Zoetis Inc. Financial Ratios — ZOE.DE Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	358.72	117.19	42.51	69.49	48.05	53	38.93	32.45	31.69	26.65	24.71	22.32	20.78
Return on Assets (%)	4.46	7.28	7.86	8.87	4.68	10.55	10.64	14.75	13.44	13.02	14.81	14.67	16.05	17.43	18
Return on Capital (%)	40.65	76.61	25.78	15.91	8.21	15.91	14.79	19.1	16.23	15.2	16.49	14.94	15.02	14.85	13.67
Return on Invested Capital (%)	9.52	11.45	12.95	14.47	12.16	15.53	15.26	20.55	18.69	18.15	20.4	19.44	19.99	23.07	23.56
Gross Margin (%)	60.97	63.95	63.41	64.12	63.53	65.92	66.55	67.19	68.18	69.18	70.38	69.63	70.03	70.62	71.84
EBITDA Margin (%)	19.77	23.75	22.56	24.51	26.63	33.49	37.06	37.58	38.82	40.6	41.81	41.99	41.67	42.02	43.14
Operating Margin (%)	14.93	19.14	17.98	20.25	22.46	28.58	32.5	32.29	32.24	33.99	36.05	36.24	35.92	36.65	38
Incremental Operating Margin (%)	53	192.23	-4.44	66.52	-505	265.85	78.28	30.12	31.49	60.48	48.5	41.12	30.39	45.37	97.16
Pretax Margin (%)	9.31	16.37	15.13	17.14	11.44	25.12	28.74	29.01	28.77	29.9	32	32.87	34.36	33.85	35.49
Profit Margin (%)	5.79	10.06	11.05	12.18	7.11	16.8	16.28	24.52	23.96	24.54	26.2	26.16	27.43	26.86	28.23
Net Income to Common Margin (%)	5.79	10.06	11.05	12.18	7.11	16.8	16.28	24.52	23.96	24.54	26.2	26.16	27.43	26.86	28.23
Effective Tax Rate (%)	37.06	38.59	27.1	28.41	37.8	33.31	43.48	15.74	16.71	18.04	18.25	20.52	20.3	20.33	20.45
Dvd Payout Ratio (%)	165.74	14.45	19.52	24.7	49.56	23.01	23.95	17.11	20.93	23.26	23.34	28.98	29.62	31.36	33.26
Sustainable Growth Rate (%)	- -	- -	288.69	88.24	21.44	53.5	36.54	43.93	30.78	24.9	24.3	18.93	17.39	15.32	13.87

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	575	582	3,657	3,631	4,868	4,468	4,953	6,452	6,611	7,362	6,743	8,090	6,755	6,744	9,238
ST Debt	- -	73	15	7	405	- -	- -	9	500	604	- -	1,352	3	1,350	- -
LT Debt	575	509	3,642	3,624	4,463	4,468	4,953	6,443	6,111	6,758	6,743	6,738	6,752	5,394	9,238
Total Debt/EBITDA	0.69	0.57	3.55	3.1	3.84	2.73	2.52	2.95	2.72	2.72	2.07	2.38	1.9	1.73	2.26
Net Debt/EBITDA	0.59	0.26	2.96	2.34	2.93	2.29	1.72	2.22	1.86	1.33	0.96	1.28	1.27	1.18	1.65
Total Debt/EBIT	0.91	0.7	4.46	3.75	4.55	3.2	2.87	3.43	3.28	3.24	2.41	2.76	2.2	1.99	2.57
Net Debt/EBIT	0.78	0.32	3.72	2.84	3.47	2.68	1.96	2.58	2.24	1.59	1.11	1.48	1.48	1.35	1.87
EBITDA to Interest Expense	23.25	33.23	9.11	10.03	10.23	9.86	11.24	10.63	10.9	11.73	14.51	15.35	14.9	17.28	18.4
EBITDA-CapEx/Interest Expense	19.5	29.16	7.48	8.36	8.43	8.56	11.24	10.63	10.9	11.73	14.51	15.35	14.9	17.28	18.4
EBIT to Interest Expense	17.56	26.77	7.26	8.28	8.63	8.42	9.86	9.13	9.05	9.82	12.51	13.25	12.84	15.08	16.2
Interest Expense	36	31	113	117	124	166	175	206	223	231	224	221	239	225	222
Common Equity/Total Assets	- -	- -	4.28	10.84	11.13	19.38	24.62	30.39	38.39	41.62	51.73	58.11	72.1	84.1	88.89
Long-Term Debt/Equity (%)	15.39	12.6	378.59	271.05	409.07	298.07	277.32	294.87	225.66	179.11	148.39	153.03	135.28	113.08	277.33
