Analyst Consensus

Analyst Consensus

Stock Information

Price (Prev Close): 84.21
Price - 52 Week High: 89.79
Price - 52 Week Low: 52.38
Price Date (Latest): 9/20/21
Median Price Target: 95.73
Diff from Prev Close: 11.52
% Difference: 13.68

Analyst Ratings

Mean Recommendation:

2.38

Sell

Strong Buy

Measures

Reference Information - Earnings Per Share

Last Actual (FY0): 1.31
FY0 End Date: 12/1/20
Ind. Annual Div: 0.32
Hist (5 Yr) Growth %: --
Yield (%): 0.38

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 23 2.06 2.43 1.87 2.00 10 2 1 0.15
Annual Dec 22 1.83 2.04 1.68 1.80 13 2 1 0.13
Annual Dec 21 1.61 1.68 1.53 1.61 13 1 1 -0.05
Quarterly Mar 22 0.48 0.53 0.43 0.47 8 1 -- 0.26
Quarterly Jun 22 0.44 0.49 0.39 0.46 8 1 -- 0.57
Quarterly Sep 21 0.38 0.41 0.34 0.38 12 -- 2 -0.65
Quarterly Dec 21 0.41 0.46 0.36 0.41 12 2 -- 0.41
Long Term Growth 14.26 14.26 14.26 14.26 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.31 1.30 0.48
Annual Dec 19 1.01 1.00 1.06
Quarterly Jun 21 0.39 0.39 -0.66
Quarterly Mar 21 0.43 0.42 2.31
Quarterly Dec 20 0.34 0.34 1.23
Quarterly Sep 20 0.30 0.29 3.79

Reference Information - Book Value Per Share

Last Actual (FY0): 18.79
FY0 End Date: 12/1/20
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 23 24.48 27.61 19.63 26.19 3 2 -- 1.00
Annual Dec 22 23.27 25.84 19.59 24.37 3 2 -- 1.00
Annual Dec 21 22.76 24.17 21.22 22.88 3 2 -- 0.96
Quarterly Sep 21 23.33 23.74 22.91 23.33 2 1 -- 1.57
Quarterly Dec 21 23.64 24.13 23.14 23.64 2 1 -- 1.57

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 18.79 21.72 -13.48
Annual Dec 19 15.18 44.77 -66.09
Quarterly Jun 21 17.39 22.94 -24.17
Quarterly Mar 21 46.62 22.39 108.22
Quarterly Dec 20 18.79 21.94 -14.36
Quarterly Sep 20 17.84 21.59 -17.35

Reference Information - Cash Flow Per Share

Last Actual (FY0): 1.45
FY0 End Date: 12/1/20
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 2.80 2.92 2.67 2.80 2 1 -- 0.18
Annual Dec 22 2.59 2.78 2.40 2.59 2 1 -- 0.19
Annual Dec 21 2.20 2.54 2.03 2.04 3 1 -- 0.15
Quarterly Sep 21 0.43 0.43 0.43 0.43 1 -- -- --
Quarterly Dec 21 0.49 0.49 0.49 0.49 1 -- -- --

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 1.45 2.14 -32.14
Annual Dec 19 1.99 1.87 6.61
Quarterly Jun 21 0.62 0.47 32.77
Quarterly Mar 21 0.52 0.41 26.83
Quarterly Dec 20 0.59 0.38 55.26
Quarterly Sep 20 0.59 0.31 90.32

Reference Information - Dividend Per Share

Last Actual (FY0): 0.32
FY0 End Date: 12/1/20
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 23 0.42 0.73 0.32 0.38 8 -- -- --
Annual Dec 22 0.39 0.66 0.32 0.36 8 -- -- --
Annual Dec 21 0.36 0.60 0.32 0.32 8 -- -- --
Quarterly Mar 22 0.09 0.09 0.08 0.09 2 -- -- --
Quarterly Jun 22 0.09 0.09 0.08 0.09 2 -- -- --
Quarterly Sep 21 0.08 0.09 0.08 0.08 3 -- -- --
Quarterly Dec 21 0.08 0.09 0.08 0.08 3 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.32 0.32 -0.31
Annual Dec 19 0.24 0.26 -8.33
Quarterly Jun 21 0.08 0.08 -3.33
Quarterly Mar 21 0.08 0.09 -5.00
Quarterly Dec 20 0.08 0.08 --
Quarterly Sep 20 0.08 0.08 --

