Earnings Estimates
Stock Information
| Price (Prev Close): | 13.69 |
| Price - 52 Week High: | 15.36 |
| Price - 52 Week Low: | 11.55 |
| Price Date (Latest): | 10/26/21 |
| Median Price Target: | 18.63 |
| Diff from Prev Close: | 4.94 |
| % Difference: | 36.05 |
Available Measures
Reference Information - Earnings Per Share
| Last Actual (FY0): | 1.10 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 1.51 | 1.59 | 1.45 | 1.50 | 6 | -- | -- | -- |
| Annual | Dec 21 | 1.30 | 1.32 | 1.26 | 1.31 | 6 | -- | -- | -- |
| Quarterly | Mar 22 | 0.32 | 0.35 | 0.30 | 0.32 | 4 | -- | -- | -- |
| Quarterly | Jun 22 | 0.39 | 0.40 | 0.38 | 0.39 | 4 | -- | -- | -- |
| Quarterly | Sep 21 | 0.34 | 0.34 | 0.32 | 0.34 | 6 | -- | -- | -- |
| Quarterly | Dec 21 | 0.37 | 0.39 | 0.34 | 0.37 | 6 | -- | -- | -- |
Actuals - Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 1.10 | 0.99 | 10.89 |
| Annual | Dec 19 | 1.13 | 0.99 | 13.61 |
| Annual | Dec 18 | 1.76 | 1.71 | 2.80 |
| Quarterly | Jun 21 | 0.36 | 0.30 | 21.35 |
| Quarterly | Mar 21 | 0.23 | 0.23 | -0.54 |
| Quarterly | Dec 20 | 0.37 | 0.25 | 45.38 |
| Quarterly | Sep 20 | 0.25 | 0.19 | 28.29 |
Reference Information - Book Value Per Share
| Last Actual (FY0): | 13.53 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Book Value Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 14.49 | 14.49 | 14.49 | 14.49 | 1 | -- | -- | -- |
| Annual | Dec 21 | 13.74 | 13.74 | 13.74 | 13.74 | 1 | -- | -- | -- |
| Quarterly | Mar 22 | 13.85 | 13.85 | 13.85 | 13.85 | 1 | -- | -- | -- |
| Quarterly | Jun 22 | 14.03 | 14.03 | 14.03 | 14.03 | 1 | -- | -- | -- |
| Quarterly | Sep 21 | 13.55 | 13.55 | 13.55 | 13.55 | 1 | -- | -- | -- |
| Quarterly | Dec 21 | 13.74 | 13.74 | 13.74 | 13.74 | 1 | -- | -- | -- |
Actuals - Book Value Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 13.53 | 13.01 | 3.96 |
| Annual | Dec 19 | 12.12 | 11.91 | 1.77 |
| Annual | Dec 18 | 11.83 | 11.50 | 2.85 |
| Quarterly | Jun 21 | 13.72 | 13.61 | 0.80 |
| Quarterly | Mar 21 | 13.51 | 12.78 | 5.71 |
| Quarterly | Dec 20 | 13.53 | 12.56 | 7.75 |
| Quarterly | Sep 20 | 13.11 | 13.47 | -2.64 |
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 | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| 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): | -- |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Dividend Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Annual | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Jun 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Mar 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Sep 21 | -- | -- | -- | -- | -- | -- | -- | -- |
Actuals - Dividend Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- |
Reference Information - EBIT
| Last Actual (FY0): | 181.43 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBIT
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 220.91 | 236.10 | 184.83 | 226.56 | 6 | -- | -- | -- |
| Annual | Dec 21 | 195.22 | 201.50 | 179.73 | 197.95 | 6 | -- | -- | -- |
| Quarterly | Mar 22 | 47.24 | 52.80 | 37.50 | 49.34 | 4 | -- | -- | -- |
| Quarterly | Jun 22 | 54.84 | 59.80 | 44.69 | 57.43 | 4 | -- | -- | -- |
| Quarterly | Sep 21 | 49.87 | 51.28 | 46.13 | 50.77 | 6 | -- | -- | -- |
| Quarterly | Dec 21 | 54.11 | 57.70 | 50.56 | 54.08 | 6 | -- | -- | -- |
Actuals - EBIT
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 181.43 | 181.91 | -0.26 |
| Annual | Dec 19 | 204.05 | 182.10 | 12.05 |
| Annual | Dec 18 | 266.49 | 257.13 | 3.64 |
| Quarterly | Jun 21 | 55.12 | 46.03 | 19.75 |