Long-Term Debt/Capital (%)	97.29	85.26	91.97	82.91	77.32	74.94	69.93	66.24	55.34	51.86	48.39	40.2	39.6	28.82	40.19
Long-Term Debt/Total Assets (%)	10.07	8.13	55.54	55.01	56.4	58.41	57.69	59.78	52.93	49.66	48.51	45.15	47.26	37.89	59.73
Total Debt/Equity (%)	15.39	14.4	380.15	271.58	446.2	298.07	277.32	295.29	244.13	195.12	148.39	183.74	135.34	141.38	277.33
Total Debt/Capital (%)	97.29	97.49	92.35	83.07	84.34	74.94	69.93	66.33	59.87	56.5	48.39	48.27	39.62	36.03	40.19
Total Debt/Total Assets (%)	10.07	9.29	55.76	55.12	61.52	58.41	57.69	59.87	57.26	54.1	48.51	54.2	47.28	47.37	59.73
Net Debt to Equity	13.28	6.56	316.74	205.61	340.42	249.57	189.75	222.2	166.73	95.34	68.44	98.27	90.72	96.12	202.1
Net Debt/Capital (%)	96.88	94.64	90.96	78.79	80.42	71.46	61.41	59.72	49.56	38.15	29.75	32.82	30.17	27.4	32.56
EBITDA	837	1,030	1,029	1,173	1,269	1,637	1,967	2,189	2,430	2,710	3,251	3,393	3,560	3,889	4,084
EBITDA-CapEx	702	904	845	978	1,045	1,421	1,967	2,189	2,430	2,710	3,251	3,393	3,560	3,889	4,084
Operating Income (Loss)	632	830	820	969	1,070	1,397	1,725	1,881	2,018	2,269	2,803	2,928	3,069	3,392	3,597

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.09	0.28	0.43	0.81	0.65	0.65	1.43	1.39	1.07	1.66	1.94	1.13	1.08	0.58	1.03
Current Ratio	2.74	2.55	2.37	3.19	2.15	3.03	3.85	3.6	2.63	3.05	3.86	2.37	3.36	1.75	3.03
Quick Ratio	1.13	1.08	1.24	1.71	1.17	1.47	2.34	2.23	1.67	2.13	2.57	1.51	1.77	0.97	1.74
CFO/Avg Current Liab	0.6	0.46	0.54	0.5	0.46	0.49	1.22	1.55	1.19	1.07	1.12	0.77	0.93	1.11	1.03
Common Equity/Total Assets	- -	- -	4.28	10.84	11.13	19.38	24.62	30.39	38.39	41.62	51.73	58.11	72.1	84.1	88.89
Long-Term Debt/Equity (%)	15.39	12.6	378.59	271.05	409.07	298.07	277.32	294.87	225.66	179.11	148.39	153.03	135.28	113.08	277.33
Long-Term Debt/Capital (%)	97.29	85.26	91.97	82.91	77.32	74.94	69.93	66.24	55.34	51.86	48.39	40.2	39.6	28.82	40.19
Long-Term Debt/Total Assets (%)	10.07	8.13	55.54	55.01	56.4	58.41	57.69	59.78	52.93	49.66	48.51	45.15	47.26	37.89	59.73
Total Debt/Equity (%)	15.39	14.4	380.15	271.58	446.2	298.07	277.32	295.29	244.13	195.12	148.39	183.74	135.34	141.38	277.33
Total Debt/Capital (%)	97.29	97.49	92.35	83.07	84.34	74.94	69.93	66.33	59.87	56.5	48.39	48.27	39.62	36.03	40.19
Total Debt/Total Assets (%)	10.07	9.29	55.76	55.12	61.52	58.41	57.69	59.87	57.26	54.1	48.51	54.2	47.28	47.37	59.73
CFO/Total Liabilities	25.16	20.44	12.17	11.92	9.73	11.59	19.79	20.83	20.31	21.61	23.65	18.17	25.31	31.19	23.93
CFO/CapEx	3.68	3.6	3.7	3.21	2.96	3.3	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.13	2.08	2.09	2.42	2.27	2.89	3.05	3.29	7.6	7.72	10.94	7.2	9.6	8.57	6.7

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.15	4.9	4.48	4.52	4.97	5.28	5.55	5.73	5.9	6.36	7.25	6.88	6.78	7.07	6.52
Days Sales Outstanding	70.88	74.54	81.55	80.78	73.42	69.07	65.72	63.73	61.86	57.39	50.37	53.03	53.81	51.66	56.02
Inventory Turnover	1.61	1.3	1.27	1.33	1.26	1.12	1.21	1.36	1.42	1.35	1.3	1.15	1.04	1.12	1.13
