Financhill
Sell
17

ZTS Quote, Financials, Valuation and Earnings

Last price:
$120.40
Seasonality move :
1.97%
Day range:
$119.72 - $123.31
52-week range:
$115.25 - $181.85
Dividend yield:
1.63%
P/E ratio:
20.65x
P/S ratio:
5.83x
P/B ratio:
10.01x
Volume:
5M
Avg. volume:
4.7M
1-year change:
-30.73%
Market cap:
$54B
Revenue:
$9.3B
EPS (TTM):
$5.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.7B $7.8B $8.1B $8.5B $9.3B
Revenue Growth (YoY) 6.63% 16.49% 3.91% 5.74% 8.33%
 
Cost of Revenues $2.2B $2.5B $2.6B $2.7B $2.9B
Gross Profit $4.5B $5.3B $5.5B $5.8B $6.4B
Gross Profit Margin 66.79% 68.31% 67.77% 68.28% 69.1%
 
R&D Expenses $463M $508M $539M $614M $686M
Selling, General & Admin $1.7B $2B $2B $2.2B $2.3B
Other Inc / (Exp) -$54M -$97M -$101M $1M -$140M
Operating Expenses $2.2B $2.5B $2.5B $2.8B $3B
Operating Income $2.3B $2.8B $2.9B $3.1B $3.4B
 
Net Interest Expenses $249M $236M $237M $258M $242M
EBT. Incl. Unusual Items $2B $2.5B $2.7B $2.9B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $360M $454M $545M $596M $637M
Net Income to Company $1.6B $2B $2.1B $2.3B $2.5B
 
Minority Interest in Earnings -$2M -$3M -$3M -$4M $10M
Net Income to Common Excl Extra Items $1.6B $2B $2.1B $2.3B $2.5B
 
Basic EPS (Cont. Ops) $3.44 $4.29 $4.51 $5.08 $5.47
Diluted EPS (Cont. Ops) $3.42 $4.27 $4.49 $5.07 $5.47
Weighted Average Basic Share $475.5M $474.3M $468.9M $461.2M $454.2M
Weighted Average Diluted Share $478.6M $476.7M $470.4M $462.3M $454.8M
 
EBITDA $2.7B $3.3B $3.4B $3.6B $3.9B
EBIT $2.3B $2.8B $2.9B $3.1B $3.4B
 
Revenue (Reported) $6.7B $7.8B $8.1B $8.5B $9.3B
Operating Income (Reported) $2.3B $2.8B $2.9B $3.1B $3.4B
Operating Income (Adjusted) $2.3B $2.8B $2.9B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2B $2.2B $2.4B $2.4B
Revenue Growth (YoY) 11.42% 0.6% 7.44% 11.02% 0.5%
 
Cost of Revenues $626M $644M $676M $736M $715M
Gross Profit $1.4B $1.4B $1.5B $1.7B $1.7B
Gross Profit Margin 68.54% 67.83% 68.57% 69.18% 70.21%
 
R&D Expenses $132M $134M $152M $167M $170M
Selling, General & Admin $504M $501M $525M $565M $579M
Other Inc / (Exp) -$14M -$16M -$45M -$12M --
Operating Expenses $636M $635M $677M $732M $749M
Operating Income $728M $723M $798M $920M $936M
 
Net Interest Expenses $59M $57M $63M $61M $64M
EBT. Incl. Unusual Items $659M $667M $717M $874M $887M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107M $139M $121M $182M $166M
Net Income to Company $552M $528M $596M $692M $721M
 
Minority Interest in Earnings -- -$1M -- $10M --
Net Income to Common Excl Extra Items $552M $528M $596M $692M $721M
 
Basic EPS (Cont. Ops) $1.16 $1.13 $1.29 $1.51 $1.63
Diluted EPS (Cont. Ops) $1.16 $1.13 $1.29 $1.50 $1.63
Weighted Average Basic Share $474M $467.8M $460.3M $452.9M $442.9M
Weighted Average Diluted Share $476.3M $469.1M $461.4M $453.5M $443.2M
 
