| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 2 | 4 | 4 | 4 | 3 | 1 | 2 | 2 | 1 | 2 | 3 | 5 | 3 | 7 |
| Estimated Revenue | ||||||||||||||
| Low | 65.6 | 65.57 | 71.84 | 93.78 | 97.77 | 84.15 | 71.09 | 58.96 | 64.84 | 60.92 | 53.49 | 52.34 | 45.88 | 28.89 |
| Average | 67.4 | 66.67 | 72.17 | 94.34 | 100.5 | 85.9 | 72.58 | 60.18 | 66.19 | 62.19 | 54.61 | 53.43 | 46.84 | 36.11 |
| High | 70.65 | 68.07 | 72.56 | 95.23 | 105.3 | 89.03 | 75.22 | 62.38 | 68.6 | 64.45 | 56.59 | 55.38 | 48.54 | 43.33 |
| Estimated EBITDA | ||||||||||||||
| Low | 35.81 | 35.79 | 39.21 | 51.19 | 53.37 | 29.46 | 38.81 | 32.18 | 35.39 | 33.25 | 29.2 | 28.57 | 25.04 | 18.35 |
| Average | 36.79 | 36.39 | 39.39 | 51.5 | 54.83 | 37.99 | 39.61 | 32.85 | 36.13 | 33.94 | 29.81 | 29.17 | 25.57 | 22.94 |
| High | 38.56 | 37.15 | 39.61 | 51.98 | 57.48 | 46.53 | 41.06 | 34.05 | 37.45 | 35.18 | 30.89 | 30.23 | 26.5 | 27.53 |
| Estimated EBIT | ||||||||||||||
| Low | 35.81 | 35.79 | 39.21 | 51.19 | 53.37 | 4.22 | 38.81 | 32.18 | 35.39 | 33.25 | 29.2 | 28.57 | 25.04 | 14.5 |
| Average | 36.79 | 36.39 | 39.39 | 51.5 | 54.83 | 5.27 | 39.61 | 32.85 | 36.13 | 33.94 | 29.81 | 29.17 | 25.57 | 18.12 |
| High | 38.56 | 37.15 | 39.61 | 51.98 | 57.48 | 6.33 | 41.06 | 34.05 | 37.45 | 35.18 | 30.89 | 30.23 | 26.5 | 21.75 |
| Estimated Net Income | ||||||||||||||
| Low | 23.97 | 23.06 | 25.47 | 38.19 | 22.04 | 11.21 | 32.66 | 27.33 | 34.18 | 27.32 | 30.09 | 33.35 | 28.33 | 14.28 |
| Average | 24.46 | 23.17 | 26.39 | 38.65 | 22.83 | 14.01 | 33.55 | 28.08 | 35.11 | 28.06 | 30.91 | 34.26 | 29.1 | 17.84 |
| High | 25.95 | 25.85 | 27.31 | 39.12 | 24.26 | 16.82 | 35.14 | 29.41 | 36.78 | 29.39 | 32.38 | 35.88 | 30.48 | 21.41 |
| Estimated SGA Expenses | ||||||||||||||
| Low | 8.39 | 8.38 | 9.19 | 11.99 | 12.5 | 3.78 | 9.09 | 7.54 | 8.29 | 7.79 | 6.84 | 6.69 | 5.87 | 2.61 |
| Average | 8.62 | 8.53 | 9.23 | 12.06 | 12.85 | 4.72 | 9.28 | 7.7 | 8.46 | 7.95 | 6.98 | 6.83 | 5.99 | 3.26 |
| High | 9.04 | 8.7 | 9.28 | 12.18 | 13.47 | 5.66 | 9.62 | 7.98 | 8.77 | 8.24 | 7.24 | 7.08 | 6.21 | 3.91 |
| Estimated EPS | ||||||||||||||
| Low | 1.03 | 0.992 | 1.1 | 1.64 | 0.948 | 1.48 | 1.41 | 1.18 | 1.47 | 1.18 | 1.29 | 1.43 | 1.22 | 0.93 |
| Average | 1.07 | 1.04 | 1.11 | 1.66 | 0.982 | 1.52 | 1.44 | 1.21 | 1.51 | 1.21 | 1.33 | 1.47 | 1.25 | 1.17 |
| High | 1.12 | 1.11 | 1.18 | 1.68 | 1.04 | 1.59 | 1.51 | 1.27 | 1.58 | 1.26 | 1.39 | 1.54 | 1.31 | 1.41 |
