| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 5 | 3 | 7 | 16 | 13 | 10 |
| Estimated Revenue | |||||||||||||||||
| Low | 98.93 | 94.76 | 90.33 | 79.72 | 80.15 | 93.62 | 96.46 | 90.68 | 63.11 | 42.67 | 37.99 | 35.89 | 29.71 | 32.4 | 28.79 | 67.04 | 15.9 |
| Average | 99.45 | 95.25 | 90.8 | 80.13 | 80.56 | 93.9 | 96.75 | 90.95 | 63.3 | 42.8 | 38.1 | 36 | 29.8 | 40.5 | 35.98 | 83.8 | 19.87 |
| High | 99.97 | 95.74 | 91.27 | 80.54 | 80.98 | 94.12 | 96.97 | 91.16 | 63.45 | 42.9 | 38.19 | 36.08 | 29.87 | 48.6 | 43.18 | 100.6 | 23.85 |
| Estimated EBITDA | |||||||||||||||||
| Low | 21.13 | 20.24 | 19.3 | 17.03 | 17.12 | 25.7 | 28.71 | 24.14 | 19.97 | 13.02 | 10.59 | 8.22 | 6.02 | 4 | 6.53 | 5.43 | 7.31 |
| Average | 21.24 | 20.35 | 19.4 | 17.12 | 17.21 | 32.13 | 35.89 | 30.18 | 24.97 | 16.28 | 13.24 | 10.27 | 7.52 | 5 | 8.16 | 6.78 | 9.14 |
| High | 21.35 | 20.45 | 19.49 | 17.2 | 17.3 | 38.56 | 43.07 | 36.22 | 29.96 | 19.54 | 15.88 | 12.33 | 9.02 | 6 | 9.79 | 8.14 | 10.97 |
| Estimated EBIT | |||||||||||||||||
| Low | 13.92 | 13.33 | 12.71 | 11.21 | 11.27 | 17.67 | 18.21 | 17.12 | 11.91 | 8.06 | 7.17 | 6.78 | 5.61 | 6.12 | 5.43 | 12.66 | 3 |
| Average | 13.99 | 13.4 | 12.77 | 11.27 | 11.33 | 17.73 | 18.26 | 17.17 | 11.95 | 8.08 | 7.19 | 6.8 | 5.63 | 7.65 | 6.79 | 15.82 | 3.75 |
| High | 14.06 | 13.47 | 12.84 | 11.33 | 11.39 | 17.77 | 18.31 | 17.21 | 11.98 | 8.1 | 7.21 | 6.81 | 5.64 | 9.18 | 8.15 | 18.98 | 4.5 |
| Estimated Net Income | |||||||||||||||||
| Low | 16.34 | 15.29 | 13.8 | 8.12 | 8.39 | 11.25 | 13.41 | 12.27 | 7.81 | 4.49 | 3.32 | 3.3 | 1.92 | 1.57 | 2.76 | 1.19 | 1.7 |
| Average | 17.14 | 15.76 | 13.88 | 8.2 | 8.44 | 14.07 | 16.76 | 15.34 | 9.77 | 5.61 | 4.15 | 4.13 | 2.4 | 1.96 | 3.45 | 1.52 | 2.13 |
| High | 17.85 | 16.16 | 13.95 | 8.27 | 8.5 | 16.88 | 20.11 | 18.41 | 11.72 | 6.73 | 4.98 | 4.95 | 2.88 | 2.35 | 4.14 | 1.86 | 2.55 |
| Estimated SGA Expenses | |||||||||||||||||
| Low | 40.78 | 39.06 | 37.24 | 32.86 | 33.04 | 58.73 | 54.45 | 26.27 | 26.18 | 23.81 | 18.54 | 12.65 | 14.44 | 11.85 | 16.67 | 8.13 | 6.52 |
| Average | 40.99 | 39.26 | 37.43 | 33.03 | 33.21 | 73.41 | 68.07 | 32.83 | 32.73 | 29.76 | 23.18 | 15.81 | 18.06 | 14.81 | 20.84 | 10.16 | 8.15 |
| High | 41.21 | 39.46 | 37.62 | 33.2 | 33.38 | 88.09 | 81.68 | 39.4 | 39.27 | 35.72 | 27.81 | 18.98 | 21.67 | 17.77 | 25 | 12.19 | 9.78 |
| Estimated EPS | |||||||||||||||||
| Low | 2.09 | 1.95 | 1.76 | 1.04 | 1.07 | 1.69 | 2.53 | 3.01 | 2.01 | 1.02 | 1.24 | 1.27 | 0.642 | 0.4 | 0.99 | 0.53 | 0.58 |
| Average | 2.19 | 2.02 | 1.77 | 1.05 | 1.08 | 1.7 | 2.54 | 3.02 | 2.02 | 1.02 | 1.24 | 1.28 | 0.645 | 0.5 | 1.23 | 0.665 | 0.72 |
| High | 2.28 | 2.07 | 1.78 | 1.06 | 1.09 | 1.71 | 2.55 | 3.03 | 2.03 | 1.02 | 1.24 | 1.28 | 0.647 | 0.6 | 1.47 | 0.8 | 0.86 |
