Previous Close | $75.95 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
International Flavors & Fragrances Inc. (IFF) operates as a global leader in the creation of flavors, fragrances, and ingredients that enhance consumer products across food, beverage, personal care, and household goods. The company generates revenue through a diversified portfolio of proprietary formulations, serving multinational corporations and niche markets alike. Its innovation-driven approach leverages deep scientific expertise and extensive R&D capabilities to maintain a competitive edge in a highly specialized industry. IFF holds a strong market position, supported by long-term customer relationships and a reputation for quality and sustainability. The company operates in a consolidated sector where differentiation through technology and sensory science is critical. Its ability to integrate acquisitions, such as the merger with DuPont’s Nutrition & Biosciences, further strengthens its scale and cross-selling opportunities. IFF’s focus on high-growth segments like health and wellness positions it to capitalize on shifting consumer preferences toward natural and functional ingredients.
In FY 2024, IFF reported revenue of $11.48 billion, with net income of $243 million, reflecting a net margin of approximately 2.1%. The company generated $1.07 billion in operating cash flow, demonstrating solid cash conversion despite margin pressures. Capital expenditures of $463 million indicate ongoing investments in capacity and innovation, aligning with its growth strategy.
Diluted EPS stood at $0.95, impacted by integration costs and macroeconomic headwinds. The company’s ability to sustain operating cash flow above $1 billion underscores its earnings resilience. However, elevated debt levels and interest expenses have weighed on net profitability, highlighting the need for improved capital efficiency in the near term.
IFF’s balance sheet shows $469 million in cash and equivalents against total debt of $9.59 billion, indicating a leveraged position. The debt load, partly from strategic acquisitions, necessitates disciplined cash flow management. Liquidity remains adequate, but deleveraging will be critical to restore financial flexibility and reduce interest burden.
Revenue growth has been tempered by post-merger integration and market volatility. The company maintains a dividend payout of $2.01 per share, signaling commitment to shareholder returns. Future growth will hinge on operational synergies, pricing power, and demand recovery in key end markets like food and personal care.
IFF’s valuation reflects investor caution amid margin compression and high leverage. Market expectations are anchored to execution on cost synergies and debt reduction. The stock’s performance will likely depend on improved profitability and free cash flow generation in coming quarters.
IFF’s strengths lie in its innovation pipeline, global footprint, and cross-sector expertise. Near-term challenges include debt management and inflationary pressures, but long-term prospects remain solid due to secular demand for specialty ingredients. Strategic focus on sustainability and R&D could drive differentiation and market share gains.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |