| Period Ending: |
2029
12-31 |
2029
09-30 |
2029
06-30 |
2029
03-31 |
2028
12-31 |
2028
09-30 |
2028
06-30 |
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 |
2021
03-29 |
2020
12-29 |
2020
09-29 |
2020
06-29 |
2020
03-29 |
2019
12-29 |
2019
09-29 |
2019
06-29 |
2019
03-29 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts |
1234
|
2 | 3 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||
| Estimated Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
267.8 | 167.3 | 156.1 | 105 | 123.5 | 118.3 | 101.9 | 109.6 | 105.7 | 104.6 | 98.51 | 87.39 | 102.3 | 75.67 | 108.3 | 102.1 | 114.9 | 95.53 | 97.28 | 92.72 | 84.05 | 77.89 | 63.17 | 69.38 | 67.41 | 59.96 | 66.05 | 56.05 | |||||||||||||||
| Average |
1234
|
309 | 193 | 164.4 | 121.1 | 142.6 | 136.6 | 117.6 | 109.6 | 118.1 | 116.8 | 110 | 97.6 | 114.2 | 84.52 | 121 | 114.1 | 128.3 | 106.7 | 108.7 | 103.6 | 93.87 | 86.99 | 70.55 | 77.49 | 75.29 | 66.96 | 73.77 | 62.6 | |||||||||||||||
| High |
1234
|
346.2 | 216.3 | 177.9 | 135.7 | 159.7 | 153 | 131.8 | 109.6 | 132.1 | 130.7 | 123.1 | 109.2 | 127.8 | 94.54 | 135.3 | 127.6 | 143.5 | 119.3 | 121.5 | 115.8 | 105 | 97.3 | 78.91 | 86.68 | 84.22 | 74.9 | 82.51 | 70.02 | |||||||||||||||
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
134.8 | 84.23 | 78.62 | 52.85 | 62.21 | 59.59 | 51.32 | 55.17 | 49.63 | 49.09 | 46.24 | 41.02 | 48 | 35.52 | 50.84 | 47.93 | 53.91 | 44.84 | 45.66 | 43.52 | 39.45 | 36.56 | 29.65 | 32.57 | 31.64 | 28.14 | 31 | 26.31 | |||||||||||||||
| Average |
1234
|
155.6 | 97.21 | 82.8 | 60.99 | 71.79 | 68.77 | 59.23 | 55.17 | 55.43 | 54.83 | 51.64 | 45.81 | 53.61 | 39.67 | 56.78 | 53.53 | 60.21 | 50.08 | 51 | 48.6 | 44.06 | 40.83 | 33.11 | 36.37 | 35.34 | 31.43 | 34.62 | 29.38 | |||||||||||||||
| High |
1234
|
174.3 | 108.9 | 89.56 | 68.33 | 80.42 | 77.03 | 66.35 | 55.17 | 62 | 61.33 | 57.76 | 51.24 | 59.96 | 44.37 | 63.51 | 59.88 | 67.35 | 56.02 | 57.04 | 54.37 | 49.28 | 45.67 | 37.04 | 40.68 | 39.53 | 35.16 | 38.73 | 32.86 | |||||||||||||||
| Estimated EBIT | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
91.66 | 57.26 | 53.44 | 35.93 | 42.29 | 40.5 | 34.89 | 37.5 | 33.71 | 33.35 | 31.41 | 27.86 | 32.6 | 24.13 | 34.53 | 32.56 | 36.62 | 30.46 | 31.02 | 29.56 | 26.8 | 24.83 | 20.14 | 22.12 | 21.49 | 19.12 | 21.06 | 17.87 | |||||||||||||||
| Average |
1234
|
105.8 | 66.08 | 56.28 | 41.46 | 48.8 | 46.74 | 40.26 | 37.5 | 37.65 | 37.24 | 35.08 | 31.12 | 36.42 | 26.95 | 38.57 | 36.36 | 40.9 | 34.02 | 34.64 | 33.02 | 29.93 | 27.74 | 22.49 | 24.71 | 24.01 | 21.35 | 23.52 | 19.96 | |||||||||||||||
| High |
1234
|
