| Period Ending: | 2029 03-31 |
2028 03-31 |
2027 03-31 |
2026 03-31 |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 35 | 25 | 52 | 50 | 51 | 42 | 23 | 20 | 21 | 21 | 20 | 21 | 41 | 36 | 33 |
| Estimated Revenue | |||||||||||||||
| Low | 1,188,285 | 1,127,154 | 932,866 | 1,018,008 | 979,724 | 933,609 | 768,071 | 742,619 | 630,729 | 448,258 | 331,986 | 217,369 | 138,119 | 88,535 | 67,069 |
| Average | 1,339,598 | 1,270,683 | 1,157,213 | 1,042,853 | 998,088 | 940,749 | 866,084 | 837,384 | 711,216 | 505,460 | 374,350 | 245,107 | 155,744 | 99,833 | 75,628 |
| High | 1,416,154 | 1,343,300 | 1,210,580 | 1,115,123 | 1,022,823 | 1,013,213 | 915,358 | 885,025 | 751,679 | 534,217 | 395,648 | 259,052 | 164,605 | 105,512 | 79,931 |
| Estimated EBITDA | |||||||||||||||
| Low | 240,740 | 228,356 | 188,994 | 206,243 | 198,487 | 189,144 | 155,607 | 150,451 | 127,782 | 90,815 | 67,259 | 44,038 | 27,982 | 17,937 | 13,588 |
| Average | 271,396 | 257,434 | 234,445 | 211,277 | 202,208 | 190,591 | 175,464 | 169,650 | 144,089 | 102,404 | 75,841 | 49,658 | 31,553 | 20,226 | 15,322 |
| High | 286,905 | 272,146 | 245,257 | 225,918 | 207,219 | 205,272 | 185,447 | 179,302 | 152,286 | 108,230 | 80,156 | 52,483 | 33,348 | 21,376 | 16,194 |
| Estimated EBIT | |||||||||||||||
| Low | 177,269 | 168,150 | 139,166 | 151,867 | 146,156 | 139,277 | 114,581 | 110,784 | 94,093 | 66,871 | 49,526 | 32,427 | 20,605 | 13,208 | 10,005 |
| Average | 199,842 | 189,562 | 172,634 | 155,574 | 148,896 | 140,342 | 129,203 | 124,922 | 106,100 | 75,405 | 55,846 | 36,565 | 23,234 | 14,893 | 11,282 |
| High | 211,263 | 200,395 | 180,595 | 166,355 | 152,586 | 151,152 | 136,554 | 132,029 | 112,136 | 79,695 | 59,023 | 38,646 | 24,556 | 15,740 | 11,924 |
| Estimated Net Income | |||||||||||||||
| Low | 166,187 | 160,068 | 99,975 | 88,598 | 140,415 | 143,969 | 109,450 | 99,394 | 137,102 | 103,009 | 74,501 | 66,451 | 48,642 | 35,442 | 27,335 |
| Average | 194,790 | 187,618 | 145,960 | 100,128 | 157,255 | 150,568 | 128,329 | 116,539 | 160,752 | 120,777 | 87,352 | 77,914 | 57,032 | 41,555 | 32,050 |
| High | 209,261 | 201,557 | 196,449 | 117,223 | 205,558 | 165,503 | 137,821 | 125,159 | 172,641 | 129,710 | 93,812 | 83,677 | 61,250 | 44,629 | 34,420 |
| Estimated SGA Expenses | |||||||||||||||
| Low | 212,012 | 201,105 | 166,440 | 181,631 | 174,801 | 166,573 | 137,038 | 132,497 | 112,534 | 79,977 | 59,232 | 38,783 | 24,643 | 15,796 | 11,966 |
| Average | 239,009 | 226,713 | 206,468 | 186,064 | 178,077 | 167,847 | 154,525 | 149,405 | 126,894 | 90,183 | 66,791 | 43,732 | 27,788 | 17,812 | 13,493 |
| High | 252,668 | 239,669 | 215,990 | 198,958 | 182,490 | 180,776 | 163,317 | 157,905 | 134,113 | 95,314 | 70,591 | 46,220 | 29,368 | 18,825 | 14,261 |
| Estimated EPS | |||||||||||||||
| Low | 8.6 | 8.29 | 5.18 | 4.59 | 7.27 | 7.45 | 5.67 | 5.15 | 7.1 | 5.33 | 3.86 | 3.44 | 2.52 | 1.83 | 1.41 |
| Average | 10.08 | 9.71 | 7.56 | 5.18 | 8.14 | 7.79 | 6.64 | 6.03 | 8.32 | 6.25 | 4.52 | 4.03 | 2.95 | 2.15 | 1.66 |
| High | 10.83 | 10.43 | 10.17 | 6.07 | 10.64 | 8.57 | 7.13 | 6.48 | 8.94 | 6.71 | 4.86 | 4.33 | 3.17 | 2.31 | 1.78 |