EBITDA $838M $838M $922M $1B $1.1B
EBIT $728M $723M $798M $920M $936M
 
Revenue (Reported) $2B $2B $2.2B $2.4B $2.4B
Operating Income (Reported) $728M $723M $798M $920M $936M
Operating Income (Adjusted) $728M $723M $798M $920M $936M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.6B $8B $8.4B $9.2B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.6B $2.6B $2.9B $2.8B
Gross Profit $5.2B $5.5B $5.7B $6.3B $6.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $503M $529M $588M $674M $685M
Selling, General & Admin $1.9B $2.1B $2.1B $2.3B $2.4B
Other Inc / (Exp) -$97M -$73M -$39M -$157M --
Operating Expenses $2.4B $2.6B $2.7B $2.9B $3.1B
Operating Income $2.7B $2.8B $3.1B $3.3B $3.5B
 
Net Interest Expenses $241M $227M $261M $245M $237M
EBT. Incl. Unusual Items $2.4B $2.6B $2.9B $3.1B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $423M $506M $601M $613M $680M
Net Income to Company $2B $2.1B $2.3B $2.4B $2.7B
 
Minority Interest in Earnings -$3M -$3M -$3M $8M --
Net Income to Common Excl Extra Items $2B $2.1B $2.3B $2.4B $2.7B
 
Basic EPS (Cont. Ops) $4.17 $4.39 $4.93 $5.33 $5.94
Diluted EPS (Cont. Ops) $4.15 $4.38 $4.92 $5.32 $5.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.3B $3.5B $3.8B $4B
EBIT $2.7B $2.8B $3.1B $3.3B $3.5B
 
Revenue (Reported) $7.6B $8B $8.4B $9.2B $9.4B
Operating Income (Reported) $2.7B $2.8B $3.1B $3.3B $3.5B
Operating Income (Adjusted) $2.7B $2.8B $3.1B $3.3B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $6B $6.3B $6.9B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $1.9B $2.1B $2.1B
Gross Profit $4B $4.1B $4.4B $4.8B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $370M $391M $440M $500M $499M
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.8B
Other Inc / (Exp) -$59M -$35M $27M -$131M -$5M
Operating Expenses $1.8B $1.9B $2B $2.2B $2.3B
Operating Income $2.2B $2.2B $2.4B $2.6B $2.8B
 
Net Interest Expenses $179M $170M $194M $186M $181M
EBT. Incl. Unusual Items $2B $2.1B $2.3B $2.4B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $361M $413M $469M $486M $529M
Net Income to Company $1.6B $1.7B $1.8B $1.9B $2.1B
 
Minority Interest in Earnings -$2M -$2M -$2M $10M --
Net Income to Common Excl Extra Items $1.6B $1.7B $1.8B $1.9B $2.1B
 
Basic EPS (Cont. Ops) $3.42 $3.52 $3.94 $4.18 $4.65
Diluted EPS (Cont. Ops) $3.40 $3.50 $3.93 $4.18 $4.65
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.3B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.3B
 
EBITDA $2.5B $2.6B $2.7B $3B $3.1B
EBIT $2.2B $2.2B $2.4B $2.6B $2.8B
 
Revenue (Reported) $5.8B $6B $6.3B $6.9B $7.1B
Operating Income (Reported) $2.2B $2.2B $2.4B $2.6B $2.8B
Operating Income (Adjusted) $2.2B $2.2B $2.4B $2.6B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.6B $3.5B $3.6B $2B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.1B $1.2B $1.3B $1.3B
Inventory $1.6B $1.9B $2.3B $2.6B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $366M $389M $365M $434M $377M
Total Current Assets $6.6B $6.9B $7.5B $6.3B $6B
 
Property Plant And Equipment $2.4B $2.6B $3B $3.4B $3.6B
Long-Term Investments $22M $33M $31M $23M $30M
Goodwill $2.7B $2.7B $2.7B $2.8B $2.7B
Other Intangibles $1.7B $1.5B $1.4B $1.3B $1.1B
Other Long-Term Assets $106M $111M $147M $206M $250M
Total Assets $13.6B $13.9B $14.9B $14.3B $14.2B
 