118.5 | 74.02 | 60.88 | 46.44 | 54.67 | 52.36 | 45.1 | 37.5 | 42.12 | 41.66 | 39.24 | 34.81 | 40.73 | 30.14 | 43.14 | 40.68 | 45.75 | 38.05 | 38.75 | 36.93 | 33.48 | 31.02 | 25.16 | 27.64 | 26.85 | 23.88 | 26.31 | 22.32 | |||||||||||||||
| Estimated Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
105.4 | 27.34 | 19.55 | 18.73 | 7.89 | 19.31 | 15.58 | 7.71 | 26.7 | 15.71 | 22.92 | 18.49 | 27.03 | 15.9 | 41.79 | 36.34 | 55.12 | 44.19 | 51.55 | 46.84 | 36.28 | 30.21 | 17.03 | 18.1 | 15.08 | 13.48 | 16.88 | 17.47 | |||||||||||||||
| Average |
1234
|
107.4 | 33.94 | 33.16 | 22.66 | 21.35 | 26.55 | 17.66 | 9.33 | 26.96 | 18.19 | 26.53 | 21.4 | 31.29 | 18.4 | 48.38 | 42.06 | 63.8 | 51.14 | 59.66 | 54.22 | 41.99 | 34.97 | 19.72 | 20.95 | 17.45 | 15.61 | 19.54 | 20.22 | |||||||||||||||
| High |
1234
|
109.5 | 49.02 | 41.06 | 26.2 | 37.13 | 33.79 | 18.7 | 10.78 | 27.21 | 29.1 | 30.62 | 24.7 | 36.11 | 21.24 | 55.83 | 48.54 | 73.63 | 59.03 | 68.86 | 62.57 | 48.46 | 40.36 | 22.75 | 24.18 | 20.14 | 18.01 | 22.55 | 23.34 | |||||||||||||||
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
31.6 | 19.74 | 18.42 | 12.38 | 14.58 | 13.96 | 12.03 | 12.93 | 12.89 | 12.75 | 12.01 | 10.65 | 12.47 | 9.23 | 13.21 | 12.45 | 14 | 11.65 | 11.86 | 11.3 | 10.25 | 9.5 | 7.7 | 8.46 | 8.22 | 7.31 | 8.05 | 6.83 | |||||||||||||||
| Average |
1234
|
36.46 | 22.78 | 19.4 | 14.29 | 16.82 | 16.11 | 13.88 | 12.93 | 14.4 | 14.24 | 13.41 | 11.9 | 13.93 | 10.31 | 14.75 | 13.91 | 15.64 | 13.01 | 13.25 | 12.63 | 11.45 | 10.61 | 8.6 | 9.45 | 9.18 | 8.16 | 8.99 | 7.63 | |||||||||||||||
| High |
1234
|
40.85 | 25.52 | 20.99 | 16.01 | 18.84 | 18.05 | 15.55 | 12.93 | 16.11 | 15.93 | 15.01 | 13.31 | 15.58 | 11.53 | 16.5 | 15.56 | 17.5 | 14.55 | 14.82 | 14.12 | 12.8 | 11.86 | 9.62 | 10.57 | 10.27 | 9.13 | 10.06 | 8.54 | |||||||||||||||
| Estimated EPS | ||||||||||||||||||||||||||||||||||||||||||||
| Low |
1234
|
1.01 | 0.261 | 0.187 | 0.179 | 0.075 | 0.184 | 0.149 | 0.074 | 0.257 | 0.151 | 0.22 | 0.178 | 0.26 | 0.153 | 0.402 | 0.349 | 0.53 | 0.425 | 0.495 | 0.45 | 0.349 | 0.29 | 0.164 | 0.174 | 0.145 | 0.13 | 0.162 | 0.168 | |||||||||||||||
| Average |
1234
|
1.03 | 0.324 | 0.317 | 0.216 | 0.204 | 0.254 | 0.169 | 0.089 | 0.259 | 0.175 | 0.255 | 0.206 | 0.301 | 0.177 | 0.465 | 0.404 | 0.613 | 0.492 | 0.573 | 0.521 | 0.404 | 0.336 | 0.189 | 0.201 | 0.168 | 0.15 | 0.188 | 0.194 | |||||||||||||||
| High |
1234
|
1.05 | 0.468 | 0.392 | 0.25 | 0.355 | 0.323 | 0.179 | 0.103 | 0.262 | 0.28 | 0.294 | 0.237 | 0.347 | 0.204 | 0.537 | 0.467 | 0.708 | 0.567 | 0.662 | 0.601 | 0.466 | 0.388 | 0.219 | 0.232 | 0.194 | 0.173 | 0.217 | 0.224 | |||||||||||||||