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 (%)	6.94	11.26	20.3	51.8	28.5	64.27	53.05	72.21	61.31	50.58	49.01	47.25	49.86	50.91	65.99
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 (%)	6.33	10.19	12.71	13.83	7.62	15.66	15.19	20.88	18.78	17.89	19.83	19.28	20.95	22.83	23.66
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 (%)	-4.56	9.63	16.34	39	14.38	49.48	40.35	59.85	48.48	38.82	37.57	33.56	35.09	34.94	44.04

Credit (USD)

Credit Ratios 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	65.14	64.29	14.33	19.9	13.5	19.44	20.61	20.27	23.46	27.69	32.68	29.51	34.98	33.5	21.54
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 (%)	13.34	11.01	78.85	72.95	74.9	74.88	73.5	74.6	65.58	60.69	59.74	53.93	57.48	46.85	73.5
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 (%)	13.34	12.59	79.17	73.09	81.69	74.88	73.5	74.7	70.94	66.12	59.74	64.76	57.51	58.57	73.5
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 (%)	11.72	6.15	76	67.28	77.29	71.39	65.49	68.96	61.12	47.75	39.85	48.53	46.65	48.12	65.62
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)

Liquidity Ratios 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	65.14	64.29	14.33	19.9	13.5	19.44	20.61	20.27	23.46	27.69	32.68	29.51	34.98	33.5	21.54
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 (%)	13.34	11.01	78.85	72.95	74.9	74.88	73.5	74.6	65.58	60.69	59.74	53.93	57.48	46.85	73.5
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 (%)	13.34	12.59	79.17	73.09	81.69	74.88	73.5	74.7	70.94	66.12	59.74	64.76	57.51	58.57	73.5
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	4.37	5.47	6.14	6.15	7.48	7.78	10.81	7.12	9.61	8.51	6.58

Working Capital (USD)

Working Capital Ratios 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)

Enterprise Value 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	- -	- -	16,345	21,572	23,835	26,383	35,021	41,022	62,936	78,665	115,322	67,971	90,468	73,070	53,464
- 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	24,347	27,572	30,136	38,426	45,778	67,615	82,429	118,584	72,482	95,178	77,829	60,392
Total Capital	4,311	4,623	4,619	4,968	5,959	5,967	6,739	8,637	9,319	11,135	11,287	12,493	11,746	11,514	12,569
Total Debt/Capital (%)	13.34	12.59	79.17	73.09	81.69	74.88	73.5	74.7	70.94	66.12	59.74	64.76	57.51	58.57	73.5
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	5.79	6.17	7.24	7.86	10.8	12.35	15.25	8.97	11.14	8.41	6.38
EV/EBITDA	0.61	0.27	18.87	20.76	21.73	18.41	19.54	20.91	27.83	30.42	36.48	21.36	26.74	20.01	14.79
EV/EBIT	0.81	0.34	23.68	25.13	25.77	21.57	22.28	24.34	33.51	36.33	42.31	24.75	31.01	22.94	16.79
EV/Cash Flow to Firm	0.99	0.59	25.43	34.3	37.2	36.59	26.59	23.31	34.14	35.6	49.49	34.72	37.42	24.85	19.6
EV/Free Cash Flow to Firm	0.78	0.47	20.49	26.91	28.57	28.98	26.59	23.31	34.14	35.6	49.49	34.72	37.42	24.85	19.6
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	55,843
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	62,771
EV per Share	1.02	0.56	38.83	48.57	55.43	61.14	79.04	95.46	142.19	173.42	250.93	156.28	207.65	173.54	142.12
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)

