Financhill
Sell
43

ZTS Quote, Financials, Valuation and Earnings

Last price:
$165.68
Seasonality move :
-0.46%
Day range:
$163.02 - $165.79
52-week range:
$144.80 - $200.53
Dividend yield:
1.05%
P/E ratio:
30.96x
P/S ratio:
8.23x
P/B ratio:
14.20x
Volume:
1M
Avg. volume:
2.6M
1-year change:
-15.34%
Market cap:
$74.3B
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

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 49.62% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is up 10.88% over the past day.

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

Show me the best stock