Analyst Coverage & Consensus

Firm Analyst
Argus Research Company
 John Staszak
Baird
 Ghansham Panjabi
Bank of America
 Matt Deyoe
Barclays Capital
 Lauren R. Lieberman
Berenberg
 James Targett
Bernstein
 Gunther Zechmann
Citi
 PJ Juvekar
Consumer Edge Research
 Jonathan Feeney
Deutsche Bank
 Faiza Alwy
Exane BNP Paribas
 Heidi Vesterinen
Goldman Sachs
 Adam Samuelson
Jefferies
 Ryan Tomkins
JP Morgan
 Jeffrey J. Zekauskas
Morgan Stanley
Lisa De Neve
Morningstar
 Seth Goldstein
Societe Generale
 Thomas Swoboda
Stephens
 Mark Connelly
Stifel Nicolaus
 Mark Astrachan
UBS
 John Roberts
Wells Fargo
 Michael Sison

International Flavors & Fragrances Inc. is followed by the analysts listed above. Please note that any opinions, estimates or forecasts regarding International Flavors & Fragrances Inc.'s performance made by these analysts are theirs alone and do not represent opinions, forecasts or predictions of International Flavors & Fragrances Inc. or its management. International Flavors & Fragrances Inc. does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

Reference Information - Earnings Per Share

Last Actual (FY0): 5.70
FY0 End Date: 12/1/20
Ind. Annual Div: 3.08
Hist (5 Yr) Growth %: -9.27
Yield (%): 2.06

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 7.25 8.26 5.52 7.49 13 2 3 -0.73
Annual Dec 22 6.62 7.32 5.64 6.64 19 4 4 -0.80
Annual Dec 21 5.90 6.18 5.51 5.93 19 4 5 -0.24
Quarterly Mar 22 1.69 1.88 1.57 1.65 5 2 1 0.72
Quarterly Jun 21 1.49 1.60 1.32 1.50 15 4 3 -0.20
Quarterly Sep 21 1.49 1.57 1.24 1.50 15 2 5 0.42
Quarterly Dec 21 1.34 1.53 1.07 1.34 15 1 5 -0.42
Long Term Growth 7.72 9.80 6.26 7.10 3 -- -- 0.00

Actuals - Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 5.70 5.60 1.84
Annual Dec 19 6.17 6.17 -0.06
Annual Dec 18 6.44 6.36 1.28
Quarterly Mar 21 1.60 1.53 4.51
Quarterly Dec 20 1.32 1.19 10.63
Quarterly Sep 20 1.40 1.46 -4.32
Quarterly Jun 20 1.36 1.31 4.13

Reference Information - Book Value Per Share

Last Actual (FY0): 59.02
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 89.10 94.70 83.81 89.33 6 1 1 -0.13
Annual Dec 22 87.43 92.77 84.10 86.96 6 -- 2 -0.13
Annual Dec 21 89.48 90.82 87.78 89.75 6 -- 2 -0.08
Quarterly Mar 22 87.26 87.26 87.26 87.26 1 -- 1 -0.19
Quarterly Jun 21 85.48 85.48 85.48 85.48 1 -- 1 -0.12
Quarterly Sep 21 86.09 86.09 86.09 86.09 1 -- 1 -0.20
Quarterly Dec 21 86.47 86.47 86.47 86.47 1 -- 1 -0.17

Actuals - Book Value Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 59.02 54.50 8.30
Annual Dec 19 58.34 54.71 6.65
Annual Dec 18 56.68 71.75 -21.00
Quarterly Mar 21 86.96 113.48 -23.37
Quarterly Dec 20 59.02 54.07 9.15
Quarterly Sep 20 56.84 53.50 6.24
Quarterly Jun 20 56.06 52.09 7.62

Reference Information - Cash Flow Per Share

Last Actual (FY0): 6.28
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 9.37 10.07 8.30 9.56 4 -- 1 -0.61
Annual Dec 22 8.33 9.00 7.64 8.18 5 1 2 -0.64
Annual Dec 21 6.64 7.85 6.08 6.45 5 -- 3 -1.25
Quarterly Mar 22 2.22 2.22 2.22 2.22 1 -- 1 -1.33
Quarterly Jun 21 1.60 1.98 1.22 1.60 2 -- 2 -4.76
Quarterly Sep 21 2.10 2.15 2.04 2.10 2 -- 1 -1.41
Quarterly Dec 21 1.41 1.81 1.00 1.41 2 2 -- 1.08