Valuation Multiples 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	- -	- -	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	25.13	25.77	21.57	22.28	24.34	33.51	36.33	42.31	24.75	31.01	22.94	16.79
Enterprise Value	512	280	19,414	24,347	27,572	30,136	38,426	45,778	67,615	82,429	118,584	72,482	95,178	77,829	60,392
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	5.79	6.17	7.24	7.86	10.8	12.35	15.25	8.97	11.14	8.41	6.38
EV/EBITDA	0.61	0.27	18.87	20.76	21.73	18.41	19.54	20.91	27.83	30.42	36.48	21.36	26.74	20.01	14.79
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	- -	- -	17.39	16.45	22.32	17.74	19.79	18.77	23.24	20.87	25.38	15.43	18.1	15.32	16.05
Price/Book Value Average	- -	- -	16.96	13.03	21.47	15.85	16.79	18.77	19.38	18.26	19.62	18.04	15.95	16.84	19.3
Price/Book Value High	- -	- -	18.84	17.3	25.79	17.95	20.21	21.2	23.47	22.28	25.93	25.61	18.52	18.85	22.63
Price/Book Value Low	- -	- -	15.32	10.76	17.57	12.68	14.28	15.41	14.29	11.37	14.71	13.07	12.98	13.61	14.7
Price/Tangible Book Value	- -	- -	-19.34	-55.03	-15.11	-21.59	-34.71	-17.24	-35.48	-123.88	297.99	243.62	100.52	79.51	-123.19
Price/Tangible Book Value Average	- -	- -	-18.87	-43.56	-14.54	-19.29	-29.45	-17.24	-29.59	-108.38	230.36	284.78	88.56	87.43	-148.16
Price/Tangible Book Value High	- -	- -	-20.96	-57.86	-17.47	-21.84	-35.45	-19.46	-35.83	-132.22	304.39	404.36	102.84	97.86	-173.69
Price/Tangible Book Value Low	- -	- -	-17.05	-35.99	-11.9	-15.43	-25.05	-14.15	-21.81	-67.47	172.68	206.39	72.08	70.66	-112.84
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	23.11
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	5.6	5.59	6.24	7.88	9.13	10.87	11.88	10.39	9.88	9.19	7.52
EV/Sales High	0.12	0.06	4.56	5.32	6.57	6.23	7.38	8.78	10.9	13.14	15.57	14.52	11.38	10.23	8.69
EV/Sales Low	0.12	0.06	3.83	3.53	4.72	4.63	5.4	6.61	6.93	6.98	9.01	7.68	8.14	7.53	5.9
EV/EBITDA Average	0.61	0.27	18.48	16.92	21.01	16.69	16.84	20.96	23.52	26.78	28.43	24.75	23.71	21.88	17.44
EV/EBITDA High	0.61	0.27	20.19	21.7	24.65	18.6	19.92	23.37	28.08	32.37	37.24	34.58	27.32	24.35	20.15
EV/EBITDA Low	0.61	0.27	16.98	14.39	17.73	13.81	14.58	17.6	17.85	17.2	21.56	18.3	19.54	17.92	13.69
EV/EBIT Average	0.81	0.34	23.18	20.49	24.92	19.56	19.2	24.39	28.33	31.99	32.97	28.68	27.51	25.09	19.8
EV/EBIT High	0.81	0.34	25.34	26.27	29.24	21.79	22.71	27.2	33.81	38.66	43.19	40.07	31.69	27.92	22.88
EV/EBIT Low	0.81	0.34	21.31	17.42	21.03	16.18	16.63	20.48	21.49	20.54	25	21.21	22.67	20.55	15.54
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	19,851	26,668	27,328	33,122	45,878	57,165	72,583	92,413	83,965	84,415	85,106	71,229
Enterprise Value High	512	280	20,779	25,455	31,283	30,441	39,174	51,166	68,238	87,724	121,061	117,328	97,264	94,691	82,310
Enterprise Value Low	512	280	17,474	16,882	22,504	22,610	28,684	38,520	43,373	46,609	70,089	62,093	69,578	69,698	55,901

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	0.16	0.63	1.22	1.76	2.32	1.48	3.22	3.54	4.06	7.58	7.37	7.71	4.45	4.43	5.44
Book Value per Share	7.44	8.05	1.88	2.62	2.15	3.02	3.64	4.56	5.69	7.93	9.61	9.5	10.9	10.64	7.84
Tangible Book Value per Share	3.61	4.35	-1.69	-0.78	-3.17	-2.48	-2.08	-4.96	-3.73	-1.34	0.82	0.6	1.96	2.05	-1.02

Zoetis Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)