Analyst Estimates

Analyst Estimates

Analyst Ratings

Mean Recommendation:

2.00

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 (%): 1.89

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 10.72 10.99 10.50 10.69 4 -- 1 --
Annual Sep 23 9.61 10.60 8.65 9.62 10 4 1 4.49
Annual Sep 22 8.57 8.88 7.80 8.60 10 5 3 2.18
Quarterly Mar 22 5.14 5.77 4.73 5.16 8 5 2 6.58
Quarterly Jun 22 4.46 4.81 4.06 4.56 8 5 2 0.43
Quarterly Sep 22 -0.44 -0.30 -0.76 -0.35 8 3 4 -94.44
Quarterly Dec 21 -0.60 -0.24 -0.87 -0.69 8 2 5 -28.88

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 Sep 21 -0.82 -0.84 2.38
Quarterly Jun 21 3.98 3.44 15.78
Quarterly Mar 21 5.64 5.42 4.06
Quarterly Dec 20 0.39 -0.77 150.98

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 32.36 32.36 32.36 32.36 1 -- -- --
Annual Sep 23 26.00 26.00 26.00 26.00 1 1 -- 6.69
Annual Sep 22 20.20 20.20 20.20 20.20 1 1 -- 5.93
Quarterly Mar 22 17.71 17.71 17.71 17.71 1 1 -- 6.43
Quarterly Jun 22 21.60 21.60 21.60 21.60 1 1 -- 3.90
Quarterly Sep 22 20.26 20.26 20.26 20.26 1 1 -- 6.13
Quarterly Dec 21 14.41 14.41 14.41 14.41 1 1 -- 12.84

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 Sep 21 18.16 14.60 24.38
Quarterly Jun 21 20.15 19.37 4.03
Quarterly Mar 21 16.89 -- --
Quarterly Dec 20 12.19 -- --

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 12.66 12.66 12.66 12.66 1 -- -- --
Annual Sep 23 11.00 11.60 10.39 11.00 2 2 -- 5.77
Annual Sep 22 9.05 10.60 7.49 9.05 2 1 1 -16.25
Quarterly Mar 22 5.50 5.50 5.50 5.50 1 1 -- 8.27
Quarterly Jun 22 5.27 5.27 5.27 5.27 1 -- 1 -5.39
Quarterly Sep 22 0.08 0.08 0.08 0.08 1 1 -- 136.36
Quarterly Dec 21 -0.24 -0.24 -0.24 -0.24 1 -- 1 -4.35

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 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 2.89 2.94 2.86 2.88 3 -- 1 --
Annual Sep 23 2.77 2.87 2.65 2.77 5 -- 1 -2.49
Annual Sep 22 2.63 2.69 2.52 2.64 5 -- 2 -1.94
Quarterly Mar 22 0.66 0.66 0.65 0.66 2 1 -- 0.77
Quarterly Jun 22 0.66 0.66 0.65 0.66 2 1 -- 0.77
Quarterly Sep 22 0.66 0.66 0.65 0.66 2 -- 1 -10.27
Quarterly Dec 21 0.66 0.66 0.65 0.66 2 1 -- 0.77

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 Jun 21 0.62 0.62 --
Quarterly Mar 21 0.62 0.62 --
Quarterly Dec 20 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 24 845.68 875.30 825.75 836.00 3 -- 1 -5.52
Annual Sep 23 788.50 888.00 728.00 788.00 9 2 2 5.19
Annual Sep 22 718.87 748.00 658.00 725.60 9 6 2 2.52
Quarterly Mar 22 392.56 412.00 373.89 393.00 7 2 2 3.80
Quarterly Jun 22 340.57 364.00 304.20 343.20 7 3 2 -1.22
Quarterly Sep 22 0.44 12.50 -14.00 -1.00 7 3 2 105.15
Quarterly Dec 21 -18.63 16.80 -42.00 -22.18 7 2 3 -77.90

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 Sep 21 -34.00 -41.72 18.50
Quarterly Jun 21 303.40 269.81 12.45
Quarterly Mar 21 438.90 428.50 2.43
Quarterly Dec 20 43.80 -44.15 199.21

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 24 961.64 1,023.00 929.93 932.00 3 1 -- --
Annual Sep 23 911.83 985.00 822.30 929.80 9 2 2 3.24
Annual Sep 22 838.05 871.90 752.00 863.00 9 4 4 0.13
Quarterly Mar 22 424.96 445.20 399.23 432.00 7 3 3 6.29
Quarterly Jun 22 377.92 403.00 344.00 372.20 7 4 2 -0.04
Quarterly Sep 22 28.90 40.10 15.00 29.77 7 3 3 -34.88
Quarterly Dec 21 9.25 48.80 -19.00 5.00 7 3 3 -48.43

