Analyst Estimates

Analyst Estimates

Glossary

Analyst Ratings

Mean Recommendation:

2.36

Sell

Strong Buy

Reference Information - Earnings Per Share

Last Actual (FY0): 9.23
FY0 End Date: 9/1/21
Ind. Annual Div: 2.64
Hist (5 Yr) Growth %: 17.81
Yield (%): 3.22

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Sep 24 7.15 8.16 6.15 6.95 7 -- 6 -18.10
Annual Sep 23 6.11 7.34 4.95 5.99 11 -- 11 -22.41
Annual Sep 22 4.93 6.58 4.50 4.77 11 -- 11 -29.67
Quarterly Mar 23 4.93 5.61 4.01 4.91 7 2 5 -4.95
Quarterly Jun 22 1.90 3.04 1.54 1.81 8 -- 8 -47.49
Quarterly Sep 22 -1.09 -0.62 -1.36 -1.11 8 -- 7 -73.51
Quarterly Dec 22 -0.86 -0.37 -1.45 -0.86 7 1 6 -33.78
Long Term Growth 4.00 4.00 4.00 4.00 1 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Sep 21 9.23 9.17 0.71
Annual Sep 20 7.24 7.25 -0.14
Annual Sep 19 4.47 4.51 -0.91
Quarterly Mar 22 5.03 4.75 5.81
Quarterly Dec 21 -0.88 -0.73 -21.10
Quarterly Sep 21 -0.82 -0.84 2.38
Quarterly Jun 21 3.98 3.44 15.78

Reference Information - Book Value Per Share

Last Actual (FY0): 18.16
FY0 End Date: 9/1/21
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 Sep 24 56.02 85.16 26.88 56.02 2 1 1 -1.94
Annual Sep 23 22.74 22.74 22.74 22.74 1 1 -- 0.40
Annual Sep 22 19.02 19.02 19.02 19.02 1 -- 1 -1.14
Quarterly Mar 23 21.64 21.64 21.64 21.64 1 -- 1 -0.37
Quarterly Jun 22 20.14 20.14 20.14 20.14 1 -- 1 -1.08
Quarterly Sep 22 18.93 18.93 18.93 18.93 1 -- 1 -1.20
Quarterly Dec 22 17.10 17.10 17.10 17.10 1 -- 1 -0.93

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Sep 21 18.16 14.36 26.46
Annual Sep 20 12.60 58.87 -78.59
Annual Sep 19 13.03 -- --
Quarterly Mar 22 17.54 18.19 -3.57
Quarterly Dec 21 15.12 14.30 5.73
Quarterly Sep 21 18.16 14.60 24.38
Quarterly Jun 21 20.15 19.37 4.03

Reference Information - Cash Flow Per Share

Last Actual (FY0): 4.75
FY0 End Date: 9/1/21
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 Sep 24 9.89 10.25 9.52 9.89 2 1 -- 0.51
Annual Sep 23 10.23 11.06 9.40 10.23 2 1 1 4.65
Annual Sep 22 6.29 8.55 4.02 6.29 2 -- 2 -11.79
Quarterly Mar 23 5.83 5.83 5.83 5.83 1 -- 1 -0.51
Quarterly Jun 22 3.57 3.57 3.57 3.57 1 -- 1 -5.80
Quarterly Sep 22 -0.17 -0.17 -0.17 -0.17 1 -- 1 -6.25
Quarterly Dec 22 -0.49 -0.49 -0.49 -0.49 1 -- 1 -4.26

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Sep 21 4.75 9.31 -48.98
Annual Sep 20 9.81 8.70 12.76
Annual Sep 19 4.03 4.69 -14.07
Quarterly Mar 22 -20.40 5.29 -485.63
Quarterly Dec 21 -13.81 -0.26 -5,211.54
Quarterly Sep 21 8.59 -0.58 1,581.03
Quarterly Jun 21 8.60 3.84 123.96

Reference Information - Dividend Per Share

Last Actual (FY0): --
FY0 End Date: 9/1/21
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 Sep 24 2.96 3.08 2.86 2.95 4 -- -- 1.63
Annual Sep 23 2.77 2.87 2.65 2.80 5 -- -- 0.81
Annual Sep 22 2.71 2.99 2.52 2.67 5 1 -- 2.71
Quarterly Mar 23 0.69 0.69 0.68 0.69 2 -- -- --
Quarterly Jun 22 0.66 0.66 0.65 0.66 2 -- -- -0.25
Quarterly Sep 22 0.67 0.69 0.65 0.67 2 -- -- 0.50
Quarterly Dec 22 0.69 0.69 0.68 0.69 2 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Sep 20 2.40 2.36 1.69
Annual Sep 19 2.23 2.25 -0.79
Quarterly Mar 22 0.66 0.66 0.51
Quarterly Jun 21 0.62 0.62 --

Reference Information - EBIT

Last Actual (FY0): 752.10
FY0 End Date: 9/1/21
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 Sep 24 618.23 701.77 543.40 580.00 5 1 4 -15.40
Annual Sep 23 543.84 647.43 458.00 527.00 9 -- 10 -18.62
Annual Sep 22 447.74 579.75 401.00 438.00 9 -- 10 -24.71
Quarterly Mar 23 390.38 431.00 325.80 390.40 5 1 4 -7.19
Quarterly Jun 22 148.18 230.08 116.70 133.00 7 -- 8 -43.83
Quarterly Sep 22 -50.12 -10.03 -65.00 -61.00 7 -- 8 -179.78
Quarterly Dec 22 -37.71 -18.00 -72.20 -32.53 5 -- 5 -91.79

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Sep 21 752.10 746.80 0.71
Annual Sep 20 602.00 614.28 -2.00
Annual Sep 19 422.90 427.65 -1.11
Quarterly Mar 22 393.30 367.71 6.96
Quarterly Dec 21 -33.70 -28.61 -17.79
Quarterly Sep 21 -34.00 -41.72 18.50
Quarterly Jun 21 303.40 269.81 12.45

Reference Information - EBITDA

Last Actual (FY0): 902.60
FY0 End Date: 9/1/21
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 Sep 24 743.49 807.27 654.00 766.00 5 -- 5 -13.12
Annual Sep 23 669.84 752.33 579.10 672.20 9 -- 9 -15.52
Annual Sep 22 569.96 683.63 480.00 573.48 9 -- 9 -20.27
Quarterly Mar 23 417.05 478.00 356.33 432.23 6 1 5 -5.33
Quarterly Jun 22 192.51 256.26 148.70 181.22 7 -- 7 -37.06
Quarterly Sep 22 -22.07 15.97 -48.00 -28.84 7 -- 7 -315.34
Quarterly Dec 22 -4.26 36.01 -52.80 -3.95 6 -- 5 -128.79

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Sep 21 902.60 901.30 0.14
Annual Sep 20 766.60 753.57 1.73
Annual Sep 19 558.20 553.46 0.86
Quarterly Mar 22 429.60 400.81 7.18
Quarterly Dec 21 -8.50 -1.21 -72.93
Quarterly Sep 21 -9.00 -8.76 -2.36
Quarterly Jun 21 357.10 306.84 16.38

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 9.20
FY0 End Date: 9/1/21
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 Sep 24 7.49 8.16 6.45 7.85 3 -- 2 -14.29
Annual Sep 23 6.64 7.34 5.64 6.80 5 -- 5 -16.04
Annual Sep 22 4.64 4.86 4.48 4.59 3 -- 3 -30.70
Quarterly Mar 23 5.00 5.24 4.88 4.89 3 -- 3 -5.48
Quarterly Jun 22 2.16 3.04 1.76 1.91 4 -- 4 -35.96
Quarterly Sep 22 -1.13 -0.62 -1.36 -1.26 4 -- 3 -39.75
Quarterly Dec 22 -1.09 -0.86 -1.48 -0.94 3 -- 3 -45.13

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Sep 21 9.20 9.22 -0.16
Annual Sep 20 6.96 6.89 1.06
Annual Sep 19 8.18 8.04 1.74
Quarterly Mar 22 4.94 4.63 6.81
Quarterly Dec 21 -0.90 -0.81 -11.11
Quarterly Sep 21 -0.86 -0.83 -4.03
Quarterly Jun 21 3.94 3.60 9.55

Reference Information - Net Asset Value

Last Actual (FY0): 1,013.30
FY0 End Date: 9/1/21
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Sep 24 1,381.50 1,444.00 1,319.00 1,381.50 2 -- 2 202.96
Annual Sep 23 1,061.00 1,166.00 910.00 1,107.00 3 -- 3 75.88
Annual Sep 22 878.67 948.00 758.00 930.00 3 -- 3 76.44
Quarterly Jun 22 1,052.00 1,052.00 1,052.00 1,052.00 1 -- 1 -7.56
Quarterly Sep 22 948.00 948.00 948.00 948.00 1 -- 1 -10.14

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Sep 21 1,013.30 816.50 24.10
Annual Sep 20 702.90 696.50 0.92
Annual Sep 19 723.20 704.50 2.65
Quarterly Mar 22 975.00 -- --
Quarterly Dec 21 831.60 -- --
Quarterly Sep 21 1,013.30 940.00 7.80
Quarterly Jun 21 1,122.40 1,124.00 -0.14