Days Inventory Outstanding	227.35	281.16	288.46	274.44	289.4	325.24	301.15	269.12	256.62	269.54	281.4	317.4	349.82	326.88	324.2
Accounts Payable Turnover	8.19	6.92	3.92	4.3	6.57	6.1	6.46	6.53	6.55	6	5.82	6.84	6.81	5.83	6.07
Accounts Payable Turnover Days	44.56	52.72	93.11	84.8	55.53	59.87	56.47	55.87	55.72	60.81	62.73	53.37	53.57	62.59	60.18
Cash Conversion Cycle	253.67	302.98	276.89	270.42	307.29	334.44	310.4	276.98	262.76	266.12	269.03	317.07	350.06	315.95	320.04
Inventory to Cash Days	-156.47	-206.62	-206.91	-193.66	-215.97	-256.16	-235.43	-205.39	-194.75	-212.15	-231.03	-264.37	-296.02	-275.22	-268.18
Inventories	1,063	1,345	1,293	1,289	1,467	1,502	1,427	1,391	1,410	1,628	1,923	2,345	2,564	2,306	2,430
Raw Materials	171	214	213	261	325	204	155	166	198	229	339	430	451	377	362
Work In Process	284	332	218	340	384	499	484	481	511	594	696	825	966	933	962
Finished Goods	608	799	862	688	758	799	788	744	701	805	888	1,090	1,147	996	1,106
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	64,762	77,811	117,454	69,344	90,280	74,074	55,893
- Cash & Cash Equivalents	79	317	610	882	1,154	727	1,564	1,597	1,932	3,602	3,482	3,577	2,039	1,985	2,310
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	16	15	22	26	23	12	16	- -	- -	4	1	-2	-6	- -	- -
+ Total Debt	575	582	3,657	3,631	4,868	4,468	4,953	6,452	6,611	7,362	6,743	8,090	6,755	6,744	9,238
Enterprise Value	512	280	3,069	2,775	3,737	3,753	3,405	4,756	69,441	81,575	120,716	73,855	94,990	78,833	62,821
Total Capital	591	597	3,960	4,371	5,772	5,962	7,083	9,727	11,043	13,030	13,935	16,761	17,049	18,717	22,987
Total Debt/Capital (%)	97.29	97.49	92.35	83.07	84.34	74.94	69.93	66.33	59.87	56.5	48.39	48.27	39.62	36.03	40.19
Total Debt / EV	1.12	2.08	1.19	1.31	1.3	1.19	1.45	1.36	0.1	0.09	0.06	0.11	0.07	0.09	0.15
EV/Sales	0.12	0.06	0.67	0.58	0.78	0.77	0.64	0.82	11.09	12.22	15.52	9.14	11.12	8.52	6.64
EV/EBITDA	0.61	0.27	2.98	2.37	2.94	2.29	1.73	2.17	28.58	30.1	37.13	21.77	26.68	20.27	15.38
EV/EBIT	0.81	0.34	3.74	2.86	3.49	2.69	1.97	2.53	34.41	35.95	43.07	25.22	30.95	23.24	17.46
EV/Cash Flow to Firm	0.99	0.59	4.02	3.91	5.04	4.56	2.36	2.42	35.06	35.23	50.38	35.38	37.35	25.17	20.39
EV/Free Cash Flow to Firm	0.78	0.47	3.24	3.07	3.87	3.61	2.36	2.42	35.06	35.23	50.38	35.38	37.35	25.17	20.39
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	65,263	78,313	118,048	69,566	90,495	74,172	55,944
Diluted Enterprise Value	512	280	3,069	2,775	3,737	3,753	3,405	4,855	69,942	82,077	121,310	74,077	95,205	78,931	62,872
EV per Share	1.07	0.56	6.14	5.54	7.48	7.57	6.95	9.85	145.24	171.56	254.51	157.51	205.96	173.57	141.68
TTM Sales	4,233	4,336	4,561	4,785	4,765	4,888	5,307	5,825	6,260	6,675	7,776	8,080	8,544	9,256	9,467
TTM EBITDA	837	1,030	1,029	1,173	1,269	1,637	1,967	2,189	2,430	2,710	3,251	3,393	3,560	3,889	4,084
TTM Operating Income	632	830	820	969	1,070	1,397	1,725	1,881	2,018	2,269	2,803	2,928	3,069	3,392	3,597
TTM Cash Flow to Firm	520	473	763	710	741	824	1,445	1,964	1,981	2,315	2,396	2,088	2,543	3,132	3,081