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 Sep 21 -9.00 -8.76 -2.36
Quarterly Jun 21 357.10 306.84 16.38
Quarterly Mar 21 478.90 463.25 3.38
Quarterly Dec 20 75.50 -9.57 850.66

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 10.94 11.37 10.50 10.94 2 -- 1 --
Annual Sep 23 9.63 10.58 8.65 9.60 5 1 1 7.90
Annual Sep 22 8.42 8.75 7.80 8.57 4 1 2 1.65
Quarterly Mar 22 5.01 5.17 4.93 4.93 3 1 1 1.83
Quarterly Jun 22 4.47 4.70 4.06 4.65 3 1 1 -5.50
Quarterly Sep 22 -0.33 -0.30 -0.37 -0.33 3 1 1 1.96
Quarterly Dec 21 -0.78 -0.69 -0.87 -0.77 3 -- 2 -19.49

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 Sep 21 -0.86 -0.83 -4.03
Quarterly Jun 21 3.94 3.60 9.55
Quarterly Mar 21 5.43 5.56 -2.40
Quarterly Dec 20 0.43 -0.63 168.80

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 1,797.00 1,797.00 1,797.00 1,797.00 1 -- -- --
Annual Sep 23 1,818.31 1,977.00 1,707.93 1,770.00 3 2 -- 72.17
Annual Sep 22 2,098.76 2,171.00 1,974.29 2,151.00 3 2 -- 58.52
Quarterly Mar 22 2,654.76 2,654.76 2,654.76 2,654.76 1 1 -- 10.11
Quarterly Jun 22 2,339.88 2,339.88 2,339.88 2,339.88 1 1 -- 9.57
Quarterly Sep 22 1,974.29 1,974.29 1,974.29 1,974.29 1 1 -- 32.07
Quarterly Dec 21 2,457.74 2,457.74 2,457.74 2,457.74 1 1 -- 10.93

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 Sep 21 2,050.40 1,653.70 23.99
Quarterly Jun 21 2,127.40 403.68 427.00
Quarterly Mar 21 2,520.90 -1,400.00 280.06
Quarterly Dec 20 2,146.30 -- --

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 24 616.17 682.90 578.62 587.00 3 1 -- -9.47
Annual Sep 23 543.80 637.50 480.00 537.00 9 4 1 4.21
Annual Sep 22 477.00 497.00 428.00 480.70 9 4 4 -0.01
Quarterly Mar 22 280.25 291.90 271.00 280.00 7 2 3 2.64
Quarterly Jun 22 249.41 261.00 223.00 258.60 7 2 2 -4.66
Quarterly Sep 22 -21.54 -16.30 -32.00 -19.00 7 3 2 10.70
Quarterly Dec 21 -35.11 -13.80 -48.00 -38.50 7 1 4 -19.78

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 Sep 21 -45.50 -47.94 5.10
Quarterly Jun 21 228.60 195.09 17.18
Quarterly Mar 21 322.30 314.26 2.56
Quarterly Dec 20 22.20 -43.52 151.01

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 -- -- -- -- -- -- -- --
Annual Sep 23 -- -- -- -- -- -- -- --
Annual Sep 22 -- -- -- -- -- -- -- --
Quarterly Sep 22 -- -- -- -- -- -- -- --
Quarterly Jun 22 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --

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 40.97 45.20 36.73 40.97 2 -- -- --
Annual Sep 23 45.55 51.10 40.10 45.50 4 -- -- 12.25
Annual Sep 22 45.81 49.00 41.40 46.41 4 -- -- -11.29
Quarterly Mar 22 114.79 114.79 114.79 114.79 1 -- -- 3.98
Quarterly Jun 22 90.78 90.78 90.78 90.78 1 -- -- -8.75
Quarterly Sep 22 -7.86 -7.86 -7.86 -7.86 1 -- -- 53.63
Quarterly Dec 21 -23.66 -23.66 -23.66 -23.66 1 -- -- -4.41

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 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 5,654.86 5,663.00 5,647.40 5,654.19 3 1 -- 1.08
Annual Sep 23 5,321.99 5,686.00 5,042.00 5,307.50 9 5 -- 7.55
Annual Sep 22 4,960.36 5,062.00 4,658.00 5,001.00 9 7 1 5.44
Quarterly Mar 22 1,763.55 1,849.30 1,635.00 1,780.00 7 6 -- 4.05
Quarterly Jun 22 1,714.24 1,776.20 1,608.00 1,740.60 7 5 1 5.44
Quarterly Sep 22 844.62 884.20 808.83 840.00 7 6 -- 10.69
Quarterly Dec 21 612.00 669.80 544.00 615.03 7 2 4 -2.67

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 Sep 21 737.80 689.22 7.05
Quarterly Jun 21 1,609.70 1,477.96 8.91
Quarterly Mar 21 1,828.80 1,732.33 5.57
Quarterly Dec 20 748.60 623.98 19.97

Copyright Refinitiv