Accounts Payable $457M $436M $405M $411M $433M
Accrued Expenses $556M $710M $682M $683M $746M
Current Portion Of Long-Term Debt $604M -- $1.4B -- $1.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $93M $67M $97M $102M $125M
Total Current Liabilities $2.2B $1.8B $3.2B $1.9B $3.4B
 
Long-Term Debt $6.8B $6.7B $6.7B $6.8B $5.4B
Capital Leases -- -- -- -- --
Total Liabilities $9.8B $9.4B $10.5B $9.3B $9.5B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$730M -$764M -$817M -$839M -$940M
Common Equity $3.8B $4.5B $4.4B $5B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4M $1M -$2M -$6M --
Total Equity $3.8B $4.5B $4.4B $5B $4.8B
 
Total Liabilities and Equity $13.6B $13.9B $14.9B $14.3B $14.2B
Cash and Short Terms $3.6B $3.5B $3.6B $2B $2B
Total Debt $7.4B $6.7B $8.1B $6.8B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.3B $2.5B $1.8B $1.7B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.3B $1.4B $1.5B
Inventory $1.9B $2.3B $2.7B $2.4B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $381M $552M $467M $427M --
Total Current Assets $6.7B $6.6B $6.2B $6.3B $6.6B
 
Property Plant And Equipment $2.5B $2.8B $3.3B $3.5B $3.9B
Long-Term Investments $27M $50M $36M $12M $1M
Goodwill $2.7B $2.7B $2.8B $2.7B --
Other Intangibles $1.6B $1.3B $1.4B $1.2B --
Other Long-Term Assets $112M $161M $216M $215M --
Total Assets $13.7B $13.7B $14.1B $14.4B $15.2B
 
Accounts Payable $387M $373M $388M $404M $410M
Accrued Expenses $618M $679M $693M $725M --
Current Portion Of Long-Term Debt -- $1.4B $2M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $61M $134M $97M $141M --
Total Current Liabilities $1.5B $2.9B $1.6B $1.7B $1.8B
 
Long-Term Debt $6.8B $5.4B $6.7B $6.8B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $9B $9B $9B $9.1B $9.8B
 
Common Stock $5M $5M $5M $5M $5M
Other Common Equity Adj -$667M -$809M -$814M -$851M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2M -$1M -$4M -- --
Total Equity $4.7B $4.7B $5.1B $5.2B $5.4B
 
Total Liabilities and Equity $13.7B $13.7B $14.1B $14.4B $15.2B
Cash and Short Terms $3.3B $2.5B $1.8B $1.7B $2.1B
Total Debt $6.8B $6.7B $6.7B $6.8B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $2B $2.1B $2.3B $2.5B
Depreciation & Amoritzation $441M $448M $465M $491M $497M
Stock-Based Compensation $59M $58M $62M $60M $74M
Change in Accounts Receivable $74M -$155M -$137M -$102M -$61M
Change in Inventories -$346M -$366M -$486M -$361M -$40M
Cash From Operations $2.1B $2.2B $1.9B $2.4B $3B
 
Capital Expenditures $453M $477M $586M $732M $655M
Cash Acquisitions $113M $14M $312M $155M $8M
Cash From Investing -$569M -$458M -$883M -$777M -$315M
 
Dividends Paid (Ex Special Dividend) $380M $474M $611M $692M $786M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- $1.3B -- --
Long-Term Debt Repaid -$500M -$600M -- -$1.4B --
Repurchase of Common Stock $250M $743M $1.6B $1.1B $1.9B
Other Financing Activities -$11M -$6M -$11M -$3M -$5M
Cash From Financing $120M -$1.9B -$904M -$3.1B -$2.7B
 
Beginning Cash (CF) $3.6B $3.5B $3.6B $2B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$119M $96M -$1.5B -$54M
Ending Cash (CF) $5.3B $3.4B $3.6B $494M $1.9B
 
