Zoetis Inc. Financial Ratios — ZTS UN 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)

MCP API Chat

	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)

MCP API Chat

	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	3.84	4.89	4.38	5.48	6.16	6.17	7.5	7.78	10.83	7.17	9.65	8.57	6.69

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	- -	- -	16,345	21,560	23,946	26,536	35,294	41,321	63,277	78,696	115,743	68,717	91,027	74,003	55,789
- 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	19,414	24,335	27,683	30,289	38,699	46,077	67,956	82,460	119,005	73,228	95,737	78,762	62,717
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	0.19	0.15	0.18	0.15	0.13	0.14	0.1	0.09	0.06	0.11	0.07	0.09	0.15
EV/Sales	0.12	0.06	4.26	5.09	5.81	6.2	7.29	7.91	10.86	12.35	15.3	9.06	11.21	8.51	6.62
EV/EBITDA	0.61	0.27	18.87	20.75	21.81	18.5	19.67	21.05	27.97	30.43	36.61	21.58	26.89	20.25	15.36
EV/EBIT	0.81	0.34	23.68	25.11	25.87	21.68	22.43	24.5	33.67	36.34	42.46	25.01	31.19	23.22	17.44
EV/Cash Flow to Firm	0.99	0.59	25.43	34.29	37.35	36.77	26.78	23.47	34.31	35.61	49.67	35.08	37.64	25.15	20.36
EV/Free Cash Flow to Firm	0.78	0.47	20.49	26.9	28.68	29.13	26.78	23.47	34.31	35.61	49.67	35.08	37.64	25.15	20.36
Diluted Market Cap	- -	- -	16,355	21,602	24,057	26,670	35,527	41,649	63,766	79,203	116,329	68,937	91,244	74,101	55,839
Diluted Enterprise Value	512	280	19,424	24,377	27,794	30,423	38,932	46,504	68,445	82,967	119,591	73,448	95,954	78,860	62,767
EV per Share	1.07	0.56	38.83	48.57	55.4	61.1	78.99	95.39	142.14	173.42	250.91	156.17	207.58	173.41	141.44
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)

