Skip To NavigationSkip To ContentSkip To Footer


Analyst Estimates

Stock Information

Price (Prev Close): 28.80
Price - 52 Week High: 67.76
Price - 52 Week Low: 18.88
Price Date (Latest): 8/10/22
Median Price Target: 43.50
Diff from Prev Close: 14.70
% Difference: 51.04

Analyst Ratings

Mean Recommendation:

1.88

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 2.02
FY0 End Date: 12/1/21
Ind. Annual Div: 1.36
Hist (5 Yr) Growth %: --
Yield (%): 4.72

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 5.57 5.57 5.57 5.57 1 -- 1 -13.44
Annual Dec 23 4.70 5.43 4.10 4.61 6 -- 5 -15.94
Annual Dec 22 3.92 4.62 2.30 4.18 6 -- 5 -14.91
Quarterly Mar 23 1.17 1.26 1.03 1.21 3 -- 3 -13.58
Quarterly Jun 23 1.17 1.27 1.09 1.16 3 -- 3 -13.25
Quarterly Sep 22 1.09 1.19 0.96 1.15 5 -- 5 -20.87
Quarterly Dec 22 1.15 1.23 1.01 1.21 5 -- 5 -27.86

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 2.02 6.09 -66.82
Annual Dec 20 3.53 3.52 0.32
Annual Dec 19 2.24 2.23 0.38
Quarterly Jun 22 1.15 0.99 15.97
Quarterly Mar 22 0.74 0.71 4.86
Quarterly Dec 21 1.08 1.61 -33.02
Quarterly Sep 21 1.52 1.54 -1.06

Reference Information - Book Value Per Share

Last Actual (FY0): 7.76
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 16.00 16.00 16.00 16.00 1 -- -- --
Annual Dec 23 13.00 13.00 13.00 13.00 1 -- -- --
Annual Dec 22 10.00 10.00 10.00 10.00 1 -- -- --
Quarterly Mar 23 10.12 10.24 10.00 10.12 2 -- 1 -0.83
Quarterly Jun 23 10.77 11.00 10.53 10.77 2 -- 1 -1.24
Quarterly Sep 22 9.35 9.70 9.00 9.35 2 1 -- 0.86
Quarterly Dec 22 9.99 10.00 9.97 9.99 2 -- 1 -0.05

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 7.76 13.15 -40.99
Annual Dec 20 10.91 10.16 7.40
Annual Dec 19 8.38 8.21 2.13
Quarterly Jun 22 9.44 8.60 9.85
Quarterly Mar 22 8.86 8.44 5.01
Quarterly Dec 21 7.76 13.15 -40.99
Quarterly Sep 21 12.85 13.46 -4.53

Reference Information - Cash Flow Per Share

Last Actual (FY0): --
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 5.87 5.87 5.87 5.87 1 1 -- 1.03
Annual Dec 22 7.88 7.88 7.88 7.88 1 1 -- 7.21
Quarterly Sep 22 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 22 -- -- -- -- 1 -- -- 0.00

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Quarterly Mar 22 3.82 -- 3,820.00
Quarterly Sep 21 1.11 -- 1,110.00

Reference Information - Dividend Per Share

Last Actual (FY0): 1.27
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 1.60 1.60 1.60 1.60 1 -- -- --
Annual Dec 23 1.42 1.48 1.36 1.43 3 -- -- --
Annual Dec 22 1.36 1.36 1.36 1.36 3 -- -- --
Quarterly Mar 23 0.36 0.37 0.34 0.36 2 -- -- --
Quarterly Jun 23 0.36 0.37 0.34 0.36 2 -- -- --
Quarterly Sep 22 0.34 0.34 0.34 0.34 2 -- -- --
Quarterly Dec 22 0.34 0.34 0.34 0.34 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 1.27 1.24 2.42
Annual Dec 20 1.16 1.16 --
Annual Dec 19 0.50 0.25 100.00
Quarterly Mar 22 0.34 0.34 --
Quarterly Dec 21 0.34 0.31 9.68
Quarterly Sep 21 0.31 0.31 --

