337.94 1,424.77 1,300.00 1,332.25 15 6 2 0.43
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 379.04 475.44 351.50 366.20 7 2 1 1.40
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 406.90 499.92 375.50 394.60 7 2 1 2.73
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 422.24 509.22 395.50 411.20 7 1 2 3.35
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Dec 21 353.03 394.11 319.80 346.90 11 5 1 1.24

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 987.54 980.33 0.74
Annual Dec 19 967.78 967.48 0.03
Annual Dec 18 853.83 813.14 5.00
Quarterly Sep 21 328.42 354.02 -7.23
Quarterly Jun 21 385.18 295.49 30.35
Quarterly Mar 21 270.23 265.58 1.75
Quarterly Dec 20 270.05 262.14 3.02

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 48.80 34.10 20.53

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 58.79 66.10 43.51

Copyright Refinitiv