| 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 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 2 | 2 | 3 | 2 | 1 | 1 | 11 | 12 | 7 | 12 | 14 | 12 | 10 | 18 | 8 |
| Estimated Revenue | ||||||||||||||||
| Low | 136.2 | 129.3 | 120.4 | 100.1 | 95.07 | 103.3 | 84.85 | 74.32 | 52.25 | 36.69 | 36.44 | 32.98 | 32.27 | 27.28 | 27.8 | 25.06 |
| Average | 136.7 | 129.9 | 120.5 | 100.4 | 95.41 | 103.7 | 85.17 | 74.6 | 65.31 | 45.87 | 45.55 | 41.23 | 40.34 | 34.11 | 34.75 | 31.32 |
| High | 137.1 | 130.4 | 120.5 | 100.7 | 95.72 | 104 | 85.42 | 74.82 | 78.38 | 55.04 | 54.66 | 49.47 | 48.41 | 40.93 | 41.7 | 37.59 |
| Estimated EBITDA | ||||||||||||||||
| Low | 42.41 | 40.27 | 37.5 | 31.18 | 29.6 | 40.32 | 32.75 | 29.06 | 31.4 | 19.3 | 19.55 | 16.41 | 15.61 | 13.29 | 16.02 | 14.14 |
| Average | 42.56 | 40.44 | 37.51 | 31.26 | 29.71 | 50.4 | 40.94 | 36.33 | 39.25 | 24.13 | 24.43 | 20.52 | 19.51 | 16.62 | 20.03 | 17.68 |
| High | 42.7 | 40.6 | 37.53 | 31.34 | 29.8 | 60.48 | 49.12 | 43.59 | 47.1 | 28.95 | 29.32 | 24.62 | 23.41 | 19.94 | 24.04 | 21.21 |
| Estimated EBIT | ||||||||||||||||
| Low | 36.58 | 34.74 | 32.34 | 26.89 | 25.53 | 27.74 | 22.79 | 19.96 | 14.03 | 9.85 | 9.79 | 8.86 | 8.67 | 7.33 | 7.47 | 6.73 |
| Average | 36.71 | 34.88 | 32.36 | 26.96 | 25.62 | 27.85 | 22.87 | 20.03 | 17.54 | 12.32 | 12.23 | 11.07 | 10.83 | 9.16 | 9.33 | 8.41 |
| High | 36.83 | 35.02 | 32.37 | 27.03 | 25.71 | 27.93 | 22.94 | 20.09 | 21.05 | 14.78 | 14.68 | 13.29 | 13 | 10.99 | 11.2 | 10.09 |
| Estimated Net Income | ||||||||||||||||
| Low | 36.63 | 34.67 | 31.8 | 23.02 | 20.88 | 24.1 | 18.39 | 14.44 | 13.93 | 10.71 | 9.85 | 8.41 | 8.15 | 6.22 | 7.07 | 5.44 |
| Average | 36.97 | 34.87 | 31.94 | 23.28 | 20.97 | 30.12 | 22.99 | 18.06 | 17.41 | 13.38 | 12.31 | 10.51 | 10.19 | 7.77 | 8.83 | 6.8 |
| High | 37.3 | 35.07 | 32.07 | 23.55 | 21.06 | 36.14 | 27.59 | 21.67 | 20.89 | 16.06 | 14.77 | 12.61 | 12.22 | 9.33 | 10.6 | 8.16 |
| Estimated SGA Expenses | ||||||||||||||||
| Low | 46.28 | 43.94 | 40.91 | 34.02 | 32.3 | 35.46 | 32.72 | 25.29 | 25.91 | 17.67 | 18.7 | 16.63 | 17.29 | 14.08 | 13.78 | 11.84 |
| Average | 46.44 | 44.12 | 40.94 | 34.11 | 32.41 | 44.33 | 40.89 | 31.61 | 32.38 | 22.09 | 23.38 | 20.79 | 21.62 | 17.6 | 17.22 | 14.8 |
| High | 46.59 | 44.3 | 40.96 | 34.2 | 32.52 | 53.19 | 49.07 | 37.93 | 38.86 | 26.5 | 28.05 | 24.94 | 25.94 | 21.13 | 20.67 | 17.76 |
| Estimated EPS | ||||||||||||||||
| Low | 2.73 | 2.58 | 2.37 | 1.72 | 1.56 | 2.62 | 2.13 | 1.57 | 1.72 | 1.68 | 1.34 | 1.17 | 1.07 | 0.63 | 0.69 | 0.53 |
| Average | 2.75 | 2.6 | 2.38 | 1.74 | 1.56 | 2.63 | 2.14 | 1.57 | 1.73 | 1.69 | 1.35 | 1.18 | 1.08 | 0.78 | 0.86 | 0.66 |
| High | 2.78 | 2.61 | 2.39 | 1.75 | 1.57 | 2.64 | 2.15 | 1.58 | 1.73 | 1.7 | 1.36 | 1.18 | 1.08 | 0.93 | 1.03 | 0.79 |
