| Period Ending: | 2028 09-30 |
2027 09-30 |
2026 09-30 |
2025 09-30 |
2024 09-30 |
2023 09-30 |
2022 09-30 |
2021 09-30 |
2020 09-30 |
2019 09-30 |
2018 09-30 |
2017 09-30 |
2016 09-30 |
2015 09-30 |
2014 09-30 |
2013 09-30 |
2012 09-30 |
2011 09-30 |
2010 09-30 |
2009 09-30 |
2008 09-30 |
2007 09-30 |
2006 09-30 |
2005 09-30 |
2004 09-30 |
2003 09-30 |
2002 09-30 |
2001 09-30 |
2000 09-30 |
1999 09-30 |
1998 09-30 |
1997 09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 5 | 20 | 21 | 16 | 17 | 14 | 8 | 16 | 11 | 6 | 3 | 4 | 3 | 7 | 20 | 12 | 7 | 18 | 12 | 13 | 10 | 14 | 11 | 17 | 12 | 8 | 10 | 13 | 10 | 16 | 15 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||
| Low | 103,744 | 102,504 | 99,490 | 93,474 | 89,742 | 88,525 | 69,381 | 66,020 | 63,202 | 67,813 | 57,475 | 54,325 | 54,689 | 51,227 | 35,520 | 34,998 | 32,731 | 31,334 | 27,865 | 25,463 | 30,945 | 26,012 | 23,063 | 22,157 | 20,910 | 20,372 | 18,871 | 19,061 | 17,978 | 17,663 | 19,328 | 17,256 |
| Average | 106,309 | 102,641 | 99,559 | 95,192 | 90,028 | 88,935 | 86,726 | 67,653 | 64,765 | 69,490 | 58,897 | 55,668 | 56,041 | 52,494 | 44,400 | 43,748 | 40,913 | 39,167 | 34,831 | 31,829 | 38,682 | 32,516 | 28,829 | 27,696 | 26,137 | 25,465 | 23,589 | 23,826 | 22,473 | 22,078 | 24,160 | 21,570 |
| High | 108,455 | 102,778 | 99,627 | 97,191 | 90,599 | 89,585 | 104,071 | 69,018 | 66,071 | 70,893 | 60,085 | 56,792 | 57,172 | 53,553 | 53,280 | 52,497 | 49,096 | 47,001 | 41,798 | 38,194 | 46,418 | 39,019 | 34,595 | 33,235 | 31,365 | 30,558 | 28,307 | 28,591 | 26,968 | 26,494 | 28,992 | 25,884 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||
| Low | 16,811 | 16,611 | 16,122 | 15,147 | 14,543 | 9,256 | 8,062 | 6,953 | 341 | 15,581 | 13,015 | 12,616 | 13,568 | 12,582 | 10,451 | 9,570 | 8,392 | 7,678 | 6,462 | 5,259 | 6,570 | 5,960 | 5,328 | 3,698 | 3,240 | 2,393 | 2,071 | 1,930 | 4,174 | 4,458 | 5,068 | 6,430 |
| Average | 17,227 | 16,633 | 16,133 | 15,426 | 14,589 | 11,569 | 10,077 | 8,691 | 3,502 | 19,477 | 16,269 | 15,770 | 16,960 | 15,728 | 13,064 | 11,963 | 10,490 | 9,598 | 8,077 | 6,573 | 8,212 | 7,450 | 6,660 | 4,622 | 4,050 | 2,991 | 2,589 | 2,412 | 5,218 | 5,572 | 6,335 | 8,037 |
| High | 17,575 | 16,655 | 16,144 | 15,750 | 14,681 | 13,883 | 12,093 | 10,430 | 6,664 | 23,372 | 19,523 | 18,924 | 20,352 | 18,874 | 15,677 | 14,356 | 12,588 | 11,517 | 9,693 | 7,888 | 9,855 | 8,940 | 7,992 | 5,547 | 4,860 | 3,589 | 3,107 | 2,894 | 6,261 | 6,686 | 7,603 | 9,645 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||
| Low | 9,752 | 9,636 | 9,352 | 8,787 | 8,436 | 5,155 | 4,446 | 3,652 | 1,211 | 9,102 | 10,663 | 10,502 | 11,315 | 10,343 | 8,551 | 7,624 | 6,667 | 6,103 | 5,132 | 4,163 | 5,369 | 5,104 | 3,935 | 2,915 | 2,723 | 2,022 | 1,749 | 1,792 | 1,846 | 2,193 | 2,777 | 3,077 |
| Average | 9,993 | 9,649 | 9,359 | 8,948 | 8,463 | 6,444 | 5,558 | 4,565 | 1,863 | 11,377 | 13,329 | 13,127 | 14,144 | 12,929 | 10,689 | 9,530 | 8,334 | 7,629 | 6,415 | 5,204 | 6,711 | 6,380 | 4,919 | 3,644 | 3,404 | 2,527 | 2,186 | 2,241 | 2,307 | 2,741 | 3,471 | 3,846 |