Reference Information - EBIT

Last Actual (FY0): 556.19
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 909.59 1,648.14 520.50 560.13 3 -- 3 -8.50
Annual Dec 23 453.98 486.00 424.26 452.84 4 -- 3 -9.26
Annual Dec 22 426.64 431.69 421.60 426.64 2 -- 2 -2.71
Quarterly Mar 23 100.01 103.90 96.13 100.00 3 -- 2 -10.68
Quarterly Jun 23 112.57 113.22 112.00 112.50 3 -- 2 -7.43
Quarterly Sep 22 111.15 117.80 102.10 113.56 3 -- 3 -10.23
Quarterly Dec 22 120.25 123.80 117.95 119.00 3 -- 3 -14.67

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 21 556.19 613.19 -9.30
Annual Dec 20 273.89 267.93 2.22
Annual Dec 19 193.13 206.02 -6.26
Quarterly Jun 22 111.75 96.34 16.00
Quarterly Mar 22 78.34 76.19 2.82
Quarterly Dec 21 110.37 162.94 -32.27
Quarterly Sep 21 156.36 158.64 -1.44

Reference Information - EBITDA

Last Actual (FY0): 611.02
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 642.72 648.93 636.50 642.72 2 -- 1 -8.81
Annual Dec 23 535.93 590.90 477.10 534.24 6 -- 4 -8.55
Annual Dec 22 501.94 529.20 484.59 499.68 6 -- 4 -3.28
Quarterly Mar 23 127.36 144.60 115.00 124.93 4 -- 2 -9.10
Quarterly Jun 23 135.49 144.70 126.00 135.64 4 -- 2 -6.45
Quarterly Sep 22 139.89 160.00 130.54 134.70 6 -- 4 -4.93
Quarterly Dec 22 140.31 165.90 128.00 138.02 6 -- 4 -7.61

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 21 611.02 664.17 -8.00
Annual Dec 20 330.55 301.04 9.80
Annual Dec 19 254.24 250.14 1.64
Quarterly Mar 22 99.50 93.16 6.81
Quarterly Dec 21 124.40 177.44 -29.89
Quarterly Sep 21 170.19 173.40 -1.85

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 5.57
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 5.57 5.57 5.56 5.57 2 -- 2 -13.52
Annual Dec 23 4.78 5.78 3.86 4.78 7 -- 6 -14.29
Annual Dec 22 3.21 4.22 2.47 2.90 6 1 4 -19.91
Quarterly Mar 23 1.15 1.39 0.93 1.14 5 -- 4 -12.04
Quarterly Jun 23 1.23 1.32 1.15 1.27 5 -- 4 -8.39
Quarterly Sep 22 1.22 1.78 1.01 1.15 7 -- 6 -12.07
Quarterly Dec 22 1.20 1.33 1.06 1.21 7 -- 6 -18.40

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 21 5.57 3.46 61.05
Annual Dec 20 3.73 3.70 0.95
Annual Dec 19 3.10 2.93 5.91
Quarterly Jun 22 0.33 1.01 -67.22
Quarterly Mar 22 -0.08 0.71 -111.34
Quarterly Dec 21 0.15 1.61 -90.70
Quarterly Sep 21 0.31 1.54 -79.81

Reference Information - Net Debt

Last Actual (FY0): 1,462.87
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 877.00 877.00 877.00 877.00 1 -- -- --
Annual Dec 23 1,102.00 1,102.00 1,102.00 1,102.00 1 -- -- --
Annual Dec 22 1,216.00 1,216.00 1,216.00 1,216.00 1 -- -- --
Quarterly Mar 23 1,158.91 1,306.82 1,011.00 1,158.91 2 1 -- 3.06
Quarterly Jun 23 1,088.25 1,256.49 920.00 1,088.25 2 1 -- 2.36
Quarterly Sep 22 1,289.87 1,332.74 1,247.00 1,289.87 2 1 -- 1.91
Quarterly Dec 22 1,283.38 1,350.75 1,216.00 1,283.38 2 1 -- 2.36

