Analyst Coverage & Consensus

Firm Analyst
Argus Research Company
 John Eade
Baird
 Ghansham Panjabi
Bank of America
 Matthew DeYoe
Barclays Capital
 Lauren R. Lieberman
Berenberg
 Fulvio Cazzol
Citi
 Patrick Cunningham
Deutsche Bank
 David Begleiter
Exane BNP Paribas
 Nicola Tang
Jefferies
 Laurence Alexander
JP Morgan
 Jeffrey J. Zekauskas
Mizuho
 John Roberts
Morgan Stanley
Lisa De Neve
Morningstar
 Seth Goldstein
Oppenheimer
 Kristen Owen
Redburn Atlantic
 Artem Chubarov
Tigress Financial Partners
 Ivan Feinseth
UBS
 Josh Spector
Vertical Research Partners
 Kevin McCarthy
Wells Fargo
 Michael Sison
Wolfe Research
 Chris Parkinson

International Flavors & Fragrances Inc. is followed by the analysts listed. 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 or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

Reference Information - Earnings Per Share

Analyst Forecasts - Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 5.10 5.33 4.99 5.05 8 5 1 -1.82
Annual Dec 27 4.76 4.98 4.50 4.74 12 8 1 0.55
Annual Dec 26 4.38 4.56 3.60 4.45 13 6 3 0.91
Quarterly Mar 27 1.20 1.27 1.12 1.20 3 3 -- 11.01
Quarterly Jun 26 1.08 1.15 0.79 1.12 11 1 8 -5.86
Quarterly Sep 26 1.12 1.23 0.89 1.12 11 3 6 -4.08
Quarterly Dec 26 0.91 1.04 0.67 0.93 11 4 4 -2.71
Long Term Growth 8.77 13.00 6.40 6.91 3 -- -- 0.00

Actuals - Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 4.20 4.25 -1.11
Annual Dec 24 4.31 4.20 2.69
Annual Dec 23 3.34 3.36 -0.69
Quarterly Mar 26 1.25 1.07 16.49
Quarterly Dec 25 0.80 0.83 -3.24
Quarterly Sep 25 1.05 1.01 3.59
Quarterly Jun 25 1.15 1.12 2.66

Reference Information - Book Value Per Share

Analyst Forecasts - Book Value Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 61.00 64.70 58.34 60.49 4 -- 2 -0.53
Annual Dec 27 57.96 61.32 55.30 57.63 5 1 2 -0.32
Annual Dec 26 56.30 58.15 55.05 55.68 5 1 2 -0.29
Quarterly Mar 27 56.26 56.26 56.26 56.26 1 -- -- -0.58
Quarterly Jun 26 55.24 55.30 55.17 55.24 2 1 -- -0.20
Quarterly Sep 26 55.36 55.55 55.16 55.36 2 1 -- -0.23
Quarterly Dec 26 55.26 55.60 54.91 55.26 2 1 -- -0.31

Actuals - Book Value Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 55.37 54.43 1.72
Annual Dec 24 54.41 57.82 -5.91
Annual Dec 23 57.36 67.30 -14.77
Quarterly Mar 26 55.33 55.13 0.36
Quarterly Dec 25 55.37 55.46 -0.15
Quarterly Sep 25 55.56 56.00 -0.77
Quarterly Jun 25 56.20 57.36 -2.01

Reference Information - Cash Flow Per Share

Analyst Forecasts - Cash Flow Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 6.01 6.80 5.18 6.04 3 -- -- -2.07
Annual Dec 27 5.67 6.36 4.96 5.69 3 -- -- -2.28
Annual Dec 26 5.05 5.98 4.42 4.75 3 1 -- -0.93
Quarterly Mar 27 1.61 1.61 1.61 1.61 1 -- -- 8.05
Quarterly Jun 26 1.49 1.49 1.49 1.49 1 -- -- 8.36
Quarterly Sep 26 1.51 1.51 1.51 1.51 1 -- -- -3.82
Quarterly Dec 26 1.33 1.33 1.33 1.33 1 -- -- -14.19

Actuals - Cash Flow Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 3.32 4.80 -30.83
Annual Dec 24 4.18 4.95 -15.54
Annual Dec 23 5.62 4.50 24.94
Quarterly Mar 26 1.00 1.20 -16.67
Quarterly Dec 25 1.24 1.65 -24.62
Quarterly Sep 25 0.64 1.26 -49.21
Quarterly Jun 25 0.94 1.44 -34.49

Reference Information - Dividend Per Share

Analyst Forecasts - Dividend Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1.72 2.25 1.59 1.60 7 1 -- 0.19
Annual Dec 27 1.68 2.10 1.59 1.61 10 1 1 -2.38
Annual Dec 26 1.64 1.90 1.60 1.60 9 -- 2 -2.85
Quarterly Mar 27 0.40 0.40 0.40 0.40 1 -- -- --
Quarterly Jun 26 0.40 0.40 0.40 0.40 3 -- 1 -1.64
Quarterly Sep 26 0.40 0.40 0.40 0.40 3 -- 1 -1.64
Quarterly Dec 26 0.40 0.40 0.40 0.40 3 -- 1 -1.64

