Zoetis Inc. (ZTS) Annual Margin Report - Discounting Cash Flows
ZTS
Zoetis Inc.
ZTS (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 14
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 8,753 9,397 9,467 9,256 8,544 8,080 7,776
Revenue Growth Rate 6% -0.739% 2.28% 8.33% 5.74% 3.91% 16.49%
Cost of Revenue 2,233 2,760 0 2,860 2,710 2,604 2,464
Gross Profit 4,942 6,637 0 6,396 5,834 5,476 5,312
Gross Margin 57.35% 70.63% 0% 69.1% 68.28% 67.77% 68.31%
Operating Income 2,621 3,536 0 3,392 3,069 2,928 2,803
Operating Margin 30.42% 37.63% 0% 36.65% 35.92% 36.24% 36.05%
Net Income 2,384 2,651 2,673 2,486 2,344 2,114 2,037
Net Margin 27.18% 28.21% 28.23% 26.86% 27.43% 26.16% 26.2%

Monetary values in USD

amounts except #

Average LTM
Feb 14
2025
Dec 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
Revenue 8,753 9,397 9,467 9,256 8,544 8,080 7,776
Cash From Operating Activities Margin 28.88% 31.03% 30.67% 31.9% 27.54% 23.66% 28.46%
Cash From Operating Activities 2,542 2,916 2,904 2,953 2,353 1,912 2,213
Free Cash Flow Margin 21.75% 23.84% 24.12% 24.83% 18.97% 16.41% 22.33%
Free Cash Flow 1,917 2,240 2,283 2,298 1,621 1,326 1,736
Depreciation and Amortization Margin 5.5% 5.2% 5.14% 5.37% 5.75% 5.75% 5.76%
Depreciation and Amortization 479.5 489 487 497 491 465 448
Capital Expenditure Margin -7.13% -7.19% -6.56% -7.08% -8.57% -7.25% -6.13%
Capital Expenditure -624.5 -676 -621 -655 -732 -586 -477
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program