Actuals - Cash Flow Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 6.28 6.06 3.66
Annual Dec 19 6.17 6.68 -7.58
Annual Dec 18 4.96 1.30 281.54
Quarterly Mar 21 1.74 2.82 -38.30
Quarterly Dec 20 2.63 2.08 26.75
Quarterly Sep 20 1.84 1.48 24.75
Quarterly Jun 20 1.68 1.69 -0.59

Reference Information - Dividend Per Share

Last Actual (FY0): 3.06
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 3.43 3.78 3.08 3.46 12 -- -- 0.06
Annual Dec 22 3.19 3.47 2.70 3.23 14 -- -- 0.25
Annual Dec 21 2.97 3.35 2.39 3.08 14 -- -- 0.41
Quarterly Mar 22 0.81 0.85 0.77 0.81 2 -- -- --
Quarterly Jun 21 0.77 0.77 0.77 0.77 3 -- -- --
Quarterly Sep 21 0.77 0.77 0.77 0.77 3 -- -- --
Quarterly Dec 21 0.77 0.77 0.77 0.77 3 -- -- --

Actuals - Dividend Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.06 2.98 2.81
Annual Dec 19 2.96 2.92 1.43
Annual Dec 18 2.84 2.77 2.40
Quarterly Mar 21 0.77 0.75 2.21
Quarterly Dec 20 0.77 0.73 5.48
Quarterly Sep 20 0.77 0.76 1.32
Quarterly Jun 20 0.77 0.73 5.00

Reference Information - EBIT

Last Actual (FY0): 922.29
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBIT

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 2,797.23 3,338.90 2,621.00 2,685.20 6 2 1 0.23
Annual Dec 22 2,562.31 3,208.30 2,397.00 2,476.50 7 2 1 0.10
Annual Dec 21 2,021.09 2,166.00 1,268.00 2,125.65 8 2 2 -5.32
Quarterly Mar 22 726.07 820.20 631.94 726.07 2 -- 1 -0.64
Quarterly Jun 21 571.57 596.00 557.90 566.61 6 -- 2 -1.21
Quarterly Sep 21 578.76 590.80 571.00 578.00 6 -- 2 -0.73
Quarterly Dec 21 499.44 533.00 464.90 495.50 6 1 1 0.19

Actuals - EBIT

Reported Mean Estimate Surprise % Change
Annual Dec 20 922.29 1,019.23 -9.51
Annual Dec 19 986.18 997.40 -1.13
Annual Dec 18 753.25 752.62 0.08
Quarterly Mar 21 479.00 462.06 3.67
Quarterly Dec 20 203.54 202.10 0.71
Quarterly Sep 20 241.12 237.02 1.73
Quarterly Jun 20 206.93 219.58 -5.76

Reference Information - EBITDA

Last Actual (FY0): 1,052.99
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - EBITDA

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 3,168.46 3,461.83 2,669.00 3,205.08 14 3 2 -0.72
Annual Dec 22 2,917.17 3,159.07 2,567.00 2,934.49 18 4 3 -0.58
Annual Dec 21 2,552.27 2,650.10 2,221.00 2,583.50 19 4 3 -0.06
Quarterly Mar 22 742.40 759.49 733.70 734.00 3 -- 1 -0.42
Quarterly Jun 21 689.76 721.00 661.00 687.65 12 1 3 -0.25
Quarterly Sep 21 690.82 712.30 671.00 691.00 12 1 3 0.22
Quarterly Dec 21 620.75 663.00 556.00 622.50 12 1 3 -0.30

Actuals - EBITDA

Reported Mean Estimate Surprise % Change
Annual Dec 20 1,052.99 1,046.20 0.65
Annual Dec 19 1,116.41 1,105.03 1.03
Annual Dec 18 851.16 860.20 -1.05
Quarterly Mar 21 569.00 557.27 2.10
Quarterly Dec 20 235.59 238.07 -1.04
Quarterly Sep 20 276.71 270.63 2.25
Quarterly Jun 20 237.75 256.56 -7.33

Reference Information - GAAP Earnings Per Share

Last Actual (FY0): 3.21
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 4.75 5.05 4.46 4.74 4 -- 1 -0.78
Annual Dec 22 4.03 4.39 3.48 4.09 7 -- 2 0.65
Annual Dec 21 2.11 2.54 1.77 2.06 6 1 1 4.77
Quarterly Mar 22 1.02 1.02 1.02 1.02 1 -- -- --
Quarterly Jun 21 0.79 0.95 0.67 0.77 5 -- 2 -1.01
Quarterly Sep 21 0.79 0.97 0.62 0.76 5 1 1 3.12
Quarterly Dec 21 0.65 0.76 0.41 0.71 5 -- 1 -2.71

