| Period Ending: | 2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 14 | 15 | 16 | 13 | 12 | 16 | 11 | 19 | 15 | 16 |
| Estimated Revenue | ||||||||||||||||||
| Low | 346.7 | 334.7 | 264.7 | 214 | 203.1 | 224 | 191 | 157.5 | 141 | 126.2 | 79.2 | 80.11 | 67.89 | 60.35 | 60.17 | 54.34 | 48.43 | 38.79 |
| Average | 377.1 | 353.4 | 279.5 | 225.9 | 214.5 | 225.1 | 191.9 | 158.2 | 141.7 | 126.8 | 99 | 100.1 | 84.87 | 75.43 | 75.21 | 67.92 | 60.53 | 48.49 |
| High | 407.6 | 372 | 294.3 | 237.8 | 225.8 | 226.8 | 193.4 | 159.4 | 142.8 | 127.8 | 118.8 | 120.2 | 101.8 | 90.52 | 90.25 | 81.51 | 72.64 | 58.19 |
| Estimated EBITDA | ||||||||||||||||||
| Low | 95.48 | 92.17 | 72.9 | 58.92 | 55.94 | 73.71 | 74.3 | 44.66 | 70.35 | 56.46 | 39.93 | 36.64 | 35.52 | 32.69 | 29.79 | 32.62 | 32.82 | 25.29 |
| Average | 103.9 | 97.31 | 76.97 | 62.21 | 59.06 | 92.13 | 92.87 | 55.82 | 87.94 | 70.58 | 49.91 | 45.8 | 44.4 | 40.86 | 37.24 | 40.77 | 41.02 | 31.61 |
| High | 112.2 | 102.5 | 81.04 | 65.5 | 62.19 | 110.6 | 111.4 | 66.98 | 105.5 | 84.7 | 59.89 | 54.95 | 53.28 | 49.03 | 44.68 | 48.92 | 49.23 | 37.94 |
| Estimated EBIT | ||||||||||||||||||
| Low | 88.29 | 85.22 | 67.41 | 54.48 | 51.73 | 57.27 | 48.83 | 40.25 | 36.05 | 32.26 | 20.25 | 20.48 | 17.36 | 15.43 | 15.38 | 13.89 | 12.38 | 9.92 |
| Average | 96.03 | 89.97 | 71.17 | 57.52 | 54.61 | 57.54 | 49.06 | 40.44 | 36.22 | 32.41 | 25.31 | 25.6 | 21.69 | 19.28 | 19.23 | 17.36 | 15.47 | 12.4 |
| High | 103.8 | 94.73 | 74.93 | 60.56 | 57.5 | 57.98 | 49.43 | 40.75 | 36.5 | 32.66 | 30.37 | 30.72 | 26.03 | 23.14 | 23.07 | 20.84 | 18.57 | 14.87 |
| Estimated Net Income | ||||||||||||||||||
| Low | 89.22 | 80.03 | 64.4 | 52.96 | 53.65 | 47.45 | 44.31 | 18.54 | 29.93 | 26.43 | 15.77 | 16.57 | 16.78 | 15.4 | 13.07 | 13.73 | 12.3 | 7.86 |
| Average | 95.8 | 85.93 | 69.16 | 56.86 | 57.61 | 59.31 | 55.39 | 23.17 | 37.41 | 33.04 | 19.71 | 20.71 | 20.97 | 19.26 | 16.33 | 17.16 | 15.37 | 9.83 |
| High | 102.4 | 91.84 | 73.91 | 60.77 | 61.57 | 71.18 | 66.46 | 27.81 | 44.89 | 39.65 | 23.65 | 24.85 | 25.17 | 23.11 | 19.6 | 20.59 | 18.44 | 11.79 |
| Estimated SGA Expenses | ||||||||||||||||||
| Low | 76.9 | 74.22 | 58.71 | 47.45 | 45.05 | 69.36 | 61.29 | 34.7 | 41.96 | 40.01 | 30.17 | 34.86 | 28.43 | 23.07 | 22.77 | 20.03 | 19.91 | 14.54 |
| Average | 83.64 | 78.37 | 61.99 | 50.1 | 47.57 | 86.7 | 76.61 | 43.38 | 52.45 | 50.01 | 37.72 | 43.58 | 35.54 | 28.84 | 28.46 | 25.04 | 24.89 | 18.17 |
| High | 90.39 | 82.51 | 65.26 | 52.75 | 50.08 | 104 | 91.93 | 52.05 | 62.94 | 60.01 | 45.26 | 52.29 | 42.65 | 34.61 | 34.15 | 30.05 | 29.87 | 21.81 |
| Estimated EPS | ||||||||||||||||||
| Low | 3.62 | 3.24 | 2.61 | 2.15 | 2.17 | 3.31 | 3.11 | 2.22 | 2.52 | 2.16 | 1.66 | 1.59 | 1.52 | 0.93 | 1.08 | 1.11 | 1.03 | 0.7 |
| Average | 3.88 | 3.48 | 2.8 | 2.31 | 2.34 | 3.33 | 3.13 | 2.23 | 2.54 | 2.17 | 1.67 | 1.6 | 1.53 | 1.17 | 1.35 | 1.4 | 1.29 | 0.88 |
| High | 4.15 | 3.72 | 3 | 2.46 | 2.5 | 3.36 | 3.16 | 2.25 | 2.57 | 2.19 | 1.69 | 1.62 | 1.55 | 1.41 | 1.62 | 1.69 | 1.55 | 1.06 |