Reference Information - Net Debt

Last Actual (FY0): 2,050.40
FY0 End Date: 9/1/21
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 Sep 24 1,903.50 2,086.00 1,720.99 1,903.50 2 1 1 2.35
Annual Sep 23 2,081.61 2,232.00 1,931.21 2,081.61 2 1 1 -0.09
Annual Sep 22 2,262.45 2,412.00 2,112.89 2,262.45 2 1 1 -1.10
Quarterly Mar 23 3,536.31 3,536.31 3,536.31 3,536.31 1 -- 1 -1.02
Quarterly Jun 22 2,453.11 2,453.11 2,453.11 2,453.11 1 -- 1 -0.25
Quarterly Sep 22 2,112.89 2,112.89 2,112.89 2,112.89 1 -- 1 -0.24
Quarterly Dec 22 2,816.87 2,816.87 2,816.87 2,816.87 1 -- 1 -1.03

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Sep 21 2,050.40 1,568.35 30.74
Annual Sep 20 1,504.90 1,563.00 -3.72
Annual Sep 19 1,632.80 -- --
Quarterly Mar 22 3,792.60 2,552.58 48.58
Quarterly Dec 21 3,226.50 2,656.02 21.48
Quarterly Sep 21 2,050.40 1,653.70 23.99
Quarterly Jun 21 2,127.40 403.68 427.00

Reference Information - Net Income

Last Actual (FY0): 527.70
FY0 End Date: 9/1/21
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 Sep 24 408.25 460.33 367.90 394.00 5 1 4 -16.69
Annual Sep 23 343.92 415.00 277.10 333.00 9 -- 10 -22.37
Annual Sep 22 275.60 370.02 251.20 265.00 9 -- 9 -28.65
Quarterly Mar 23 278.94 311.00 238.70 277.50 5 1 4 -8.21
Quarterly Jun 22 107.04 172.50 86.40 100.10 7 -- 7 -44.78
Quarterly Sep 22 -61.31 -35.48 -73.40 -67.00 7 -- 7 -69.87
Quarterly Dec 22 -55.35 -39.00 -81.60 -53.36 5 -- 5 -44.09

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Sep 21 527.70 524.07 0.69
Annual Sep 20 411.70 409.13 0.63
Annual Sep 19 251.80 253.77 -0.78
Quarterly Mar 22 281.50 262.11 7.40
Quarterly Dec 21 -48.60 -43.42 -11.94
Quarterly Sep 21 -45.50 -47.94 5.10
Quarterly Jun 21 228.60 195.09 17.18

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 Sep 24 218.85 580.00 -142.30 218.85 2 -- 1 -72.59

Actuals - Operating Profit

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

Reference Information - Return On Equity

Last Actual (FY0): 61.50
FY0 End Date: 9/1/21
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 Sep 24 33.83 34.10 33.58 33.80 3 -- -- -2.89
Annual Sep 23 37.98 44.10 35.80 36.00 4 -- -- -5.10
Annual Sep 22 29.12 35.79 26.10 27.30 4 -- -- -20.58
Quarterly Mar 23 109.13 109.13 109.13 109.13 1 -- -- -0.23
Quarterly Jun 22 61.55 61.55 61.55 61.55 1 -- -- -6.15
Quarterly Sep 22 -13.73 -13.73 -13.73 -13.73 1 -- -- -1.55
Quarterly Dec 22 -28.38 -28.38 -28.38 -28.38 1 -- -- -2.27

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Sep 21 61.50 69.33 -7.83
Annual Sep 20 57.74 57.10 0.64
Annual Sep 19 46.51 58.98 -12.47
Quarterly Mar 22 19.47 108.65 -89.18
Quarterly Dec 21 -21.08 -24.19 3.11
Quarterly Sep 21 -17.04 -29.54 12.50
Quarterly Jun 21 88.63 73.36 15.27

Reference Information - Sales

Last Actual (FY0): 4,925.00
FY0 End Date: 9/1/21
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 Sep 24 4,625.69 4,892.26 4,475.20 4,552.00 5 -- 5 -7.07
Annual Sep 23 4,404.90 4,675.49 4,200.30 4,359.00 9 -- 9 -7.35
Annual Sep 22 4,153.16 4,384.02 4,086.34 4,131.00 9 -- 9 -6.62
Quarterly Mar 23 1,723.20 1,773.62 1,682.00 1,718.99 6 1 5 -2.04
Quarterly Jun 22 1,243.69 1,409.61 1,077.30 1,255.20 7 -- 7 -14.19
Quarterly Sep 22 668.81 803.10 555.00 693.00 7 1 6 -11.99
Quarterly Dec 22 603.10 633.50 572.90 602.71 6 -- 6 -2.98

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Sep 21 4,925.00 4,859.25 1.35
Annual Sep 20 4,131.60 4,129.27 0.06
Annual Sep 19 3,156.00 3,109.83 1.48
Quarterly Mar 22 1,678.40 1,662.41 0.96
Quarterly Dec 21 566.00 561.18 0.86
Quarterly Sep 21 737.80 689.22 7.05
Quarterly Jun 21 1,609.70 1,477.96 8.91

Copyright Refinitiv

Financial Information