Actuals - GAAP Earnings Per Share

Reported Mean Estimate Surprise % Change
Annual Dec 20 3.21 3.87 -17.00
Annual Dec 19 4.00 4.41 -9.21
Annual Dec 18 3.79 5.02 -24.45
Quarterly Mar 21 -0.21 1.05 -120.10
Quarterly Dec 20 0.57 0.78 -26.77
Quarterly Sep 20 0.75 1.12 -32.92
Quarterly Jun 20 0.74 1.00 -25.70

Reference Information - Net Asset Value

Last Actual (FY0): 6,323.04
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Asset Value

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 22,508.19 24,043.00 21,250.00 22,363.00 7 -- 2 -0.37
Annual Dec 22 22,166.06 23,700.00 21,286.00 21,915.26 8 -- 2 -0.28
Annual Dec 21 22,017.81 23,640.00 21,451.00 21,771.73 8 -- 1 -0.19
Quarterly Jun 21 21,782.00 21,790.00 21,774.00 21,782.00 2 -- -- --
Quarterly Sep 21 21,812.50 21,829.00 21,796.00 21,812.50 2 -- -- --
Quarterly Dec 21 21,835.00 21,898.00 21,772.00 21,835.00 2 -- -- --

Actuals - Net Asset Value

Reported Mean Estimate Surprise % Change
Annual Dec 20 6,323.04 6,231.67 1.47
Annual Dec 19 6,229.55 6,289.20 -0.95
Annual Dec 18 6,125.18 5,193.25 17.95
Quarterly Mar 21 21,681.00 24,345.00 -10.94
Quarterly Dec 20 6,323.04 6,202.00 1.95
Quarterly Sep 20 6,090.32 6,136.50 -0.75
Quarterly Jun 20 6,000.92 5,975.00 0.43

Reference Information - Net Debt

Last Actual (FY0): 4,415.56
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Debt

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 9,156.79 10,674.00 8,240.38 9,092.02 11 2 3 0.18
Annual Dec 22 10,141.27 11,165.00 9,384.58 10,041.56 11 4 1 -0.74
Annual Dec 21 10,865.80 11,612.92 10,253.26 10,857.20 11 4 1 -0.08
Quarterly Mar 22 10,377.32 10,377.32 10,377.32 10,377.32 1 1 -- 0.59
Quarterly Jun 21 10,803.89 11,426.00 10,180.00 10,805.68 3 2 -- 0.13
Quarterly Sep 21 10,233.09 10,760.00 9,298.00 10,641.27 3 1 1 -0.02
Quarterly Dec 21 9,810.20 10,688.00 8,205.00 10,537.59 3 2 -- 0.42

Actuals - Net Debt

Reported Mean Estimate Surprise % Change
Annual Dec 20 4,415.56 3,797.16 16.29
Annual Dec 19 3,780.03 3,774.09 0.16
Annual Dec 18 3,918.16 3,984.69 -1.67
Quarterly Mar 21 11,086.00 10,967.34 1.08
Quarterly Dec 20 3,756.68 3,817.83 -1.60
Quarterly Sep 20 3,849.04 3,638.33 5.79
Quarterly Jun 20 3,859.37 3,728.61 3.51

Reference Information - Net Income

Last Actual (FY0): 649.14
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 1,846.74 1,999.46 1,513.00 1,853.25 8 2 1 -0.43
Annual Dec 22 1,672.47 1,766.01 1,434.00 1,707.50 10 2 2 -0.74
Annual Dec 21 1,451.30 1,534.00 1,345.00 1,448.31 9 1 3 -0.81
Quarterly Mar 22 432.35 441.20 423.50 432.35 2 -- 1 -0.84
Quarterly Jun 21 375.42 393.62 338.00 380.90 6 -- 2 -1.44
Quarterly Sep 21 379.83 400.50 317.00 391.03 6 -- 2 -0.88
Quarterly Dec 21 338.28 353.00 322.80 339.58 6 1 1 0.22

Actuals - Net Income

Reported Mean Estimate Surprise % Change
Annual Dec 20 649.14 642.26 1.07
Annual Dec 19 699.65 698.91 0.11
Annual Dec 18 568.61 528.02 7.69
Quarterly Mar 21 332.00 316.62 4.86
Quarterly Dec 20 149.86 133.08 12.60
Quarterly Sep 20 159.28 165.50 -3.75
Quarterly Jun 20 155.19 151.18 2.65