Reference Information - EBIT

Last Actual (FY0): 392.85
FY0 End Date: 12/1/20
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 23 613.50 758.06 490.61 619.10 7 2 -- 0.15
Annual Dec 22 558.73 629.77 508.00 558.78 9 1 -- 0.06
Annual Dec 21 492.10 522.77 477.00 487.45 8 1 1 -0.13
Quarterly Mar 22 144.12 156.56 133.30 143.30 4 2 -- 0.48
Quarterly Jun 22 143.84 152.27 138.60 142.25 4 2 -- 1.31
Quarterly Sep 21 118.20 124.00 110.70 118.10 8 -- 2 -0.83
Quarterly Dec 21 125.18 142.32 110.00 123.40 8 1 1 0.27

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 392.85 390.54 0.59
Annual Dec 19 311.40 309.13 0.73
Quarterly Jun 21 120.27 118.83 1.21
Quarterly Mar 21 130.72 126.67 3.20
Quarterly Dec 20 103.56 102.54 1.00
Quarterly Sep 20 90.02 87.27 3.15

Reference Information - EBITDA

Last Actual (FY0): 436.45
FY0 End Date: 12/1/20
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 23 693.24 806.85 624.00 675.20 8 3 -- 0.20
Annual Dec 22 614.65 677.60 566.00 607.90 11 2 1 0.14
Annual Dec 21 540.23 561.59 518.80 539.05 10 2 2 -0.16
Quarterly Mar 22 151.17 157.00 145.30 151.20 3 1 -- 0.27
Quarterly Jun 22 149.77 155.00 140.80 153.50 3 1 -- 1.19
Quarterly Sep 21 128.95 135.00 118.20 129.50 7 -- 2 -0.99
Quarterly Dec 21 135.29 147.10 124.00 133.20 7 1 1 0.45

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 436.45 434.60 0.43
Annual Dec 19 353.16 347.34 1.68
Quarterly Jun 21 131.90 130.05 1.42
Quarterly Mar 21 142.08 137.86 3.06
Quarterly Dec 20 114.58 112.65 1.71
Quarterly Sep 20 100.91 96.62 4.44

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 0.88
FY0 End Date: 12/1/20
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 23 1.42 1.60 1.18 1.45 4 -- -- --
Annual Dec 22 1.30 1.57 1.05 1.32 5 -- -- --
Annual Dec 21 1.11 1.25 0.96 1.12 5 -- -- --
Quarterly Mar 22 0.34 0.34 0.34 0.34 1 -- -- --
Quarterly Jun 22 0.33 0.33 0.33 0.33 1 -- -- --
Quarterly Sep 21 0.25 0.29 0.20 0.25 4 -- -- --
Quarterly Dec 21 0.27 0.33 0.21 0.26 4 -- -- --

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 0.88 0.80 10.69
Annual Dec 19 0.73 0.65 12.65
Quarterly Jun 21 0.27 0.25 10.20
Quarterly Mar 21 0.33 0.32 4.76
Quarterly Dec 20 0.28 0.21 33.33
Quarterly Sep 20 0.19 0.16 16.33

Reference Information - Net Debt

Last Actual (FY0): -802.95
FY0 End Date: 12/1/20
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 23 -1,279.03 -290.40 -1,865.90 -1,680.80 3 -- 1 -0.17
Annual Dec 22 -975.54 -287.50 -1,380.57 -1,258.55 3 -- 1 -0.16
Annual Dec 21 -701.76 -284.60 -959.60 -861.08 3 -- 1 -0.13
Quarterly Sep 21 -767.06 -767.06 -767.06 -767.06 1 1 -- 0.14
Quarterly Dec 21 -861.08 -861.08 -861.08 -861.08 1 -- 1 -0.32

