IFF
International Flavors & Fragrances Inc
$77.53
-1.00 (-1.27%)
At close · Jul 10
Market Cap
$19.79B
Shares
255,303,473
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$10.89B
-5.2%
FY2025
Net Income
-$359M
-234.5%
FY2025
Gross Margin
36.16%
+0.2pp
FY2025
Operating Margin
-3.51%
-10.2pp
FY2025
Diluted EPS
-$1.41
-235.6%
FY2025
Operating Cash Flow
$850M
-20.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $10.5B – $10.8B | $10.79B | $10.89B | $11.48B | $11.48B | $12.44B | $11.66B | $5.08B | $5.14B | $3.98B | $3.4B | $3.12B | — | — | — | — | — | — | — | — | |
| — | $6.87B | $6.95B | $7.36B | $7.8B | $8.29B | $7.92B | $3B | $3.03B | $2.29B | $1.93B | $1.72B | $1.67B | $1.73B | $1.67B | $1.65B | $1.68B | $1.53B | $1.39B | $1.42B | |
| — | $3.92B | $3.94B | $4.12B | $3.68B | $4.15B | $3.74B | $2.09B | $2.11B | $1.68B | $1.47B | $1.4B | $1.35B | $1.36B | $1.28B | $1.18B | — | — | — | — | |
| — | — | 36.16% | 35.91% | 32.07% | 33.37% | 32.04% | 41.03% | 41.11% | 42.31% | 43.32% | 44.78% | — | — | — | — | — | — | — | — | |
| — | $696M | $694M | $671M | $636M | $603M | $629M | $357M | $346M | $311.58M | $295.47M | $258.86M | $246.1M | $253.64M | $259.84M | $233.71M | $219.78M | $218.77M | $184.77M | $196.86M | |
| — | $1.8B | $1.83B | $2B | $1.79B | $1.77B | $1.75B | $949M | $876M | $707.46M | $570.14M | $572.52M | $494.52M | $507.56M | $505.88M | $453.54M | $443.97M | $447.39M | $390.89M | $400.72M | |
| — | $571M | $568M | $610M | $680M | $727M | $732M | $193M | $193M | $75.88M | $34.69M | $23.76M | $15.04M | $7.33M | $6.1M | $6.1M | $6.1M | $6.1M | — | — | |
| — | — | $962M | $1.02B | $1.14B | $1.18B | $1.16B | $325M | $323M | $173.79M | $117.97M | $102.47M | $89.6M | $89.35M | $83.23M | $76.67M | $75.33M | $79.24M | $78.53M | $75.99M | |
| — | $59M | $70M | $29M | $68M | $12M | $41M | $17M | $30M | $5.08M | $19.71M | -$1.04M | $7.59M | $6.4M | $7.4M | $1.67M | $13.17M | $10.08M | $18.3M | $18.21M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $2.47B | $2.38B | $2.41B | $2.26B | $2.05B | $2.11B | |
| — | $794M | -$382M | $766M | -$2.11B | -$1.33B | $585M | $566M | $665M | $583.88M | $552.63M | $552.96M | $588.35M | $592.32M | $516.34M | $486.62M | $427.73M | $416.36M | $340.29M | — | |
| — | — | -3.51% | 6.67% | -18.38% | -10.66% | 5.02% | 11.13% | 12.94% | 14.68% | 16.26% | 17.74% | — | — | — | — | — | — | — | — | |
| — | — | $580M | $1.78B | -$968M | -$147M | $1.74B | $891M | $988M | $757.67M | $670.6M | $655.42M | $677.94M | $681.68M | $599.57M | $563.29M | $503.06M | $495.6M | $418.81M | — | |
| — | $202M | $229M | $305M | $380M | $336M | $289M | $132M | $138M | $132.56M | $65.36M | $52.99M | $46.06M | $46.07M | $46.77M | $41.75M | $44.64M | $48.71M | $61.82M | $74.01M | |
| — | $18M | $19M | $15M | $5M | $15M | $8M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | -$58M | -$65M | -$182M | -$5M | $26M | $58M | $7M | $30M | $35.24M | $49.78M | $23.75M | -$3.18M | $2.81M | $15.64M | -$1.45M | -$9.54M | -$8.06M | -$1.92M | $2.8M | |
| — | $791M | -$412M | $308M | -$2.52B | -$1.63B | $354M | $441M | $557M | $447.76M | $537.05M | $523.72M | $539.1M | $549.06M | $485.21M | $443.42M | $373.55M | $359.59M | $276.55M | $283.92M | |
| — | -$37M | -$53M | $41M | $69M | $239M | $75M | $74M | $97M | $107.98M | $241.38M | $118.69M | $119.85M | $134.52M | $131.67M | $189.28M | $106.68M | $96.04M | $81.02M | $54.29M | |
| — | $828M | -$359M | $267M | -$2.59B | -$1.86B | $279M | $367M | $460M | $339.78M | $295.67M | $405.03M | $419.25M | $414.54M | $353.54M | $254.13M | $266.87M | $263.56M | $195.53M | $229.63M | |
| — | — | -3.3% | 2.32% | -22.54% | -14.98% | 2.39% | 7.22% | 8.95% | 8.54% | 8.7% | 13% | — | — | — | — | — | — | — | — | |
