Financhill
Sell
38

ZTS Quote, Financials, Valuation and Earnings

Last price:
$163.14
Seasonality move :
-0.46%
Day range:
$163.53 - $166.39
52-week range:
$144.80 - $200.53
Dividend yield:
1.05%
P/E ratio:
30.99x
P/S ratio:
8.23x
P/B ratio:
14.21x
Volume:
6.1M
Avg. volume:
2.7M
1-year change:
-15.31%
Market cap:
$74.4B
Revenue:
$8.5B
EPS (TTM):
$5.32
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.3B $6.7B $7.8B $8.1B $8.5B
Revenue Growth (YoY) 7.47% 6.63% 16.49% 3.91% 5.74%
 
Cost of Revenues $2B $2.1B $2.3B $2.5B $2.6B
Gross Profit $4.3B $4.6B $5.5B $5.6B $6B
Gross Profit Margin 68.18% 69.18% 70.38% 69.63% 70.03%
 
R&D Expenses $457M $463M $508M $539M $614M
Selling, General & Admin $1.6B $1.7B $2B $2B $2.2B
Other Inc / (Exp) -$31M -$54M -$97M -$101M $1M
Operating Expenses $2.3B $2.3B $2.7B $2.7B $2.9B
Operating Income $2B $2.3B $2.8B $2.9B $3.1B
 
Net Interest Expenses $186M $219M $218M $171M $134M
EBT. Incl. Unusual Items $1.8B $2B $2.5B $2.7B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301M $360M $454M $545M $596M
Net Income to Company $1.5B $1.6B $2B $2.1B $2.3B
 
Minority Interest in Earnings -- $2M $3M $3M $4M
Net Income to Common Excl Extra Items $1.5B $1.6B $2B $2.1B $2.3B
 
Basic EPS (Cont. Ops) $3.14 $3.44 $4.29 $4.51 $5.08
Diluted EPS (Cont. Ops) $3.11 $3.42 $4.27 $4.49 $5.07
Weighted Average Basic Share $478.1M $475.5M $474.3M $468.9M $461.2M
Weighted Average Diluted Share $481.8M $478.6M $476.7M $470.4M $462.3M
 
EBITDA $2.4B $2.7B $3.2B $3.3B $3.7B
EBIT $2B $2.2B $2.7B $2.9B $3.2B
 
Revenue (Reported) $6.3B $6.7B $7.8B $8.1B $8.5B
Operating Income (Reported) $2B $2.3B $2.8B $2.9B $3.1B
Operating Income (Adjusted) $2B $2.2B $2.7B $2.9B $3.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $2B $2B $2.2B $2.4B
Revenue Growth (YoY) 12.75% 11.42% 0.6% 7.44% 11.02%
 
Cost of Revenues $546M $586M $607M $638M $701M
Gross Profit $1.2B $1.4B $1.4B $1.5B $1.7B
Gross Profit Margin 69.43% 70.55% 69.68% 70.34% 70.65%
 
R&D Expenses $112M $132M $134M $152M $167M
Selling, General & Admin $424M $504M $501M $525M $565M
Other Inc / (Exp) -$6M -$14M -$16M -$45M -$12M
Operating Expenses $576M $676M $672M $715M $767M
Operating Income $664M $728M $723M $798M $920M
 
Net Interest Expenses $61M $55M $40M $36M $34M
EBT. Incl. Unusual Items $597M $659M $667M $717M $874M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118M $107M $139M $121M $182M
Net Income to Company $479M $552M $528M $596M $692M
 
Minority Interest in Earnings -- -- $1M -- -$10M
Net Income to Common Excl Extra Items $479M $552M $529M $596M $682M
 
Basic EPS (Cont. Ops) $1.01 $1.16 $1.13 $1.29 $1.51
Diluted EPS (Cont. Ops) $1.00 $1.16 $1.13 $1.29 $1.50
Weighted Average Basic Share $475.5M $474M $467.8M $460.3M $452.9M
Weighted Average Diluted Share $478.5M $476.3M $469.1M $461.4M $453.5M
 
