International Flavors & Fragrances Inc. (IFF)

Basic

  • Market Cap

    $19.11B

  • EV

    $29.61B

  • Shares Out

    255.28M

  • Revenue

    $11.62B

  • Employees

    24,600

Margins

  • Gross

    31.76%

  • EBITDA

    15.03%

  • Operating

    5.25%

  • Pre-Tax

    1.02%

  • Net

    0.15%

  • FCF

    3.9%

Returns (5Yr Avg)

  • ROA

    2.8%

  • ROE

    2.8%

  • ROCE

    5.04%

  • ROIC

    4.22%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $79.03

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $45.57

  • Earnings (Dil)

    $0.06

  • FCF

    $1.78

  • Book Value

    $66.51

Growth (CAGR)

  • Rev 3Yr

    31.61%

  • Rev 5Yr

    26.32%

  • Rev 10Yr

    14.86%

  • Dil EPS 3Yr

    -73.82%

  • Dil EPS 5Yr

    -55.79%

  • Dil EPS 10Yr

    -34.88%

  • Rev Fwd 2Yr

    -3.64%

  • EBITDA Fwd 2Yr

    -5.86%

  • EPS Fwd 2Yr

    -13.71%

  • EPS LT Growth Est

    -5.29%

Dividends

  • Yield

    —

  • Payout

    4,860.05%

  • DPS

    $3.24

  • DPS Growth 3Yr

    2.37%

  • DPS Growth 5Yr

    2.96%

  • DPS Growth 10Yr

    8.68%

  • DPS Growth Fwd 2Yr

    0.48%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

3,977.5

5,140.0

5,084.0

11,656.0

12,440.0

11,620.0

Total Revenues % Chg.

17.0%

29.2%

-1.1%

129.3%

6.7%

-8.0%

Cost of Goods Sold, Total

2,294.8

3,027.0

2,998.0

7,921.0

8,289.0

7,930.0

Gross Profit

1,682.7

2,113.0

2,086.0

3,735.0

4,151.0

3,690.0

Selling General & Admin Expenses, Total

678.4

867.0

937.0

1,694.0

1,757.0

1,770.0

R&D Expenses

311.6

346.0

357.0

629.0

603.0

622.0

Amortization of Goodwill and Intangible Assets

75.9

193.0

193.0

732.0

727.0

688.0

Other Operating Expenses

—

-8.0

-7.0

—

—

—

Other Operating Expenses, Total

1,065.8

1,398.0

1,480.0

3,055.0

3,087.0

3,080.0

Operating Income

616.9

715.0

606.0

680.0

1,064.0

610.0

Interest Expense, Total

-132.6

-138.0

-132.0

-289.0

-336.0

-441.0

Net Interest Expenses

-132.6

-138.0

-132.0

-289.0

-336.0

-441.0

Currency Exchange Gains (Loss)

—

—

—

6.0

7.0

-20.0

Other Non Operating Income (Expenses)

6.2

9.0

-12.0

-3.0

14.0

30.0

EBT, Excl. Unusual Items

490.5

586.0

462.0

394.0

749.0

179.0

Restructuring Charges

-5.1

-30.0

-17.0

-41.0

-12.0

-68.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

-2,250.0

—

Gain (Loss) On Sale Of Assets

1.2

1.0

-4.0

1.0

3.0

2.0

Asset Writedown

—

—

—

—

-120.0

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-38.8

—

—

—

5.0

5.0

EBT, Incl. Unusual Items

447.8

557.0

441.0

354.0

-1,625.0

118.0

Income Tax Expense

108.0

97.0

74.0

75.0

239.0

96.0

Earnings From Continuing Operations

339.8

460.0

367.0

279.0

-1,864.0

22.0

Minority Interest

-2.5

-4.0

-4.0

-9.0

-7.0

-4.0

Net Income

337.3

456.0

363.0

270.0

-1,871.0

18.0

Preferred Dividend and Other Adjustments

3.8

2.0

-2.0

2.0

-3.0

1.0

Net Income to Common Incl Extra Items

333.5

454.0

365.0

268.0

-1,868.0

17.0

Net Income to Common Excl. Extra Items

333.5

454.0

365.0

268.0

-1,868.0

17.0

Total Shares Outstanding

106.6

106.8

106.9

254.6

255.0

255.3

Weighted Avg. Shares Outstanding

87.6

112.0

112.0

243.0

255.0

255.0

Weighted Avg. Shares Outstanding Dil

88.1

113.0

114.0

243.0

255.0

255.0

EPS

3.8

4.1

3.3

1.1

-7.3

0.1

EPS Diluted

3.8

4.0

3.2

1.1

-7.3

0.1

EBITDA

788.5

1,036.0

931.0

1,836.0

2,243.0

1,747.0