Earnings Estimates

The Company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable. Actual results may differ from these estimates under different assumptions or conditions.

Stock Information

Analyst Ratings

Mean Recommendation:

2.00

Sell

Strong Buy

Available Measures

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 14.30 15.75 12.70 14.22 11 9 -- 6.19
Annual Dec 27 12.78 13.68 11.90 12.83 14 10 1 3.60
Annual Dec 26 11.35 11.46 11.02 11.36 14 10 1 2.10
Quarterly Mar 27 2.84 3.24 2.55 2.79 9 3 3 3.75
Quarterly Jun 27 3.23 3.39 2.98 3.27 9 5 1 6.76
Quarterly Sep 26 2.95 3.00 2.92 2.95 11 -- 8 -3.48
Quarterly Dec 26 3.31 3.46 3.00 3.33 11 7 1 2.23
Long Term Growth 11.01 11.20 10.82 11.01 2 -- -- 0.00

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 10.28 10.23 0.45
Annual Dec 24 10.32 10.19 1.32
Annual Dec 23 10.67 10.60 0.65
Quarterly Jun 26 3.02 2.74 10.33
Quarterly Mar 26 2.06 1.94 6.03
Quarterly Dec 25 2.39 2.34 1.99
Quarterly Sep 25 2.43 2.34 3.91

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 73.63 98.04 34.00 79.32 5 -- 3 -0.99
Annual Dec 27 74.28 82.29 68.76 73.04 4 -- 3 -3.07
Annual Dec 26 65.09 71.12 60.13 64.56 4 -- 3 -4.92

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 64.30 62.69 2.56
Annual Dec 24 67.69 76.07 -11.03
Annual Dec 23 68.96 66.76 3.29

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 14.95 18.34 8.02 16.72 4 2 1 4.84
Annual Dec 27 13.64 17.40 7.44 15.48 5 1 3 -1.94
Annual Dec 26 11.46 12.55 8.94 12.37 5 2 1 0.65
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 14.88 12.91 15.29
Annual Dec 24 14.23 13.07 8.90
Annual Dec 23 13.29 13.59 -2.23
Quarterly Mar 26 0.83 -- --
Quarterly Dec 25 3.03 1.67 81.98
Quarterly Sep 25 4.33 1.66 161.63

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- 4 -- -- 0.00
Annual Dec 27 -- -- -- -- 5 -- -- 0.00
Annual Dec 26 -- -- -- -- 5 -- -- 0.00
Quarterly Mar 27 -- -- -- -- 1 -- -- 0.00
Quarterly Jun 27 -- -- -- -- 1 -- -- 0.00
Quarterly Sep 26 -- -- -- -- 1 -- -- 0.00
Quarterly Dec 26 -- -- -- -- 1 -- -- 0.00

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 -- -- --
Annual Dec 24 -- -- --
Annual Dec 23 -- -- --
Quarterly Mar 26 -- -- --
Quarterly Dec 25 -- -- --
Quarterly Sep 25 -- -- --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 959.10 1,056.63 686.00 986.50 10 8 -- 7.45
Annual Dec 27 907.45 947.94 858.00 897.80 12 7 1 2.23
Annual Dec 26 794.31 828.00 513.00 821.30 13 7 2 0.77
Quarterly Mar 27 201.58 214.40 191.00 200.23 6 2 1 1.88
Quarterly Jun 27 226.79 244.10 207.40 227.61 6 3 -- 3.81
Quarterly Sep 26 216.75 223.10 213.37 216.00 7 -- 4 -0.26
Quarterly Dec 26 235.76 243.94 218.00 240.50 7 4 1 4.98

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 793.93 780.13 1.77
Annual Dec 24 805.94 757.30 6.42
Annual Dec 23 838.81 841.41 -0.31
Quarterly Jun 26 205.66 205.52 0.07
Quarterly Mar 26 162.65 152.00 7.01
Quarterly Dec 25 179.78 180.40 -0.34
Quarterly Sep 25 197.73 186.18 6.20

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,164.05 1,225.10 1,126.00 1,151.00 11 8 1 2.37
Annual Dec 27 1,085.46 1,134.00 1,038.00 1,081.10 14 10 1 1.71
Annual Dec 26 992.64 1,084.00 834.73 989.20 14 8 3 -0.93
Quarterly Mar 27 252.40 273.10 236.88 251.45 8 4 1 3.71
Quarterly Jun 27 273.02 284.00 259.59 273.55 8 5 -- 3.22
Quarterly Sep 26 261.56 289.00 252.20 254.66 9 1 5 -0.45
Quarterly Dec 26 282.09 290.00 274.22 282.54 9 5 1 4.31