EBITDA $770M $825M $835M $900M $1.1B
EBIT $659M $715M $720M $776M $931M
 
Revenue (Reported) $1.8B $2B $2B $2.2B $2.4B
Operating Income (Reported) $664M $728M $723M $798M $920M
Operating Income (Adjusted) $659M $715M $720M $776M $931M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.5B $7.6B $8B $8.4B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.4B $2.5B $2.7B
Gross Profit $4.6B $5.3B $5.6B $5.9B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $462M $503M $529M $588M $674M
Selling, General & Admin $1.7B $1.9B $2.1B $2.1B $2.3B
Other Inc / (Exp) -$31M -$97M -$73M -$39M -$157M
Operating Expenses $2.3B $2.6B $2.8B $2.8B $3.1B
Operating Income $2.3B $2.7B $2.8B $3.1B $3.3B
 
Net Interest Expenses $212M $221M $191M $133M $128M
EBT. Incl. Unusual Items $2B $2.4B $2.6B $2.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $351M $423M $506M $601M $613M
Net Income to Company $1.7B $2B $2.1B $2.3B $2.4B
 
Minority Interest in Earnings $1M $3M $3M $3M -$8M
Net Income to Common Excl Extra Items $1.7B $2B $2.1B $2.3B $2.4B
 
Basic EPS (Cont. Ops) $3.50 $4.17 $4.40 $4.92 $5.33
Diluted EPS (Cont. Ops) $3.47 $4.15 $4.38 $4.92 $5.32
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.7B $3.1B $3.2B $3.6B $3.8B
EBIT $2.2B $2.6B $2.8B $3.1B $3.3B
 
Revenue (Reported) $6.5B $7.6B $8B $8.4B $9.2B
Operating Income (Reported) $2.3B $2.7B $2.8B $3.1B $3.3B
Operating Income (Adjusted) $2.2B $2.6B $2.8B $3.1B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $5.8B $6B $6.3B $6.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.7B $1.8B $1.8B $2B
Gross Profit $3.4B $4.1B $4.2B $4.5B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $330M $370M $391M $440M $500M
Selling, General & Admin $1.2B $1.4B $1.5B $1.6B $1.7B
Other Inc / (Exp) -$16M -$59M -$35M $27M -$131M
Operating Expenses $1.7B $1.9B $2B $2.1B $2.3B
Operating Income $1.8B $2.2B $2.2B $2.4B $2.6B
 
Net Interest Expenses $164M $166M $139M $101M $95M
EBT. Incl. Unusual Items $1.6B $2B $2.1B $2.3B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $298M $361M $413M $469M $486M
Net Income to Company $1.3B $1.6B $1.7B $1.8B $1.9B
 
Minority Interest in Earnings $1M $2M $2M $2M -$10M
Net Income to Common Excl Extra Items $1.3B $1.6B $1.7B $1.8B $1.9B
 
Basic EPS (Cont. Ops) $2.69 $3.42 $3.52 $3.93 $4.19
Diluted EPS (Cont. Ops) $2.67 $3.40 $3.51 $3.93 $4.18
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $2.1B $2.5B $2.6B $2.8B $2.9B
EBIT $1.7B $2.2B $2.2B $2.5B $2.6B
 
Revenue (Reported) $4.9B $5.8B $6B $6.3B $6.9B
Operating Income (Reported) $1.8B $2.2B $2.2B $2.4B $2.6B
Operating Income (Adjusted) $1.7B $2.2B $2.2B $2.5B $2.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.9B $3.6B $3.5B $3.6B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1B $1.1B $1.2B $1.3B
Inventory $1.4B $1.6B $1.9B $2.3B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $318M $366M $389M $365M $434M
Total Current Assets $4.7B $6.6B $6.9B $7.5B $6.3B
 
Property Plant And Equipment $2.1B $2.4B $2.6B $3B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.7B $2.7B $2.7B $2.8B
Other Intangibles $1.9B $1.7B $1.5B $1.4B $1.3B
Other Long-Term Assets $98M $106M $111M $147M $206M
Total Assets $11.5B $13.6B $13.9B $14.9B $14.3B
 