MCP API Chat

	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	- -	- -	18.91	26.31	27.09	28.71	26.39	23.27	35.52	37.25	52.57	36.05	38.78	25.09	19.23
EV/EBIT	0.81	0.34	23.68	25.11	25.87	21.68	22.43	24.5	33.67	36.34	42.46	25.01	31.19	23.22	17.44
Enterprise Value	512	280	19,414	24,335	27,683	30,289	38,699	46,077	67,956	82,460	119,005	73,228	95,737	78,762	62,717
Low Price	- -	- -	28.81	28.14	37.73	38.26	52	70.2	81.37	90.14	141.41	124.15	141.52	144.8	115.25
EV/Sales	0.12	0.06	4.26	5.09	5.81	6.2	7.29	7.91	10.86	12.35	15.3	9.06	11.21	8.51	6.62
EV/EBITDA	0.61	0.27	18.87	20.75	21.81	18.5	19.67	21.05	27.97	30.43	36.61	21.58	26.89	20.25	15.36
Price/Earnings	- -	- -	32.43	36.98	70.64	32.32	40.85	28.94	42.18	48.04	56.82	32.51	38.83	29.77	20.87
Price/Earnings Average	- -	- -	31.63	29.27	67.96	28.88	34.66	28.94	35.18	42.03	43.93	38	34.21	32.73	25.1
Price/Earnings High	- -	- -	35.14	38.88	81.63	32.7	41.72	32.67	42.6	51.28	58.04	53.95	39.73	36.64	29.43
Price/Earnings Low	- -	- -	28.58	24.18	55.62	23.1	29.49	23.75	25.94	26.17	32.93	27.54	27.85	26.46	19.12
Price/Book Value	- -	- -	58.17	30.2	27.18	17.91	16.7	12.62	14.28	13.89	16.1	7.92	8.84	6.18	4.06
Price/Book Value Average	- -	- -	56.73	23.9	26.15	16	14.17	12.62	11.91	12.16	12.44	9.26	7.79	6.8	4.88
Price/Book Value High	- -	- -	63.03	31.75	31.41	18.11	17.05	14.24	14.42	14.83	16.44	13.15	9.04	7.61	5.72
Price/Book Value Low	- -	- -	51.26	19.75	21.4	12.8	12.05	10.35	8.78	7.57	9.33	6.71	6.34	5.49	3.72
Price/Tangible Book Value	- -	- -	-19.86	-58.91	-15.41	-21.93	-35.54	-17.36	-35.67	-124.72	298.31	248.08	101.82	80.53	-128.55
Price/Tangible Book Value Average	- -	- -	-19.37	-46.63	-14.82	-19.6	-30.16	-17.36	-29.75	-109.11	230.61	289.99	89.71	88.55	-154.6
Price/Tangible Book Value High	- -	- -	-21.52	-61.93	-17.81	-22.18	-36.3	-19.6	-36.02	-133.11	304.71	411.75	104.17	99.11	-181.24
Price/Tangible Book Value Low	- -	- -	-17.5	-38.52	-12.13	-15.67	-25.66	-14.25	-21.93	-67.93	172.86	210.16	73.01	71.56	-117.75
Price/Sales	- -	- -	3.58	4.51	5.03	5.43	6.65	7.09	10.11	11.79	14.88	8.5	10.65	8	5.89
Price/Sales Average	- -	- -	3.5	3.57	4.83	4.85	5.64	7.09	8.43	10.31	11.51	9.94	9.39	8.79	7.09
Price/Sales High	- -	- -	3.88	4.74	5.81	5.49	6.79	8.01	10.21	12.58	15.2	14.12	10.9	9.84	8.31
Price/Sales Low	- -	- -	3.16	2.95	3.96	3.88	4.8	5.82	6.21	6.42	8.63	7.2	7.64	7.11	5.4
Price/Cash Flow	- -	- -	24	34.44	36.06	37.22	26.22	23.08	35.25	37.02	52.3	35.94	38.69	25.06	19.21
Price/Cash Flow Average	- -	- -	23.41	27.26	34.69	33.26	22.25	23.09	29.4	32.38	40.43	42.01	34.08	27.56	23.1
Price/Cash Flow High	- -	- -	26.01	36.21	41.68	37.65	26.78	26.06	35.6	39.51	53.42	59.65	39.58	30.84	27.09
Price/Cash Flow Low	- -	- -	21.15	22.52	28.39	26.6	18.93	18.94	21.67	20.16	30.31	30.45	27.74	22.27	17.6
Price/Free Cash Flow Average	- -	- -	18.44	20.83	26.06	25.65	22.4	23.27	29.63	32.59	40.64	42.15	34.16	27.59	23.13
Price/Free Cash Flow High	- -	- -	20.49	27.66	31.31	29.04	26.96	26.27	35.88	39.76	53.69	59.84	39.67	30.88	27.11
Price/Free Cash Flow Low	- -	- -	16.66	17.21	21.33	20.52	19.05	19.1	21.84	20.29	30.46	30.54	27.8	22.3	17.61
EV/Sales Average	0.12	0.06	4.17	4.15	5.62	5.62	6.28	7.93	9.18	10.88	11.93	10.5	9.94	9.31	7.82
EV/Sales High	0.12	0.06	4.56	5.32	6.59	6.26	7.43	8.84	10.96	13.15	15.62	14.67	11.45	10.35	9.04
EV/Sales Low	0.12	0.06	3.83	3.53	4.74	4.65	5.44	6.66	6.96	6.99	9.04	7.76	8.19	7.62	6.13
EV/EBITDA Average	0.61	0.27	18.48	16.92	21.1	16.78	16.96	21.1	23.64	26.79	28.53	25	23.85	22.15	18.13
EV/EBITDA High	0.61	0.27	20.19	21.69	24.75	18.69	20.06	23.53	28.22	32.38	37.37	34.94	27.48	24.64	20.96
EV/EBITDA Low	0.61	0.27	16.98	14.39	17.8	13.88	14.68	17.71	17.93	17.21	21.63	18.49	19.66	18.14	14.21
EV/EBIT Average	0.81	0.34	23.18	20.48	25.02	19.66	19.34	24.55	28.47	32	33.09	28.97	27.67	25.39	20.58
EV/EBIT High	0.81	0.34	25.34	26.26	29.36	21.9	22.87	27.38	33.99	38.68	43.34	40.49	31.88	28.25	23.79
EV/EBIT Low	0.81	0.34	21.31	17.41	21.11	16.26	16.74	20.61	21.6	20.55	25.09	21.42	22.8	20.79	16.13
Last Price	- -	- -	32.69	43.03	47.92	53.53	72.04	85.54	132.35	165.5	244.03	146.55	197.37	162.93	125.82
High Price	- -	- -	35.42	45.24	55.38	54.15	73.58	96.57	133.66	176.64	249.27	243.24	201.92	200.53	177.4
Enterprise Value Average	512	280	19,011	19,842	26,774	27,465	33,354	46,177	57,448	72,610	92,738	84,837	84,907	86,132	74,024
Enterprise Value High	512	280	20,779	25,443	31,411	30,596	39,453	51,504	68,582	87,757	121,491	118,566	97,836	95,840	85,587
Enterprise Value Low	512	280	17,474	16,875	22,591	22,719	28,881	38,766	43,582	46,626	70,333	62,725	69,979	70,527	58,030

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)