Reference Information - Operating Profit

Last Actual (FY0): 729.70
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 973.30 973.30 973.30 973.30 1 -- -- --
Annual Dec 22 914.40 914.40 914.40 914.40 1 -- -- --
Annual Dec 21 846.00 846.00 846.00 846.00 1 -- -- --
Quarterly Mar 22 424.90 424.90 424.90 424.90 1 -- -- --
Quarterly Jun 21 313.45 428.20 198.70 313.45 2 -- -- --
Quarterly Sep 21 315.75 403.40 228.10 315.75 2 -- -- --
Quarterly Dec 21 245.70 307.00 184.40 245.70 2 -- -- --

Actuals - Operating Profit

Reported Mean Estimate Surprise % Change
Annual Dec 20 729.70 736.50 -0.92
Quarterly Dec 20 155.90 166.00 -6.08
Quarterly Sep 20 193.40 186.40 3.76
Quarterly Jun 20 158.10 182.90 -13.56

Reference Information - Return On Equity

Last Actual (FY0): 10.34
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Return On Equity

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 7.99 11.10 5.60 8.31 8 -- -- 0.45
Annual Dec 22 6.99 11.00 4.80 7.37 9 -- -- 0.25
Annual Dec 21 7.13 10.34 1.10 6.72 10 -- -- 4.41
Quarterly Mar 22 8.02 8.02 8.02 8.02 1 -- -- -1.60
Quarterly Jun 21 10.98 10.98 10.98 10.98 1 -- -- -6.15
Quarterly Sep 21 11.31 11.31 11.31 11.31 1 -- -- -3.83
Quarterly Dec 21 9.49 9.49 9.49 9.49 1 -- -- 1.61

Actuals - Return On Equity

Reported Mean Estimate Surprise % Change
Annual Dec 20 10.34 9.02 1.32
Annual Dec 19 11.39 9.75 1.64
Annual Dec 18 14.71 13.33 1.38
Quarterly Mar 21 9.50 8.91 0.59
Quarterly Dec 20 9.68 8.63 1.05
Quarterly Sep 20 10.54 11.14 -0.60
Quarterly Jun 20 10.48 10.35 0.13

Reference Information - Sales

Last Actual (FY0): 5,084.24
FY0 End Date: 12/1/20
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 12,791.93 13,304.85 12,407.51 12,724.00 15 5 -- 0.40
Annual Dec 22 12,214.84 12,552.41 11,749.05 12,236.00 19 6 -- 0.30
Annual Dec 21 11,280.54 11,513.21 11,064.11 11,261.00 19 6 -- 0.31
Quarterly Mar 22 3,074.35 3,171.86 2,936.00 3,094.78 4 2 -- 0.24
Quarterly Jun 21 2,974.57 3,086.00 2,806.00 2,976.24 14 4 -- 0.42
Quarterly Sep 21 2,917.28 2,951.61 2,850.00 2,924.00 14 4 1 0.02
Quarterly Dec 21 2,912.64 2,978.32 2,880.00 2,908.20 14 4 1 0.08

Actuals - Sales

Reported Mean Estimate Surprise % Change
Annual Dec 20 5,084.24 5,077.81 0.13
Annual Dec 19 5,140.08 5,128.68 0.22
Annual Dec 18 3,977.54 3,975.49 0.05
Quarterly Mar 21 2,465.00 2,447.46 0.72
Quarterly Dec 20 1,270.07 1,262.41 0.61
Quarterly Sep 20 1,268.08 1,284.39 -1.27
Quarterly Jun 20 1,198.77 1,221.30 -1.84

Reference Information - Earnings Per Share (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 23 -- -- -- -- -- -- -- --
Annual Dec 22 -- -- -- -- -- -- -- --
Annual Dec 21 -- -- -- -- -- -- -- --
Quarterly Mar 22 -- -- -- -- -- -- -- --
Quarterly Dec 21 -- -- -- -- -- -- -- --
Quarterly Sep 21 -- -- -- -- -- -- -- --
Quarterly Jun 21 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Last Actual (FY0): --
FY0 End Date:
Ind. Annual Div: --
Hist (5 Yr) Growth %: --
Yield (%): --

Analyst Forecasts - Sales (Parent)

Last Month Revisions
Last Month Revisions
Fiscal Period Mean High Low Median # of Estimates # Up # Down Mean % Change

Actuals - Sales (Parent)

Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Copyright Refinitiv