Mullen Group Ltd. (MTL.TO) Analyst Estimates Annual

Mullen Group Ltd.

MTL.TO (TSX)

Financials
Mullen Group Ltd. Analyst Estimates Annual

Annual Quarterly

* (except for per share items) of CAD

Period Ending:	2029 12-31	2028 12-31	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	2010 12-30	2009 12-30	2008 12-30	2007 12-30	2006 12-30	2005 12-30	2004 12-30	2003 12-30	2002 12-30	1999 12-30	1998 12-30
Number of Analysts	1	2	10	10	8	10	5	6	7	7	6	6	11	6	6	12	11	12	9	8	9	8	8	5	6	5	4	4	2	2
Estimated Revenue
Low	2,322	2,343	2,293	2,188	2,124	1,998	1,900	1,974	1,449	1,145	1,270	1,242	1,113	1,040	1,227	1,394	1,367	1,376	1,302	988.3	956.4	1,260	1,081	949.7	572.9	458.1	411.3	290	250.3	211.5
Average	2,396	2,343	2,299	2,258	2,135	2,008	1,961	1,997	1,466	1,158	1,284	1,257	1,126	1,052	1,242	1,471	1,459	1,465	1,384	1,049	1,024	1,330	1,139	1,020	608.4	486.1	440.6	310.1	261.9	221.3
High	2,438	2,343	2,305	2,297	2,152	2,019	1,995	2,026	1,487	1,175	1,303	1,275	1,143	1,067	1,260	1,488	1,485	1,490	1,411	1,069	1,064	1,348	1,159	1,060	624.1	492.5	453.6	321.3	263.2	222.4
Estimated EBITDA
Low	398.2	401.9	393.2	375.2	364.2	342.8	325.9	180.3	169.4	165.5	62.2	187.9	166.2	116.8	183.4	279.5	257.8	253.5	240	192.7	149.1	-67.04	200.4	184.7	112.8	77.08	62.54	53.63	42.92	36.27
Average	410.9	401.9	394.3	387.2	366.2	344.5	336.3	182.4	177.6	168.8	62.33	188.3	168.5	117.7	183.5	281.1	258.4	253.6	240.3	196.6	151.2	-66.88	204.5	186.8	112.9	78.34	62.82	54.79	44.03	37.95
High	418.2	401.9	395.3	394	369.1	346.3	342.2	183.8	178.7	172.3	62.71	189	169.1	119.7	183.8	284.3	258.5	254	240.3	198.3	155.1	-66.77	208.7	189.2	114.3	79.08	62.95	56.5	45.14	38.14
Estimated EBIT
Low	238.2	240.4	235.2	224.4	217.9	205	194.9	75.39	70.84	69.23	-27.38	91.59	75.93	36.8	111.4	193.1	174.7	168.2	139.1	112	84.25	-158.2	141.8	146.7	86.8	57.43	41.51	42.66	25.67	21.69
Average	245.8	240.4	235.8	231.6	219	206.1	201.2	76.28	74.25	70.59	-27.22	91.76	76.96	37.1	111.4	194.2	175.1	168.2	139.3	114.2	85.45	-157.9	144.7	148.4	86.87	58.37	41.69	43.58	26.34	22.7
High	250.1	240.4	236.5	235.7	220.8	207.1	204.7	76.85	74.72	72.04	-27.16	92.11	77.26	37.71	111.6	196.4	175.2	168.5	139.4	115.2	87.65	-157.6	147.7	150.3	87.96	58.92	41.78	44.94	27	22.81
Estimated Net Income
Low	135.3	120.8	129.1	111.4	92.8	119.3	130.6	67.96	63.86	62.41	-45.09	72.91	55.07	11.34	79.99	143.6	130.1	126.1	104.2	91.19	85.77	-138.6	140	116	58.16	36.37	26.26	24.14	33.67	39.07
Average	141	124.8	137	116.7	97.93	123.2	134.9	68.77	66.94	63.63	-44.82	73.05	55.82	11.44	80.03	144.4	130.4	126.2	104.4	93.03	86.98	-138.3	142.9	117.4	58.2	36.96	26.38	24.66	36.91	41.84
High	144.2	128.8	145	135.6	111.3	127.1	139.2	69.28	67.36	64.94	-44.72	73.33	56.04	11.62	80.17	146.1	130.5	126.4	104.4	93.83	89.23	-138.1	145.9	118.9	58.93	37.31	26.43	25.43	40.15	45.6
Estimated SGA Expenses
Low	295.9	298.6	292.2	278.8	270.6	254.7	242.2	258.9	243.3	237.7	162.2	150.3	135.3	124.2	119.4	53.61	51.77	56.52	64.7	52.42	118.4	169.1	130.2	111.2	62.41	47.99	48.56	33.88	31.89	26.95
Average	305.4	298.6	293	287.7	272.1	256	249.9	262	255	242.4	162.5	150.5	137.1	125.3	119.4	53.92	51.9	56.53	64.79	53.48	120.1	169.4	132.9	112.5	62.46	48.77	48.78	34.61	32.72	28.2
High	310.7	298.7	293.8	292.8	274.2	257.3	254.3	263.9	256.6	247.4	163.5	151.1	137.6	127.3	119.7	54.54	51.92	56.63	64.8	53.94	123.2	169.8	135.6	113.9	63.24	49.23	48.88	35.69	33.54	28.34
Estimated EPS
Low	1.39	1.24	1.33	1.15	0.954	1.23	1.34	1.38	0.698	0.648	0.686	0.516	0.596	0.602	0.35	1.03	1.38	1.55	1.2	0.735	0.911	1.43	1.62	1.97	1.38	1.01	0.742	0.392	0.346	0.402
Average	1.45	1.29	1.38	1.25	1.06	1.28	1.4	1.4	0.709	0.658	0.697	0.524	0.605	0.611	0.356	1.16	1.72	1.65	1.43	0.879	1.17	1.76	1.73	2.26	1.5	1.05	0.795	0.428	0.375	0.43
High	1.48	1.32	1.49	1.4	1.14	1.31	1.43	1.42	0.722	0.671	0.71	0.534	0.617	0.623	0.362	1.4	1.95	1.8	1.65	1.01	1.31	2	1.84	2.5	1.69	1.11	0.872	0.476	0.413	0.469

Mullen Group Ltd. Analyst Estimates Annual