| Quarterly | Mar 21 | 37.79 | 38.90 | -2.86 |
| Quarterly | Dec 20 | 47.31 | 43.68 | 8.32 |
| Quarterly | Sep 20 | 46.95 | 38.77 | 21.10 |
Reference Information - EBITDA
| Last Actual (FY0): | 272.31 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - EBITDA
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 306.47 | 307.80 | 305.14 | 306.47 | 2 | -- | -- | -- |
| Annual | Dec 21 | 286.73 | 286.96 | 286.50 | 286.73 | 2 | -- | -- | -- |
| Quarterly | Mar 22 | 68.22 | 69.30 | 67.14 | 68.22 | 2 | -- | -- | -- |
| Quarterly | Jun 22 | 76.72 | 78.80 | 74.63 | 76.72 | 2 | -- | -- | -- |
| Quarterly | Sep 21 | 72.34 | 72.79 | 71.90 | 72.34 | 2 | -- | -- | -- |
| Quarterly | Dec 21 | 77.74 | 78.00 | 77.49 | 77.74 | 2 | -- | -- | -- |
Actuals - EBITDA
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 272.31 | 295.18 | -7.75 |
| Annual | Dec 19 | 376.24 | 355.63 | 5.80 |
| Annual | Dec 18 | 438.84 | 427.38 | 2.68 |
| Quarterly | Jun 21 | 75.64 | 67.56 | 11.96 |
| Quarterly | Mar 21 | 61.03 | 64.27 | -5.04 |
| Quarterly | Dec 20 | 68.15 | 66.23 | 2.90 |
| Quarterly | Sep 20 | 67.16 | 62.77 | 7.00 |
Reference Information - GAAP Earnings Per Share
| Last Actual (FY0): | 1.67 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - GAAP Earnings Per Share
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 1.00 | 1.16 | 0.84 | 1.01 | 4 | -- | -- | -- |
| Annual | Dec 21 | 0.70 | 0.74 | 0.64 | 0.70 | 4 | -- | -- | -- |
| Quarterly | Mar 22 | 0.18 | 0.20 | 0.14 | 0.19 | 3 | -- | -- | -- |
| Quarterly | Jun 22 | 0.24 | 0.27 | 0.20 | 0.26 | 3 | -- | -- | -- |
| Quarterly | Sep 21 | 0.21 | 0.23 | 0.20 | 0.21 | 4 | -- | -- | -- |
| Quarterly | Dec 21 | 0.25 | 0.27 | 0.21 | 0.26 | 4 | -- | -- | -- |
Actuals - GAAP Earnings Per Share
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 1.67 | 1.50 | 11.09 |
| Annual | Dec 19 | 0.39 | 0.25 | 59.18 |
| Annual | Dec 18 | 1.38 | 1.29 | 7.39 |
| Quarterly | Jun 21 | 0.26 | 0.18 | 47.17 |
| Quarterly | Mar 21 | -0.03 | 0.10 | -129.41 |
| Quarterly | Dec 20 | 0.34 | 0.10 | 244.00 |
| Quarterly | Sep 20 | -0.39 | 0.03 | -424.00 |
Reference Information - Net Asset Value
| Last Actual (FY0): | 1,444.01 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Asset Value
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 1,641.05 | 1,670.20 | 1,611.90 | 1,641.05 | 2 | -- | -- | -- |
| Annual | Dec 21 | 1,492.24 | 1,519.05 | 1,442.47 | 1,515.20 | 3 | -- | -- | -- |
| Quarterly | Mar 22 | 1,541.50 | 1,548.50 | 1,534.50 | 1,541.50 | 2 | -- | -- | -- |
| Quarterly | Jun 22 | 1,572.14 | 1,587.90 | 1,556.38 | 1,572.14 | 2 | -- | -- | -- |
| Quarterly | Sep 21 | 1,485.25 | 1,492.81 | 1,477.70 | 1,485.25 | 2 | -- | -- | -- |
| Quarterly | Dec 21 | 1,517.13 | 1,519.05 | 1,515.20 | 1,517.13 | 2 | -- | -- | -- |
Actuals - Net Asset Value
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 1,444.01 | 1,412.67 | 2.22 |
| Annual | Dec 19 | 1,279.04 | 1,265.10 | 1.10 |
| Annual | Dec 18 | 1,227.09 | 1,240.68 | -1.10 |
| Quarterly | Jun 21 | 1,470.37 | 1,457.88 | 0.86 |
| Quarterly | Mar 21 | 1,442.47 | 1,454.14 | -0.80 |
| Quarterly | Dec 20 | 1,444.01 | 1,408.33 | 2.53 |
| Quarterly | Sep 20 | 1,399.30 | 1,459.29 | -4.11 |
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 | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| 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): | 116.69 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Net Income
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 165.87 | 172.80 | 159.10 | 165.64 | 6 | -- | -- | -- |