TTM Free Cash Flow to Firm	655	599	947	905	965	1,040	1,445	1,964	1,981	2,315	2,396	2,088	2,543	3,132	3,081

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	36.36	36.84	53.34	36.38	38.46	25.12	19.26
EV/EBIT	0.81	0.34	3.74	2.86	3.49	2.69	1.97	2.53	34.41	35.95	43.07	25.22	30.95	23.24	17.46
Enterprise Value	512	280	3,069	2,775	3,737	3,753	3,405	4,756	69,441	81,575	120,716	73,855	94,990	78,833	62,821
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	116.02	92.84	145.65	128.04	144.5	145.75	114.6
EV/Sales	0.12	0.06	0.67	0.58	0.78	0.77	0.64	0.82	11.09	12.22	15.52	9.14	11.12	8.52	6.64
EV/EBITDA	0.61	0.27	2.98	2.37	2.94	2.29	1.73	2.17	28.58	30.1	37.13	21.77	26.68	20.27	15.38
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	43.17	47.5	57.66	32.8	38.52	29.8	20.91
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	39.06	42.01	43.89	38.05	34.19	32.84	25.18
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	43.33	52.39	58.21	55.36	39.34	36.66	29.49
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	36.98	26.95	33.91	28.4	28.43	26.63	19.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	14.61	13.74	16.33	8	8.77	6.19	4.07
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	13.22	12.15	12.43	9.28	7.78	6.82	4.9
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	14.66	15.15	16.49	13.49	8.95	7.61	5.73
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	12.52	7.79	9.61	6.92	6.47	5.53	3.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-36.51	-123.31	302.72	250.34	100.98	80.6	-128.79
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-33.03	-109.05	230.4	290.43	89.65	88.84	-155.08
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-36.64	-136.01	305.62	422.52	103.15	99.18	-181.6
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-31.27	-69.96	178.05	216.74	74.55	72.03	-117.08
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	10.35	11.66	15.1	8.58	10.57	8	5.9
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	9.36	10.31	11.5	9.96	9.38	8.82	7.11
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	10.38	12.86	15.25	14.48	10.79	9.85	8.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	8.86	6.61	8.88	7.43	7.8	7.15	5.37
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	36.08	36.6	53.07	36.27	38.37	25.08	19.25
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	32.64	32.36	40.4	42.08	34.06	27.65	23.18
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	36.21	40.37	53.58	61.21	39.19	30.87	27.14
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	30.9	20.76	31.22	31.4	28.32	22.42	17.5
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	32.89	32.57	40.6	42.21	34.14	27.68	23.2
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	36.49	40.63	53.86	61.41	39.28	30.91	27.17
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	31.14	20.9	31.38	31.5	28.39	22.45	17.51
EV/Sales Average	0.12	0.06	0.67	0.58	0.78	0.77	0.64	0.83	10.11	10.87	11.92	10.51	9.93	9.33	7.84