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 21 1,462.87 1,261.88 15.93
Annual Dec 20 31.04 126.79 -75.52
Annual Dec 19 160.42 187.84 -14.60
Quarterly Jun 22 1,257.81 1,220.36 3.07
Quarterly Mar 22 1,304.89 1,368.69 -4.66
Quarterly Dec 21 1,462.87 1,261.88 15.93
Quarterly Sep 21 1,122.73 1,032.29 8.76

Reference Information - Net Income

Last Actual (FY0): 372.33
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 333.19 336.08 330.30 333.19 2 -- 2 -13.67
Annual Dec 23 269.21 307.49 237.70 268.09 5 -- 5 -20.74
Annual Dec 22 249.61 257.60 238.00 252.72 5 -- 5 -11.16
Quarterly Mar 23 64.53 75.12 56.28 62.20 3 -- 3 -20.10
Quarterly Jun 23 71.57 76.09 69.30 69.33 3 -- 3 -14.34
Quarterly Sep 22 67.59 71.07 61.40 68.70 5 -- 5 -15.13
Quarterly Dec 22 71.04 74.30 63.50 72.50 5 -- 5 -14.29

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 21 372.33 396.02 -5.98
Annual Dec 20 196.93 194.36 1.32
Annual Dec 19 125.10 124.39 0.57
Quarterly Jun 22 68.68 58.94 16.53
Quarterly Mar 22 44.47 43.30 2.68
Quarterly Dec 21 70.25 106.33 -33.93
Quarterly Sep 21 103.79 105.26 -1.39

Reference Information - Operating Profit

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 1,637.13 1,637.13 1,637.13 1,637.13 1 -- 1 -5.34
Annual Dec 22 1,676.03 1,676.03 1,676.03 1,676.03 1 -- 1 -1.65

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 67.37
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 48.50 48.50 48.50 48.50 1 -- -- -16.23
Annual Dec 22 45.56 45.81 45.30 45.56 2 -- -- -7.62
Quarterly Mar 23 50.30 50.30 50.30 50.30 1 -- -- -18.61
Quarterly Jun 23 49.40 49.40 49.40 49.40 1 -- -- -17.67
Quarterly Sep 22 48.60 48.60 48.60 48.60 1 -- -- -22.24
Quarterly Dec 22 49.90 49.90 49.90 49.90 1 -- -- -21.42

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 21 67.37 58.28 9.09
Annual Dec 19 33.56 31.70 1.86
Quarterly Jun 22 50.79 54.50 -3.71
Quarterly Mar 22 34.32 33.20 1.12

Reference Information - Sales

Last Actual (FY0): 4,583.45
FY0 End Date: 12/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 24 4,973.62 5,154.95 4,792.30 4,973.62 2 -- 2 -6.27
Annual Dec 23 4,453.71 4,780.00 4,201.91 4,474.80 7 -- 6 -6.84
Annual Dec 22 4,359.15 4,523.00 4,296.30 4,337.72 7 -- 6 -3.09
Quarterly Mar 23 1,179.04 1,232.99 1,118.48 1,163.95 5 1 3 -4.18
Quarterly Jun 23 1,106.48 1,189.00 1,055.10 1,085.55 5 -- 4 -5.30
Quarterly Sep 22 1,048.33 1,124.00 1,017.32 1,031.80 7 -- 6 -6.27
Quarterly Dec 22 1,075.69 1,114.00 1,033.50 1,065.90 7 -- 6 -6.36

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 21 4,583.45 4,611.21 -0.60
Annual Dec 20 2,814.19 2,809.61 0.16
Annual Dec 19 2,669.85 2,660.26 0.36
Quarterly Jun 22 1,071.26 1,055.15 1.53
Quarterly Mar 22 1,159.72 1,113.15 4.18
Quarterly Dec 21 1,171.43 1,199.91 -2.37
Quarterly Sep 21 1,181.27 1,178.39 0.24

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 14.26 7.35 6.13

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate -35.66 19.92 18.60

Copyright Refinitiv