| Annual | Dec 21 | 141.91 | 144.40 | 137.57 | 142.96 | 6 | -- | -- | -- |
| Quarterly | Mar 22 | 35.19 | 37.70 | 32.93 | 35.06 | 4 | -- | -- | -- |
| Quarterly | Jun 22 | 42.67 | 43.90 | 41.80 | 42.48 | 4 | -- | -- | -- |
| Quarterly | Sep 21 | 36.67 | 37.14 | 35.40 | 36.91 | 6 | -- | -- | -- |
| Quarterly | Dec 21 | 39.99 | 42.20 | 37.18 | 40.58 | 6 | -- | -- | -- |
Actuals - Net Income
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 116.69 | 109.69 | 6.38 |
| Annual | Dec 19 | 120.52 | 105.82 | 13.89 |
| Annual | Dec 18 | 190.40 | 184.99 | 2.92 |
| Quarterly | Jun 21 | 40.04 | 32.32 | 23.91 |
| Quarterly | Mar 21 | 25.26 | 25.51 | -1.00 |
| Quarterly | Dec 20 | 40.24 | 27.52 | 46.25 |
| Quarterly | Sep 20 | 26.78 | 19.85 | 34.88 |
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 | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 144.66 | 144.66 | 144.66 | 144.66 | 1 | 2 | -- | 1.20 |
| Annual | Dec 21 | 137.30 | 137.30 | 137.30 | 137.30 | 1 | 2 | -- | 5.37 |
| Quarterly | Mar 22 | 27.46 | 27.46 | 27.46 | 27.46 | 1 | -- | -- | -- |
| Quarterly | Jun 22 | 34.65 | 34.65 | 34.65 | 34.65 | 1 | -- | -- | -- |
| Quarterly | Sep 21 | 36.09 | 36.09 | 36.09 | 36.09 | 1 | -- | 2 | -8.89 |
| Quarterly | Dec 21 | 40.52 | 40.52 | 40.52 | 40.52 | 1 | -- | 2 | -0.87 |
Actuals - Operating Profit
| Reported | Mean Estimate | Surprise % Change |
|---|
Reference Information - Return On Equity
| Last Actual (FY0): | -- |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Return On Equity
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Annual | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Jun 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Mar 22 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Dec 21 | -- | -- | -- | -- | -- | -- | -- | -- |
| Quarterly | Sep 21 | -- | -- | -- | -- | -- | -- | -- | -- |
Actuals - Return On Equity
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- | |
| Dec 00 | -- | -- | -- |
Reference Information - Sales
| Last Actual (FY0): | 2,105.32 |
| FY0 End Date: | 12/1/20 |
| Ind. Annual Div: | -- |
| Hist (5 Yr) Growth %: | -- |
| Yield (%): | -- |
Analyst Forecasts - Sales
| Last Month Revisions | |||||||||
| Fiscal Period | Mean | High | Low | Median | # of Estimates | # Up | # Down | Mean % Change | |
|---|---|---|---|---|---|---|---|---|---|
| Annual | Dec 22 | 2,308.71 | 2,358.50 | 2,262.00 | 2,304.90 | 6 | -- | -- | -- |
| Annual | Dec 21 | 2,211.97 | 2,219.71 | 2,204.42 | 2,212.94 | 6 | -- | -- | -- |
| Quarterly | Mar 22 | 552.40 | 559.70 | 535.50 | 557.21 | 4 | -- | -- | -- |
| Quarterly | Jun 22 | 585.72 | 601.50 | 576.00 | 582.68 | 4 | -- | -- | -- |
| Quarterly | Sep 21 | 552.74 | 562.09 | 550.18 | 550.48 | 6 | -- | -- | -- |
| Quarterly | Dec 21 | 565.42 | 572.26 | 560.00 | 565.15 | 6 | -- | -- | -- |
Actuals - Sales
| Reported | Mean Estimate | Surprise % Change | ||
|---|---|---|---|---|
| Annual | Dec 20 | 2,105.32 | 2,236.41 | -5.86 |
| Annual | Dec 19 | 2,689.31 | 2,630.47 | 2.24 |
| Annual | Dec 18 | 2,847.26 | 2,846.96 | 0.01 |
| Quarterly | Jun 21 | 567.38 | 546.66 | 3.79 |
| Quarterly | Mar 21 | 526.43 | 511.08 | 3.00 |
| Quarterly | Dec 20 | 523.80 | 510.13 | 2.68 |
| Quarterly | Sep 20 | 513.58 | 492.63 | 4.25 |
P/E Ratios
| Fiscal Year | FY0 | FY1 | FY2 |
|---|---|---|---|
| Ratios | 12.45 | 10.56 | 9.07 |
Copyright Refinitiv
EPS Growth Rates
| Fiscal YOY | FY1/FY0 | FY2/FY1 | FY3/FY2 |
|---|---|---|---|
| Growth Rate | 30.71 | 16.45 |