EV/Sales High	0.12	0.06	0.67	0.58	0.78	0.77	0.64	0.83	11.13	13.42	15.67	15.04	11.34	10.36	9.06
EV/Sales Low	0.12	0.06	0.67	0.58	0.78	0.77	0.64	0.83	9.61	7.18	9.3	7.99	8.35	7.67	6.1
EV/EBITDA Average	0.61	0.27	2.98	2.37	2.94	2.29	1.73	2.22	26.04	26.78	28.5	25.04	23.84	22.22	18.18
EV/EBITDA High	0.61	0.27	2.98	2.37	2.94	2.29	1.73	2.22	28.67	33.06	37.48	35.82	27.23	24.66	21
EV/EBITDA Low	0.61	0.27	2.98	2.37	2.94	2.29	1.73	2.22	24.75	17.68	22.25	19.02	20.04	18.25	14.14
EV/EBIT Average	0.81	0.34	3.74	2.86	3.49	2.69	1.97	2.58	31.35	31.98	33.06	29.02	27.65	25.47	20.64
EV/EBIT High	0.81	0.34	3.74	2.86	3.49	2.69	1.97	2.58	34.53	39.48	43.47	41.51	31.58	28.27	23.84
EV/EBIT Low	0.81	0.34	3.74	2.86	3.49	2.69	1.97	2.58	29.81	21.11	25.81	22.05	23.25	20.92	16.05
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	135.46	163.64	247.64	147.89	195.75	163.09	126.06
High Price	- -	- -	- -	- -	- -	- -	- -	- -	135.94	180.48	250.01	249.6	199.94	200.68	177.75
Enterprise Value Average	512	280	3,069	2,775	3,737	3,753	3,405	4,855	63,271	72,572	92,659	84,959	84,855	86,404	74,234
Enterprise Value High	512	280	3,069	2,775	3,737	3,753	3,405	4,855	69,674	89,585	121,844	121,548	96,924	95,907	85,744
Enterprise Value Low	512	280	3,069	2,775	3,737	3,753	3,405	4,855	60,147	47,909	72,346	64,548	71,354	70,957	57,742

Shares Outstanding	500	500	500	501	497	493	486	480	476	475	473	464	458	448	425
Diluted Weighted Avg Shares	482	500	500	502	502	498	493	487	482	479	477	470	462	455	444
Basic Weighted Avg Shares	478	500	500	501	500	496	490	483	478	476	474	469	461	454	443
Revenue per Share	8.85	8.67	9.12	9.55	9.54	9.86	10.83	12.06	13.09	14.04	16.39	17.23	18.53	20.38	21.35
EBITDA per Share	1.75	2.06	2.06	2.34	2.54	3.3	4.01	4.53	5.08	5.7	6.85	7.24	7.72	8.56	9.21
Operating Income per Share	1.32	1.66	1.64	1.93	2.14	2.82	3.52	3.89	4.22	4.77	5.91	6.24	6.65	7.47	8.11
Basic EPS, GAAP	0.51	0.87	1.01	1.16	0.68	1.66	1.76	2.96	3.14	3.44	4.29	4.51	5.08	5.47	6.03
Basic EPS from Cont Ops	0.52	0.87	1.01	1.17	0.68	1.65	1.76	2.95	3.14	3.44	4.29	4.5	5.07	5.5	6.03
Diluted EPS, GAAP	0.51	0.87	1.01	1.16	0.68	1.65	1.75	2.93	3.11	3.42	4.27	4.49	5.07	5.47	6.02
Diluted EPS from Cont Ops	0.51	0.87	1.01	1.17	0.68	1.64	1.75	2.92	3.11	3.42	4.27	4.49	5.06	5.49	6.02
Dividend per Share	0.87	0.13	0.2	0.29	0.34	0.38	0.42	0.5	0.66	0.8	1	1.3	1.5	1.73	2
Cash Flow per Share	1.04	0.91	1.36	1.25	1.33	1.44	2.75	3.71	3.75	4.47	4.67	4.08	5.1	6.5	6.55
Free Cash Flow per Basic Share	0.76	0.66	0.99	0.86	0.88	1	2.75	3.71	3.75	4.47	4.67	4.08	5.1	6.5	6.55
Cash & Equivalents per Share	0.17	0.63	1.22	1.76	2.31	1.47	3.19	3.51	4.04	7.58	7.34	7.63	4.42	4.37	5.21
Book Value per Share	- -	- -	0.56	1.42	1.76	2.99	4.32	6.78	9.27	11.91	15.16	18.5	22.33	26.36	31.01
Tangible Book Value per Share	3.8	4.38	-1.65	-0.73	-3.11	-2.44	-2.03	-4.93	-3.71	-1.33	0.82	0.59	1.94	2.02	-0.98

Zoetis Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)