Earnings Estimates

Stock Information

Price (Prev Close): 21.33
Price - 52 Week High: 25.77
Price - 52 Week Low: 16.19
Price Date (Latest): 10/22/21
Median Price Target: 31.46
Diff from Prev Close: 10.13
% Difference: 47.50

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 1.26 2.25 0.72 1.24 10 -- 3 -9.23
Annual Dec 22 0.85 1.34 0.25 0.84 12 -- 3 -11.92
Annual Dec 21 0.63 0.80 0.36 0.63 11 2 2 2.46
Quarterly Mar 22 0.14 0.25 0.05 0.12 5 1 -- -16.87
Quarterly Jun 22 0.14 0.23 0.06 0.14 5 1 -- -23.40
Quarterly Sep 21 0.16 0.23 -0.03 0.17 11 3 1 11.69
Quarterly Dec 21 0.19 0.30 0.09 0.20 11 2 1 5.67

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 Jun 21 0.30 0.06 239.17
Quarterly Mar 21 -- 0.03 -33.64
Quarterly Dec 20 0.09 0.05 37.27
Quarterly Sep 20 -0.10 0.01 -105.83

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 10.22 10.22 10.22 10.22 1 1 -- 0.29
Annual Dec 22 8.24 8.24 8.24 8.24 1 1 -- 0.37
Annual Dec 21 6.98 6.98 6.98 6.98 1 1 -- 0.43

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 1.48 1.48 1.48 1.48 1 -- -- --
Annual Dec 21 1.05 1.05 1.05 1.05 1 -- 1 -1.87

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 23 539.50 1,084.84 269.80 483.76 10 -- 1 -5.21
Annual Dec 22 322.86 576.31 92.40 318.00 11 -- 2 -1.87
Annual Dec 21 251.03 341.04 138.07 246.77 11 3 -- 10.47
Quarterly Mar 22 52.76 93.40 20.65 45.15 5 1 -- -4.53
Quarterly Jun 22 54.80 85.00 21.40 56.48 5 1 -- -11.29
Quarterly Sep 21 54.36 87.60 -12.77 58.28 10 2 -- 16.33
Quarterly Dec 21 68.99 126.06 32.43 64.90 10 2 -- 9.25

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 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
Quarterly Sep 20 -42.58 -1.35 -412.32

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 23 348.74 490.98 206.50 348.74 2 -- -- -27.94
Annual Dec 22 232.49 252.28 212.70 232.49 2 -- -- -24.22
Annual Dec 21 114.37 154.74 74.00 114.37 2 -- -- -39.19
Quarterly Mar 22 42.70 42.70 42.70 42.70 1 -- -- --
Quarterly Jun 22 65.00 65.00 65.00 65.00 1 -- -- --
Quarterly Sep 21 27.90 27.90 27.90 27.90 1 -- -- --
Quarterly Dec 21 35.90 35.90 35.90 35.90 1 -- -- --

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 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 1.28 2.25 0.74 1.25 9 -- 3 -9.07
Annual Dec 22 0.88 1.34 0.25 0.84 11 1 2 -3.42
Annual Dec 21 0.66 0.76 0.49 0.68 11 4 1 12.79
Quarterly Mar 22 0.16 0.25 0.10 0.15 4 1 -- -7.25
Quarterly Jun 22 0.17 0.23 0.07 0.18 4 1 -- -9.59
Quarterly Sep 21 0.18 0.24 0.08 0.18 10 3 1 16.56
Quarterly Dec 21 0.19 0.30 0.11 0.21 10 2 1 6.11

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 Jun 21 0.30 0.06 240.83
Quarterly Mar 21 -- 0.03 -33.64
Quarterly Dec 20 0.09 0.05 44.00
Quarterly Sep 20 -0.10 0.01 -107.27

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 -1,539.14 -716.91 -2,560.49 -1,340.00 3 -- 1 -0.19
Annual Dec 22 -1,103.50 -437.66 -1,994.85 -878.00 3 -- 1 -0.27
Annual Dec 21 -861.68 -390.26 -1,586.77 -608.00 3 -- 1 -0.24

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 23 429.14 874.04 242.30 405.42 10 1 1 -6.46
Annual Dec 22 271.97 475.58 82.40 271.70 11 1 2 -3.01
Annual Dec 21 204.27 259.40 116.40 207.43 11 3 -- 10.14
Quarterly Mar 22 51.63 80.50 31.80 47.11 4 1 -- -7.88
Quarterly Jun 22 53.57 73.70 23.10 58.74 4 1 -- -14.61
Quarterly Sep 21 55.36 75.60 24.30 55.71 10 3 -- 16.77
Quarterly Dec 21 62.03 102.10 35.10 63.43 10 3 -- 7.45

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 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
Quarterly Sep 20 -32.04 2.86 -349.04

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): 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 20.46 20.46 20.46 20.46 1 -- -- -0.29
Annual Dec 22 15.26 15.26 15.26 15.26 1 -- -- -0.39
Annual Dec 21 13.33 14.55 11.50 13.95 3 -- -- 0.13

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 1,877.75 2,173.54 1,453.90 1,854.84 12 -- 2 -2.20
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 22 1,634.20 2,006.52 1,252.60 1,616.93 14 1 2 1.93
Annual Dec 21 -- -- -- -- -- -- -- --
Annual Dec 21 1,385.88 1,473.97 1,306.20 1,377.13 14 4 1 0.78
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 391.31 475.44 332.40 372.00 7 1 -- 3.85
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 408.85 499.92 320.10 400.50 7 1 -- 2.92
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 354.02 386.40 323.80 354.80 12 4 -- 2.40
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Dec 21 380.54 456.05 327.00 376.30 12 3 -- 1.54

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 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
Quarterly Sep 20 231.09 215.30 7.34

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 60.94 33.76 25.09

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 100.29 34.53 48.24

Copyright Refinitiv