Accounts Payable $301M $457M $436M $405M $411M
Accrued Expenses $543M $556M $710M $682M $683M
Current Portion Of Long-Term Debt $500M $604M -- $1.4B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $55M $93M $67M $97M $102M
Total Current Liabilities $1.8B $2.2B $1.8B $3.2B $1.9B
 
Long-Term Debt $5.9B $6.6B $6.6B $6.6B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $9.8B $9.4B $10.5B $9.3B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$726M -$730M -$764M -$817M -$839M
Common Equity $2.7B $3.8B $4.5B $4.4B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $4M $1M -$2M -$6M
Total Equity $2.7B $3.8B $4.5B $4.4B $5B
 
Total Liabilities and Equity $11.5B $13.6B $13.9B $14.9B $14.3B
Cash and Short Terms $1.9B $3.6B $3.5B $3.6B $2B
Total Debt $6.4B $7.2B $6.6B $7.9B $6.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.7B $3.3B $2.5B $1.8B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.2B $1.2B $1.3B $1.4B
Inventory $1.6B $1.9B $2.3B $2.7B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $465M $381M $552M $467M $427M
Total Current Assets $6.8B $6.7B $6.6B $6.2B $6.3B
 
Property Plant And Equipment $2.3B $2.5B $2.8B $3.3B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.7B $2.7B $2.7B $2.8B $2.7B
Other Intangibles $1.8B $1.6B $1.3B $1.4B $1.2B
Other Long-Term Assets $94M $112M $161M $216M $215M
Total Assets $13.7B $13.7B $13.7B $14.1B $14.4B
 
Accounts Payable $357M $387M $373M $388M $404M
Accrued Expenses $516M $618M $679M $693M $725M
Current Portion Of Long-Term Debt $1.1B -- $1.4B $2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $67M $61M $134M $97M $141M
Total Current Liabilities $2.4B $1.5B $2.9B $1.6B $1.7B
 
Long-Term Debt $6.6B $6.6B $5.2B $6.6B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $10.1B $9B $9B $9B $9.1B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$735M -$667M -$809M -$814M -$851M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5M $2M -$1M -$4M --
Total Equity $3.6B $4.7B $4.7B $5.1B $5.2B
 
Total Liabilities and Equity $13.7B $13.7B $13.7B $14.1B $14.4B
Cash and Short Terms $3.7B $3.3B $2.5B $1.8B $1.7B
Total Debt $7.7B $6.6B $6.6B $6.6B $6.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $1.6B $2B $2.1B $2.3B
Depreciation & Amoritzation $412M $441M $448M $465M $491M
Stock-Based Compensation $67M $59M $58M $62M $60M
Change in Accounts Receivable -$69M $74M -$155M -$137M -$102M
Change in Inventories -$104M -$346M -$366M -$486M -$361M
Cash From Operations $1.8B $2.1B $2.2B $1.9B $2.4B
 
Capital Expenditures $460M $453M $477M $586M $732M
Cash Acquisitions -$195M -$113M -$14M -$312M -$59M
Cash From Investing -$504M -$572M -$458M -$883M -$777M
 
Dividends Paid (Ex Special Dividend) -$314M -$380M -$474M -$611M -$692M
Special Dividend Paid
Long-Term Debt Issued -- $1.2B -- $1.3B --
Long-Term Debt Repaid -- -$500M -$600M -- -$1.4B
Repurchase of Common Stock -$626M -$250M -$743M -$1.6B -$1.1B
Other Financing Activities -$9M -$11M -$6M -$11M -$3M
Cash From Financing -$951M $123M -$1.9B -$904M -$3.1B
 
Beginning Cash (CF) $1.6B $1.9B $3.6B $3.5B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $340M $1.7B -$107M $125M -$1.5B
Ending Cash (CF) $1.9B $3.6B $3.5B $3.6B $2B
 