Levered Free Cash Flow $1.7B $1.7B $1.3B $1.6B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $552M $528M $596M $692M $721M
Depreciation & Amoritzation $110M $115M $124M $121M $124M
Stock-Based Compensation $15M $15M $17M $18M $22M
Change in Accounts Receivable $6M $62M $62M -$22M $10M
Change in Inventories -$93M -$126M -$73M $2M -$44M
Cash From Operations $653M $526M $724M $951M $938M
 
Capital Expenditures $119M $154M $145M $167M $133M
Cash Acquisitions -- $3M $148M -- --
Cash From Investing -$114M -$124M -$271M -$178M -$160M
 
Dividends Paid (Ex Special Dividend) $119M $153M $173M $197M $222M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -$600M -- -- -- --
Repurchase of Common Stock $198M $377M $250M $433M $394M
Other Financing Activities -- -- -$3M -$10M --
Cash From Financing -$919M -$529M -$416M -$628M -$134M
 
Beginning Cash (CF) $3.3B $2.5B $1.8B $1.7B $2.1B
Foreign Exchange Rate Adjustment -$4M -$18M -- -$5M $5M
Additions / Reductions -$384M -$145M $37M $140M $649M
Ending Cash (CF) $2.9B $2.3B $1.8B $1.8B $2.7B
 
Levered Free Cash Flow $534M $372M $579M $784M $805M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $2.1B $2.3B $2.4B $2.7B
Depreciation & Amoritzation $440M $463M $484M $500M $489M
Stock-Based Compensation $57M $60M $59M $72M $80M
Change in Accounts Receivable -$138M -$132M -$71M -$182M -$111M
Change in Inventories -$351M -$505M -$545M $23M -$139M
Cash From Operations $2.3B $1.9B $2.2B $2.9B $2.9B
 
Capital Expenditures $461M $583M $705M $637M $676M
Cash Acquisitions $19M $96M $371M $8M $14M
Cash From Investing -$493M -$587M -$1B -$651M -$456M
 
Dividends Paid (Ex Special Dividend) $452M $577M $671M $764M $863M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.4B -$3M --
Repurchase of Common Stock $545M $1.4B $1.3B $1.5B $1.7B
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.1B -$2B -$1.9B -$2.3B -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$380M -$767M -$753M -$40M $370M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.3B $1.5B $2.3B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.7B $1.8B $1.9B $2.1B
Depreciation & Amoritzation $331M $346M $365M $374M $366M
Stock-Based Compensation $44M $46M $43M $55M $61M
Change in Accounts Receivable -$143M -$120M -$54M -$134M -$184M
Change in Inventories -$299M -$438M -$497M -$113M -$212M
Cash From Operations $1.5B $1.2B $1.5B $2B $2B
 
Capital Expenditures $309M $415M $534M $439M $460M
Cash Acquisitions $14M $96M $155M $8M $14M
Cash From Investing -$316M -$445M -$567M -$441M -$582M
 
Dividends Paid (Ex Special Dividend) $357M $460M $520M $592M $669M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $3M -- -- --
Long-Term Debt Repaid -$600M -- -$1.4B -$3M --
Repurchase of Common Stock $545M $1.2B $857M $1.3B $1.2B
Other Financing Activities -$5M -- -$3M -$15M -$1M
Cash From Financing -$1.5B -$1.7B -$2.7B -$1.9B -$1.4B
 
Beginning Cash (CF) $10.5B $8.3B $5.6B $5.3B $5.2B
Foreign Exchange Rate Adjustment -- -$20M -$4M -$19M $43M
Additions / Reductions -$330M -$978M -$1.8B -$327M $97M
Ending Cash (CF) $10.2B $7.3B $3.7B $4.9B $5.4B
 
Levered Free Cash Flow $1.2B $756M $922M $1.6B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Sell
50
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
67
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 5

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
38
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
69
ASTS alert for Dec 5

AST Spacemobile, Inc. [ASTS] is up 18.25% over the past day.

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

Show me the best stock