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 -802.95 -1,159.50 30.75
Annual Dec 19 -460.71 -330.91 -39.23
Quarterly Jun 21 -1,384.25 -897.64 -54.21
Quarterly Mar 21 -820.72 -879.98 6.73
Quarterly Dec 20 -802.95 -747.10 -7.48
Quarterly Sep 20 -677.35 -615.88 -9.98

Reference Information - Net Income

Last Actual (FY0): 306.17
FY0 End Date: 12/1/20
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 23 494.18 589.73 439.00 480.48 10 3 -- 0.18
Annual Dec 22 437.62 489.66 398.00 428.82 13 2 1 0.13
Annual Dec 21 382.48 400.74 364.80 379.88 12 2 2 -0.02
Quarterly Mar 22 109.13 114.00 103.80 109.60 3 1 -- 0.28
Quarterly Jun 22 109.83 112.00 107.30 110.20 3 1 -- 1.32
Quarterly Sep 21 92.17 97.00 86.05 91.70 8 -- 2 -0.96
Quarterly Dec 21 96.82 105.54 86.00 96.00 8 1 1 0.42

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 306.17 304.90 0.42
Annual Dec 19 230.94 229.37 0.68
Quarterly Jun 21 93.56 93.35 0.23
Quarterly Mar 21 101.58 101.05 0.52
Quarterly Dec 20 80.48 80.09 0.50
Quarterly Sep 20 69.94 67.84 3.09

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
Quarterly Sep 21 116.00 116.00 116.00 116.00 1 -- -- --
Quarterly Dec 21 110.00 110.00 110.00 110.00 1 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change

Reference Information - Return On Equity

Last Actual (FY0): 7.97
FY0 End Date: 12/1/20
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 8.81 10.10 7.40 9.17 5 -- -- 0.62
Annual Dec 22 9.79 17.60 6.30 8.77 6 -- -- 0.10
Annual Dec 21 7.68 8.54 5.60 7.96 6 -- -- -0.32
Quarterly Sep 21 4.28 7.56 1.00 4.28 2 -- -- -3.49
Quarterly Dec 21 4.66 8.12 1.20 4.66 2 -- -- 1.86

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 7.97 6.64 1.33
Annual Dec 19 5.81 5.95 -0.14
Quarterly Jun 21 2.06 4.47 -2.41
Quarterly Dec 20 1.93 3.86 -1.93
Quarterly Sep 20 1.73 3.22 -1.49

Reference Information - Sales

Last Actual (FY0): 892.66
FY0 End Date: 12/1/20
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 23 1,294.29 1,484.65 1,210.00 1,279.65 10 3 -- 0.10
Annual Dec 22 1,181.04 1,277.26 1,116.00 1,169.86 13 3 1 0.04
Annual Dec 21 1,067.65 1,096.14 1,044.10 1,064.22 12 3 1 0.01
Quarterly Mar 22 299.96 320.01 283.30 302.00 5 1 1 0.15
Quarterly Jun 22 292.56 308.95 278.15 291.60 5 2 -- 0.49
Quarterly Sep 21 260.15 267.00 249.20 260.45 10 -- 3 -0.42
Quarterly Dec 21 271.45 297.67 253.00 269.55 10 3 -- 0.38

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 892.66 888.82 0.43
Annual Dec 19 775.57 773.15 0.31
Quarterly Jun 21 260.84 258.48 0.91
Quarterly Mar 21 273.40 269.40 1.48
Quarterly Dec 20 233.08 229.34 1.63
Quarterly Sep 20 212.87 209.98 1.37

Reference Information - Earnings Per Share (Parent)

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

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

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

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

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

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

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

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 64.28 52.23 45.98

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 23.68 13.60 12.49

Copyright Refinitiv