Zoetis Inc. Website

Zoetis Inc.

NYSE-ZTS

Basic

  • Market Cap

    $82.48B

  • EV

    $87.3B

  • Shares Out

    456.3M

  • Revenue

    $8,734M

  • Employees

    14,100

Margins

  • Gross

    70.08%

  • EBITDA

    40.84%

  • Operating

    36.01%

  • Pre-Tax

    34.19%

  • Net

    27.38%

  • FCF

    20.04%

Returns (5Yr Avg)

  • ROA

    14.64%

  • ROTA

    129.73%

  • ROE

    51.92%

  • ROCE

    23.69%

  • ROIC

    23.23%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $211.07

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $1,975M

  • Net Debt

    $4,825M

  • Debt/Equity

    1.35

  • EBIT/Interest

    13.44

Growth (CAGR)

  • Rev 3Yr

    7.59%

  • Rev 5Yr

    8.11%

  • Rev 10Yr

    6.7%

  • Dil EPS 3Yr

    11.85%

  • Dil EPS 5Yr

    12.66%

  • Dil EPS 10Yr

    17.46%

  • Rev Fwd 2Yr

    6.79%

  • EBITDA Fwd 2Yr

    7.91%

  • EPS Fwd 2Yr

    9.52%

  • EPS LT Growth Est

    11.59%

Dividends

  • Yield

    —

  • Payout

    29.94%

  • DPS

    $1.56

  • DPS Growth 3Yr

    22.36%

  • DPS Growth 5Yr

    23.5%

  • DPS Growth 10Yr

    19.28%

  • DPS Growth Fwd 2Yr

    12.37%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

6,260

6,675

7,776

8,080

8,544

8,734

Total Revenues % Chg.

7.5%

6.6%

16.5%

3.9%

5.7%

7.9%

Cost of Goods Sold, Total

1,915

2,038

2,295

2,446

2,558

2,613

Gross Profit

4,345

4,637

5,481

5,634

5,986

6,121

Selling General & Admin Expenses, Total

1,636

1,713

2,001

2,009

2,151

2,193

R&D Expenses

457

463

508

539

614

634

Amortization of Goodwill and Intangible Assets

155

160

161

150

149

149

Other Operating Expenses, Total

2,248

2,336

2,670

2,698

2,914

2,976

Operating Income

2,097

2,301

2,811

2,936

3,072

3,145

Interest Expense, Total

-223

-231

-224

-221

-239

-234

Interest And Investment Income

—

—

37

12

6

50

105

104

Net Interest Expenses

-186

-219

-218

-171

-134

-130

Income (Loss) On Equity Invest.

—

—

—

—

—

—

—

—

—

Currency Exchange Gains (Loss)

-16

-21

-27

-62

-47

-57

Other Non Operating Income (Expenses)

16

7

6

18

36

2

EBT, Excl. Unusual Items

1,911

2,068

2,572

2,721

2,927

2,960

Restructuring Charges

-38

-40

-45

-15

-55

-38

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

-4

—

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

19

-3

—

101

101

Asset Writedown

—

—

—

-30

-30

-46

-36

-36

Insurance Settlements

—

—

—

—

—

—

—

—

—

Legal Settlements

—

—

—

—

—

—

—

—

—

Other Unusual Items

-72

-17

-6

-4

-1

-1

EBT, Incl. Unusual Items

1,801

1,996

2,488

2,656

2,936

2,986

Income Tax Expense

301

360

454

545

596

598

Earnings From Continuing Operations

1,500

1,636

2,034

2,111

2,340

2,388

Minority Interest

—

—

2

3

3

4

3

Net Income

1,500

1,638

2,037

2,114

2,344

2,391

Net Income to Common Incl Extra Items

1,500

1,638

2,037

2,114

2,344

2,391

Net Income to Common Excl. Extra Items

1,500

1,638

2,037

2,114

2,344

2,391

Total Shares Outstanding

475.5

475.3

472.6

463.8

458.4

456.9

Weighted Avg. Shares Outstanding

478.1

475.5

474.3

468.9

461.2

459.8

Weighted Avg. Shares Outstanding Dil

481.8

478.6

476.7

470.4

462.3

460.8

EPS

3.1

3.4

4.3

4.5

5.1

5.2

EPS Diluted

3.1

3.4

4.3

4.5

5.1

5.2

EBITDA

2,482

2,696

3,207

3,332

3,488

3,567

Effective Tax Rate

16.7%

18%

18.2%

20.5%

20.3%

20%