Zoetis Inc. (ZTS)

Basic

  • Market Cap

    $82.48B

  • EV

    $87.5B

  • Shares Out

    459.11M

  • Revenue

    $8,371M

  • Employees

    13,800

Margins

  • Gross

    70.4%

  • EBITDA

    41.49%

  • Operating

    36.53%

  • Pre-Tax

    34.38%

  • Net

    27.24%

  • FCF

    17.82%

Returns (5Yr Avg)

  • ROA

    12.18%

  • ROE

    56%

  • ROCE

    22.83%

  • ROIC

    23.29%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $212.39

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $18.09

  • Earnings (Dil)

    $4.91

  • FCF

    $3.22

  • Book Value

    $11.05

Growth (CAGR)

  • Rev 3Yr

    8.56%

  • Rev 5Yr

    7.91%

  • Rev 10Yr

    6.44%

  • Dil EPS 3Yr

    12.24%

  • Dil EPS 5Yr

    15.61%

  • Dil EPS 10Yr

    20.22%

  • Rev Fwd 2Yr

    6.74%

  • EBITDA Fwd 2Yr

    6.83%

  • EPS Fwd 2Yr

    11.21%

  • EPS LT Growth Est

    10.91%

Dividends

  • Yield

    —

  • Payout

    29.43%

  • DPS

    $1.45

  • DPS Growth 3Yr

    23.81%

  • DPS Growth 5Yr

    24.59%

  • DPS Growth 10Yr

    27.27%

  • DPS Growth Fwd 2Yr

    12.6%

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

5,825.0

6,260.0

6,675.0

7,776.0

8,080.0

8,371.0

Total Revenues % Chg.

9.8%

7.5%

6.6%

16.5%

3.9%

4.5%

Cost of Goods Sold, Total

1,903.0

1,915.0

2,038.0

2,295.0

2,446.0

2,478.0

Gross Profit

3,922.0

4,345.0

4,637.0

5,481.0

5,634.0

5,893.0

Selling General & Admin Expenses, Total

1,482.0

1,636.0

1,713.0

2,001.0

2,009.0

2,100.0

R&D Expenses

432.0

457.0

463.0

508.0

539.0

588.0

Amortization of Goodwill and Intangible Assets

117.0

155.0

160.0

161.0

150.0

147.0

Other Operating Expenses, Total

2,031.0

2,248.0

2,336.0

2,670.0

2,698.0

2,835.0

Operating Income

1,891.0

2,097.0

2,301.0

2,811.0

2,936.0

3,058.0

Interest Expense, Total

-206.0

-223.0

-231.0

-224.0

-221.0

-242.0

Interest And Investment Income

31.0

37.0

12.0

6.0

50.0

109.0

Net Interest Expenses

-175.0

-186.0

-219.0

-218.0

-171.0

-133.0

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Currency Exchange Gains (Loss)

-31.0

-16.0

-21.0

-27.0

-62.0

-67.0

Other Non Operating Income (Expenses)

25.0

16.0

7.0

6.0

18.0

138.0

EBT, Excl. Unusual Items

1,710.0

1,911.0

2,068.0

2,572.0

2,721.0

2,996.0

Restructuring Charges

49.0

-38.0

-40.0

-45.0

-15.0

-51.0

Merger & Related Restructuring Charges

-68.0

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

-4.0

—

—

—

Gain (Loss) On Sale Of Assets

—

—

19.0

-3.0

—

—

Asset Writedown

—

—

-30.0

-30.0

-46.0

-63.0

Insurance Settlements

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

-1.0

-72.0

-17.0

-6.0

-4.0

-4.0

EBT, Incl. Unusual Items

1,690.0

1,801.0

1,996.0

2,488.0

2,656.0

2,878.0

Income Tax Expense

266.0

301.0

360.0

454.0

545.0

601.0

Earnings From Continuing Operations

1,424.0

1,500.0

1,636.0

2,034.0

2,111.0

2,277.0

Minority Interest

4.0

—

2.0

3.0

3.0

3.0

Net Income

1,428.0

1,500.0

1,638.0

2,037.0

2,114.0

2,280.0

Net Income to Common Incl Extra Items

1,428.0

1,500.0

1,638.0

2,037.0

2,114.0

2,280.0

Net Income to Common Excl. Extra Items

1,428.0

1,500.0

1,638.0

2,037.0

2,114.0

2,280.0

Total Shares Outstanding

479.6

475.5

475.3

472.6

463.8

459.5

Weighted Avg. Shares Outstanding

483.1

478.1

475.5

474.3

468.9

462.8

Weighted Avg. Shares Outstanding Dil

486.9

481.8

478.6

476.7

470.4

463.9

EPS

3.0

3.1

3.4

4.3

4.5

4.9

EPS Diluted

2.9

3.1

3.4

4.3

4.5

4.9

EBITDA

2,176.0

2,482.0

2,696.0

3,207.0

3,332.0

3,473.0