| — | $2M | $2M | $4M | $4M | $7M | $9M | $4M | $4M | $2.48M | $0 | $0 | — | — | — | — | — | — | — | — | |
| — | — | -$361M | $263M | -$2.59B | -$1.87B | $270M | $363M | $456M | $337.3M | $295.67M | $405.03M | — | — | — | — | — | — | — | — | |
| — | $1.44B | $736M | -$368M | -$2.29B | -$2.65B | -$455M | $382M | $441M | $272.56M | $338.28M | $338.38M | $346.24M | $266.82M | $364.46M | $225.82M | $166.91M | $259.18M | $249.66M | $48.87M | |
| USD/shares | — | — | -$1.41 | $1.04 | -$10.14 | -$7.32 | $1.11 | $3.25 | $4.05 | $3.81 | $3.73 | $5.07 | $5.19 | $5.09 | $4.32 | $3.11 | $3.30 | $3.29 | $2.48 | $2.89 |
| USD/shares | — | — | -$1.41 | $1.04 | -$10.14 | -$7.32 | $1.10 | $3.21 | $4.00 | $3.79 | $3.72 | $5.05 | $5.16 | $5.06 | $4.29 | $3.09 | $3.26 | $3.26 | $2.46 | $2.86 |
| shares | — | — | 256M | 256M | 255M | 255M | 243M | 112M | 112M | 87.55M | 79.07M | 79.65M | 80.45M | 80.94M | 81.32M | 81.11M | 80.46M | 79.5M | 78.4M | — |
| shares | — | — | 256M | 256M | 255M | 255M | 243M | 114M | 113M | 88.12M | 79.37M | 79.98M | 80.89M | 81.49M | 81.93M | 81.83M | 81.47M | 80.44M | 79.09M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $532.71M in buybacks, $5.32B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
2.32×
Specialty Chemicals median 1.96×
EV/EBIT
31.55×
Specialty Chemicals median 28.61×
P/E (TTM)
24.00×
Specialty Chemicals median 21.30×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Food Ingredients | $3,278,000,000 | $3,365,000,000 | $3,692,000,000 | — | — | — | — | — |
| Taste | $2,481,000,000 | $2,428,000,000 | $2,303,000,000 | — | — | — | — | — |
| Scent | $2,479,000,000 | $2,439,000,000 | $2,393,000,000 | $2,301,000,000 | $2,254,000,000 | $2,064,000,000 | $2,033,000,000 | — |
| Health and Biosciences | $2,283,000,000 | $2,203,000,000 | $2,071,000,000 | $2,339,000,000 | — | — | — | — |
| Pharma Solutions | $369,000,000 | $1,049,000,000 | $1,020,000,000 | $971,000,000 | $809,000,000 | $0 | $0 | — |
| Flavors | — | — | — | — | — | — | — | $2,091,635,000 |
| Fragrances | — | — | — | — | — | — | — | $1,885,904,000 |
| Frutarom Industries Ltd. | — | — | — | — | — | — | — | $359,560,000 |
| Health Biosciences | — | — | — | — | $2,329,000,000 | $134,000,000 | $129,000,000 | — |
| Nourish | — | — | — | $6,829,000,000 | $6,264,000,000 | $2,886,000,000 | $2,978,000,000 | — |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| EMEA | $3,727,000,000 | $3,840,000,000 | $3,834,000,000 | $4,219,000,000 | $4,093,000,000 | $1,987,000,000 | $2,082,000,000 | $1,396,316,000 |
| North America | $3,195,000,000 | $3,440,000,000 | $3,477,000,000 | $3,853,000,000 | $3,499,000,000 | $1,228,000,000 | $1,170,000,000 | $1,010,126,000 |
| Asia | $2,546,000,000 | $2,731,000,000 | $2,677,000,000 | $2,876,000,000 | $2,728,000,000 | $1,162,000,000 | $1,163,000,000 | $991,015,000 |
| Latin America | $1,422,000,000 | $1,473,000,000 | $1,491,000,000 | $1,492,000,000 | $1,336,000,000 | $707,000,000 | $725,000,000 | $580,082,000 |
By Product & Service (USD)
| Component | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|
| Flavors | $2,850,498,000 | $1,990,985,000 | $1,632,166,000 |
| Fragrances | $1,543,834,000 | $1,496,493,000 | $1,424,612,000 |
| Fragrance Ingredients | $745,752,000 | $490,061,000 | $341,941,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|---|
| Flavors | $436,387,000 | $482,394,000 | $419,264,000 | $360,483,000 |
| Fragrances | $357,281,000 | $349,445,000 | $325,901,000 | $318,954,000 |
| Frutarom Industries Ltd. | — | $126,804,000 | $27,358,000 | — |
Operating Margin by Segment (%)
| Component | 2018-12-31 |
|---|---|
| Flavors | 20% |
| Fragrances | 17.3% |
| Frutarom Industries Ltd. | 7.6% |