| High | 10,195 | 9,661 | 9,365 | 9,136 | 8,517 | 7,732 | 6,669 | 5,478 | 2,515 | 13,653 | 15,995 | 15,753 | 16,973 | 15,515 | 12,826 | 11,437 | 10,001 | 9,155 | 7,698 | 6,245 | 8,053 | 7,655 | 5,902 | 4,373 | 4,085 | 3,033 | 2,623 | 2,689 | 2,769 | 3,290 | 4,166 | 4,615 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||
| Low | 13,443 | 9,676 | 8,217 | 7,466 | 4,627 | 2,389 | 1,922 | 1,946 | -11,627 | 8,326 | 8,061 | 8,039 | 7,222 | 6,686 | 5,540 | 5,008 | 4,260 | 3,771 | 3,112 | 2,330 | 3,283 | 3,011 | 2,789 | 1,808 | 1,607 | 1,050 | 768 | 36.2 | 370 | 723 | 1,426 | 1,508 |
| Average | 13,879 | 10,915 | 9,639 | 8,362 | 4,776 | 2,986 | 2,403 | 2,432 | -9,472 | 10,407 | 10,077 | 10,049 | 9,027 | 8,357 | 6,925 | 6,260 | 5,326 | 4,714 | 3,890 | 2,913 | 4,104 | 3,763 | 3,487 | 2,260 | 2,009 | 1,313 | 960 | 268 | 478 | 903 | 1,782 | 1,885 |
| High | 14,243 | 12,481 | 11,529 | 10,065 | 4,903 | 3,583 | 2,883 | 2,919 | -7,317 | 12,488 | 12,092 | 12,059 | 10,832 | 10,029 | 8,309 | 7,512 | 6,391 | 5,657 | 4,668 | 3,495 | 4,925 | 4,516 | 4,184 | 2,712 | 2,411 | 1,575 | 1,152 | 500 | 586 | 1,084 | 2,139 | 2,262 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||
| Low | 19,118 | 18,890 | 18,335 | 17,226 | 16,538 | 14,395 | 12,673 | 10,505 | 16,660 | 10,492 | 6,555 | 6,291 | 7,039 | 6,373 | 1,259 | 6,450 | 6,032 | 5,774 | 5,135 | 4,692 | 5,703 | 4,794 | 4,250 | 4,083 | 3,853 | 3,754 | 3,478 | 3,513 | 74.4 | 109 | 175 | 272 |
| Average | 19,591 | 18,915 | 18,347 | 17,542 | 16,591 | 17,994 | 15,841 | 13,132 | 20,825 | 13,115 | 8,193 | 7,864 | 8,799 | 7,966 | 1,573 | 8,062 | 7,540 | 7,218 | 6,419 | 5,866 | 7,128 | 5,992 | 5,313 | 5,104 | 4,817 | 4,693 | 4,347 | 4,391 | 92.9 | 137 | 219 | 340 |
| High | 19,987 | 18,941 | 18,360 | 17,911 | 16,696 | 21,593 | 19,009 | 15,758 | 24,990 | 15,738 | 9,832 | 9,436 | 10,559 | 9,559 | 1,888 | 9,675 | 9,048 | 8,662 | 7,703 | 7,039 | 8,554 | 7,191 | 6,375 | 6,125 | 5,780 | 5,631 | 5,217 | 5,269 | 112 | 165 | 262 | 408 |
| Estimated EPS | ||||||||||||||||||||||||||||||||
| Low | 7.346 | 5.288 | 4.490 | 4.080 | 2.529 | 1.581 | 2.340 | 2.384 | 1.483 | 5.569 | 6.782 | 5.597 | 5.590 | 4.924 | 2.910 | 2.630 | 2.220 | 1.950 | 1.460 | 1.200 | 1.760 | 1.330 | 0.970 | 0.830 | 0.640 | 0.400 | 0.410 | 0.380 | 0.550 | 0.470 | 0.650 | 0.700 |
| Average | 7.584 | 5.940 | 5.412 | 4.623 | 2.611 | 1.632 | 2.930 | 2.461 | 1.531 | 5.750 | 7.001 | 5.779 | 5.771 | 5.083 | 3.630 | 3.290 | 2.780 | 2.440 | 1.820 | 1.500 | 2.200 | 1.660 | 1.210 | 1.040 | 0.800 | 0.510 | 0.500 | 0.470 | 0.690 | 0.580 | 0.800 | 0.880 |
| High | 7.783 | 6.820 | 6.300 | 5.500 | 2.679 | 1.675 | 3.520 | 2.526 | 1.571 | 5.900 | 7.185 | 5.930 | 5.922 | 5.216 | 4.350 | 3.950 | 3.340 | 2.930 | 2.180 | 1.800 | 2.640 | 1.990 | 1.450 | 1.250 | 0.960 | 0.620 | 0.590 | 0.560 | 0.830 | 0.690 | 0.950 | 1.060 |