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,197.24 985.44 21.49
Annual Dec 24 1,167.69 1,013.01 15.27
Annual Dec 23 1,147.58 1,055.14 8.76
Quarterly Jun 26 272.95 251.67 8.46
Quarterly Mar 26 229.80 198.05 16.03
Quarterly Dec 25 258.06 225.37 14.50
Quarterly Sep 25 282.89 237.14 19.29

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 10.82 13.16 8.44 10.48 5 3 -- 7.36
Annual Dec 27 9.03 11.21 5.58 9.31 6 3 1 1.33
Annual Dec 26 3.24 7.17 -2.67 3.41 6 -- 4 -48.03
Quarterly Mar 27 2.03 2.32 1.56 2.21 3 -- 1 -2.09
Quarterly Jun 27 2.54 2.77 2.28 2.58 3 1 -- 3.95
Quarterly Sep 26 1.26 2.41 -1.14 1.88 4 -- 2 -46.37
Quarterly Dec 26 1.40 2.87 -1.21 1.96 4 1 1 -42.45

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 -2.91 4.19 -169.41
Annual Dec 24 10.32 5.89 75.27
Annual Dec 23 9.22 7.41 24.39
Quarterly Jun 26 -0.03 2.11 -101.42
Quarterly Mar 26 -0.30 1.11 -127.03
Quarterly Dec 25 -5.62 1.46 -484.93
Quarterly Sep 25 1.10 1.45 -23.89

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,294.64 1,911.65 813.48 1,283.95 8 4 1 12.57
Annual Dec 27 1,685.59 2,317.36 1,335.33 1,608.98 8 5 -- 11.60
Annual Dec 26 2,134.04 2,778.67 1,789.78 2,094.58 8 5 -- 9.65

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,925.98 2,012.55 -4.30
Annual Dec 24 2,048.47 2,155.86 -4.98
Annual Dec 23 2,375.88 2,234.24 6.34

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 688.14 738.79 659.51 685.00 9 6 1 5.31
Annual Dec 27 618.26 647.42 596.00 618.00 12 6 3 2.73
Annual Dec 26 551.18 559.00 543.44 550.67 12 8 1 1.52
Quarterly Mar 27 132.64 138.24 124.00 134.15 4 1 1 2.98
Quarterly Jun 27 153.98 159.58 148.36 154.00 4 2 1 5.00
Quarterly Sep 26 144.11 148.00 140.95 142.87 6 -- 4 -3.25
Quarterly Dec 26 158.16 165.66 148.00 159.64 6 2 2 1.21

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 512.28 510.90 0.27
Annual Dec 24 532.90 526.53 1.21
Annual Dec 23 548.90 546.43 0.45
Quarterly Jun 26 146.24 135.48 7.94
Quarterly Mar 26 101.70 97.51 4.30
Quarterly Dec 25 118.84 116.30 2.18
Quarterly Sep 25 120.34 117.23 2.65

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Jun 27 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 14.43 20.03 3.40 16.25 9 -- -- 6.81
Annual Dec 27 14.76 19.80 3.90 17.50 9 -- -- 5.08
Annual Dec 26 14.01 18.10 4.70 16.95 10 -- -- -2.79

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 15.56 12.39 3.17
Annual Dec 24 15.31 12.37 2.94
Annual Dec 23 16.85 15.94 0.91

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 4,218.00 4,309.81 4,098.00 4,222.07 10 8 -- 2.46
Annual Dec 27 4,001.75 4,094.00 3,934.00 3,990.18 13 10 -- 1.84
Annual Dec 26 3,910.68 3,958.00 3,898.99 3,905.00 13 10 -- 1.69
Quarterly Mar 27 981.00 1,016.00 950.00 983.75 8 4 1 0.49
Quarterly Jun 27 1,008.59 1,030.80 990.00 1,008.62 8 3 2 3.10
Quarterly Sep 26 957.17 984.00 940.80 956.07 10 6 -- 1.91
Quarterly Dec 26 951.58 974.00 942.10 950.61 10 6 -- 1.47

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 4,015.38 4,007.29 0.20
Annual Dec 24 4,049.99 4,030.78 0.48
Annual Dec 23 4,129.41 4,103.41 0.63
Quarterly Jun 26 1,004.08 975.69 2.91
Quarterly Mar 26 995.83 977.49 1.88
Quarterly Dec 25 994.23 987.00 0.73
Quarterly Sep 25 1,004.85 990.77 1.42

P/E Ratios

Fiscal Year FY0 FY1 FY2
Ratios 27.36 24.78 22.00

EPS Growth Rates

Fiscal YOY FY1/FY0 FY2/FY1 FY3/FY2
Growth Rate 10.89 12.65 11.81

Source: LSEG

Featured Reports

2025 Annual Report
View PDF
Print PDF

Charles River Corporate Citizenship Report
View PDF
Print PDF