Levered Free Cash Flow $1.3B $1.7B $1.7B $1.3B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $479M $552M $528M $596M $692M
Depreciation & Amoritzation $111M $110M $115M $124M $121M
Stock-Based Compensation $14M $15M $15M $17M $18M
Change in Accounts Receivable -$2M $6M $62M $62M -$22M
Change in Inventories -$61M -$93M -$126M -$73M $2M
Cash From Operations $562M $653M $526M $724M $951M
 
Capital Expenditures $117M $119M $154M $145M $167M
Cash Acquisitions -$30M -- -$3M -$145M --
Cash From Investing -$174M -$114M -$124M -$271M -$178M
 
Dividends Paid (Ex Special Dividend) -$95M -$119M -$153M -$173M -$197M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1M -- --
Long-Term Debt Repaid -- -$600M -- -- --
Repurchase of Common Stock -- -$198M -$377M -$250M -$433M
Other Financing Activities -- -- -- -$3M -$10M
Cash From Financing -$93M -$919M -$529M -$416M -$628M
 
Beginning Cash (CF) $3.4B $3.7B $2.7B $1.7B $1.6B
Foreign Exchange Rate Adjustment $6M -$4M -$18M -- -$5M
Additions / Reductions $295M -$380M -$127M $37M $145M
Ending Cash (CF) $3.7B $3.3B $2.5B $1.8B $1.7B
 
Levered Free Cash Flow $445M $534M $372M $579M $784M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7B $2B $2.1B $2.3B $2.4B
Depreciation & Amoritzation $441M $440M $463M $484M $500M
Stock-Based Compensation $62M $57M $60M $59M $72M
Change in Accounts Receivable $18M -$138M -$132M -$71M -$182M
Change in Inventories -$295M -$351M -$505M -$545M $23M
Cash From Operations $2B $2.3B $1.9B $2.2B $2.9B
 
Capital Expenditures $467M $461M $583M $705M $637M
Cash Acquisitions -$166M -$19M -$96M -$275M -$8M
Cash From Investing -$608M -$493M -$587M -$1B -$651M
 
Dividends Paid (Ex Special Dividend) -$364M -$452M -$577M -$671M -$764M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$1.4B -$3M
Repurchase of Common Stock -$426M -$545M -$1.4B -$1.3B -$1.5B
Other Financing Activities -- -- -- -- --
Cash From Financing $470M -$2.1B -$2B -$1.9B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9B -$386M -$735M -$740M -$18M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.8B $1.3B $1.5B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.3B $1.6B $1.7B $1.8B $1.9B
Depreciation & Amoritzation $332M $331M $346M $365M $374M
Stock-Based Compensation $46M $44M $46M $43M $55M
Change in Accounts Receivable $69M -$143M -$120M -$54M -$134M
Change in Inventories -$294M -$299M -$438M -$497M -$113M
Cash From Operations $1.4B $1.5B $1.2B $1.5B $2B
 
Capital Expenditures $301M $309M $415M $534M $439M
Cash Acquisitions -$108M -$14M -$96M -$59M -$8M
Cash From Investing -$395M -$316M -$445M -$567M -$441M
 
Dividends Paid (Ex Special Dividend) -$285M -$357M -$460M -$520M -$592M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- $3M -- --
Long-Term Debt Repaid -- -$600M -- -$1.4B -$3M
Repurchase of Common Stock -$250M -$545M -$1.2B -$857M -$1.3B
Other Financing Activities -$9M -$5M -- -$3M -$15M
Cash From Financing $720M -$1.5B -$1.7B -$2.7B -$1.9B
 
Beginning Cash (CF) $7.2B $10.9B $9.3B $7.4B $5.6B
Foreign Exchange Rate Adjustment -$13M -- -$20M -$4M -$19M
Additions / Reductions $1.7B -$330M -$958M -$1.8B -$308M
Ending Cash (CF) $9B $10.5B $8.3B $5.6B $5.3B
 
Levered Free Cash Flow $1.1B $1.2B $756M $922M $1.6B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.13% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 2.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.16% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock