| Period Ending: |
2028
03-31 |
2027
12-31 |
2027
09-30 |
2027
06-30 |
2027
03-31 |
2026
12-31 |
2026
09-30 |
2026
06-30 |
2026
03-31 |
2025
12-31 |
2025
09-30 |
2025
06-30 |
2025
03-31 |
2024
12-31 |
2024
09-30 |
2024
06-30 |
2024
03-31 |
2023
12-30 |
2023
09-29 |
2023
06-29 |
2023
03-29 |
2022
12-29 |
2022
09-29 |
2022
06-29 |
2022
03-29 |
2021
12-29 |
2021
09-29 |
2021
06-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
14 | 12 | 17 | 13 | 12 | 11 | 12 | 15 | 14 | 13 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 12 | 11 | ||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||
| Low |
1234
|
181 | 157.6 | 138.9 | 130.9 | 152.3 | 127 | 119.6 | 115.2 | 122.2 | 108.6 | 105.8 | 108.9 | 110 | 99.04 | 88.62 | 89.14 | 85.3 | 72.67 | 62.91 | ||||||||
| Average |
1234
|
181.6 | 157.9 | 139.5 | 133.7 | 152.8 | 127.1 | 119.9 | 116.4 | 127.5 | 109.1 | 107 | 110.1 | 111.3 | 100.2 | 89.61 | 90.14 | 86.26 | 73.49 | 63.62 | ||||||||
| High |
1234
|
184.4 | 158.5 | 140.9 | 139.5 | 153.3 | 127.5 | 120.2 | 116.8 | 131.7 | 109.7 | 111.7 | 114.9 | 116.1 | 104.5 | 93.53 | 94.08 | 90.04 | 76.71 | 66.4 | ||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||
| Low |
1234
|
100 | 87.07 | 76.74 | 72.35 | 84.14 | 70.16 | 66.08 | 17 | 23.75 | 21.4 | 15.28 | 15.46 | 21.59 | 19.45 | 13.89 | 14.05 | 19.63 | 17.69 | 19.24 | ||||||||
| Average |
1234
|
100.4 | 87.25 | 77.09 | 73.89 | 84.44 | 70.24 | 66.24 | 21.25 | 29.68 | 26.75 | 19.1 | 19.32 | 26.99 | 24.32 | 17.37 | 17.56 | 24.53 | 22.11 | 24.05 | ||||||||
| High |
1234
|
101.9 | 87.6 | 77.84 | 77.06 | 84.69 | 70.44 | 66.42 | 25.5 | 35.62 | 32.1 | 22.92 | 23.18 | 32.38 | 29.18 | 20.84 | 21.08 | 29.44 | 26.53 | 28.86 | ||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||
| Low |
1234
|
96.25 | 83.8 | 73.86 | 69.63 | 80.97 | 67.52 | 63.6 | 16.22 | 22.86 | 20.13 | 12.59 | 14.74 | 20.79 | 18.3 | 11.45 | 13.4 | 18.9 | 16.63 | 18.36 | ||||||||
| Average |
1234
|
96.58 | 83.97 | 74.2 | 71.11 | 81.26 | 67.6 | 63.75 | 20.27 | 28.58 | 25.16 | 15.74 | 18.43 | 25.98 | 22.87 | 14.31 | 16.75 | 23.62 | 20.79 | 22.95 | ||||||||
| High |
1234
|
98.03 | 84.31 | 74.91 | 74.16 | 81.51 | 67.79 | 63.92 | 24.32 | 34.3 | 30.19 | 18.89 | 22.11 | 31.18 | 27.45 | 17.17 | 20.1 | 28.34 | 24.95 | 27.54 | ||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||
| Low |
1234
|
74.96 | 71.48 | 53.5 | 51.65 | 65.18 | 46.91 | 42.44 | 21.33 | 35.55 | 29.11 | 13 | 19.39 | 32.32 | 26.46 | 11.82 | 17.63 | 29.38 | 24.06 | 19.43 | ||||||||
| Average |
1234
|
89.14 | 75.45 | 60.08 | 54.11 | 67.22 | 50.82 | 44.46 | 26.66 | 44.44 | 36.39 | 16.25 | 24.24 | 40.4 | 33.08 | 14.77 | 22.04 | 36.73 | 30.07 | 24.28 | ||||||||
| High |
1234
|
95.22 | 81.41 | 76.31 | 66.41 | 71.29 | 52.77 | 46.48 | 32 | 53.33 | 43.67 | 19.5 | 29.09 | 48.48 | 39.7 | 17.73 | 26.44 | 44.07 | 36.09 | 29.14 | ||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||
| Low |
1234
|
66.22 | 57.65 | 50.82 | 47.91 | 55.71 | 46.46 | 43.76 | 21.22 | 22.22 | 24.19 | 21.41 | 19.29 | 20.2 | 21.99 | 19.46 | 17.54 | 18.36 | 19.99 | 19.61 | ||||||||
| Average |
1234
|
66.45 | 57.77 | 51.05 | 48.93 | 55.91 | 46.51 | 43.86 | 26.53 | 27.77 | 30.24 | 26.76 | 24.12 | 25.25 | 27.49 | 24.33 | 21.93 | 22.95 | 24.99 | 24.51 | ||||||||
| High |
1234
|
67.45 | 58.01 | 51.54 | 51.03 | 56.08 | 46.64 | 43.98 | 31.84 | 33.33 | 36.29 | 32.11 | 28.94 | 30.3 | 32.99 | 29.19 | 26.31 | 27.54 | 29.99 | 29.41 | ||||||||
| Estimated EPS | ||||||||||||||||||||||||||||
| Low |
1234
|
0.376 | 0.359 | 0.269 | 0.259 | 0.327 | 0.235 | 0.213 | 0.14 | 0.217 | 0.149 | 0.141 | 0.17 | 0.173 | 0.148 | 0.099 | 0.146 | 0.11 | 0.086 | 0.063 | ||||||||
| Average |
1234
|
0.447 | 0.379 | 0.302 | 0.272 | 0.337 | 0.255 | 0.223 | 0.201 | 0.238 | 0.168 | 0.143 | 0.172 | 0.176 | 0.151 | 0.1 | 0.148 | 0.111 | 0.087 | 0.064 | ||||||||
| High |
1234
|
0.478 | 0.409 | 0.383 | 0.333 | 0.358 | 0.265 | 0.233 | 0.221 | 0.26 | 0.186 | 0.151 | 0.182 | 0.186 | 0.159 | 0.106 | 0.156 | 0.118 | 0.092 | 0.067 | ||||||||