Actuals - Dividend Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1.60 1.64 -2.49
Annual Dec 24 1.60 1.60 --
Annual Dec 23 3.24 3.22 0.56
Quarterly Mar 26 0.40 0.41 -1.64
Quarterly Dec 25 0.40 0.40 --
Quarterly Sep 25 0.40 0.40 --
Quarterly Jun 25 0.40 0.40 --

Reference Information - EBIT

Analyst Forecasts - EBIT

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,891.20 1,940.40 1,817.74 1,898.03 6 5 1 0.94
Annual Dec 27 1,792.28 1,845.40 1,753.57 1,803.00 7 6 1 3.78
Annual Dec 26 1,655.05 1,740.20 1,361.00 1,689.50 8 7 1 3.45
Quarterly Mar 27 458.73 458.73 458.73 458.73 1 1 -- 8.14
Quarterly Jun 26 429.53 438.00 417.00 431.55 4 1 3 -1.47
Quarterly Sep 26 443.15 465.10 432.39 437.55 4 2 2 -0.53
Quarterly Dec 26 363.95 376.80 352.00 363.50 4 1 3 -3.57

Actuals - EBIT

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,695.00 1,576.54 7.51
Annual Dec 24 1,800.00 1,655.54 8.73
Annual Dec 23 1,518.00 1,175.29 29.16
Quarterly Mar 26 468.00 416.29 12.42
Quarterly Dec 25 336.00 311.60 7.83
Quarterly Sep 25 419.00 406.23 3.14
Quarterly Jun 25 309.00 458.88 -32.66

Reference Information - EBITDA

Analyst Forecasts - EBITDA

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 2,307.51 2,525.43 1,856.00 2,339.20 10 4 3 -1.84
Annual Dec 27 2,208.45 2,320.20 1,985.00 2,218.56 15 10 2 0.22
Annual Dec 26 2,087.46 2,140.20 1,773.00 2,106.00 16 9 4 0.44
Quarterly Mar 27 572.15 591.00 560.00 565.44 3 3 -- 5.32
Quarterly Jun 26 520.37 538.00 402.00 530.20 11 1 7 -4.08
Quarterly Sep 26 533.39 565.10 436.00 540.10 11 1 7 -3.15
Quarterly Dec 26 461.06 486.90 367.00 467.77 11 1 7 -3.81

Actuals - EBITDA

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 2,086.00 2,083.40 0.12
Annual Dec 24 2,205.00 2,189.91 0.69
Annual Dec 23 1,980.00 1,966.48 0.69
Quarterly Mar 26 568.00 517.13 9.84
Quarterly Dec 25 437.00 431.37 1.30
Quarterly Sep 25 519.00 495.57 4.73
Quarterly Jun 25 552.00 546.06 1.09

Reference Information - GAAP Earnings Per Share

Analyst Forecasts - GAAP Earnings Per Share

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 3.24 3.48 2.81 3.36 5 3 1 -0.43
Annual Dec 27 2.84 3.09 2.48 2.86 7 3 3 0.72
Annual Dec 26 2.44 2.70 2.07 2.45 7 1 5 1.63
Quarterly Mar 27 0.66 0.66 0.66 0.66 1 1 -- 17.86
Quarterly Jun 26 0.67 0.77 0.52 0.69 4 -- 4 -3.26
Quarterly Sep 26 0.64 0.78 0.53 0.63 4 1 2 -2.66
Quarterly Dec 26 0.41 0.48 0.34 0.40 4 -- 3 -9.50

Actuals - GAAP Earnings Per Share

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 -1.46 -1.05 -39.05
Annual Dec 24 0.95 1.51 -37.26
Annual Dec 23 -10.05 0.36 -2,925.30
Quarterly Mar 26 0.66 0.64 3.77
Quarterly Dec 25 0.07 0.41 -82.83
Quarterly Sep 25 0.16 0.55 -71.08
Quarterly Jun 25 2.38 0.59 303.39

Reference Information - Net Asset Value

Analyst Forecasts - Net Asset Value

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 16,064.83 20,027.00 13,388.00 15,359.16 5 1 3 5.88
Annual Dec 27 15,374.01 19,926.00 13,465.00 14,800.09 7 4 2 5.65
Annual Dec 26 14,646.52 16,194.00 14,153.00 14,331.66 7 4 2 3.13
Quarterly Jun 26 14,323.50 14,436.00 14,211.00 14,323.50 2 2 -- 0.50
Quarterly Sep 26 14,252.50 14,273.00 14,232.00 14,252.50 2 1 1 -0.20
Quarterly Dec 26 14,237.00 14,284.00 14,190.00 14,237.00 2 1 1 -0.12

Actuals - Net Asset Value

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 14,180.00 13,924.39 1.84
Annual Dec 24 13,911.00 14,712.87 -5.45
Annual Dec 23 14,642.00 17,156.90 -14.66
Quarterly Mar 26 14,153.00 14,193.00 -0.28
Quarterly Dec 25 14,180.00 14,183.50 -0.02
Quarterly Sep 25 14,273.00 14,503.00 -1.59
Quarterly Jun 25 14,436.00 14,659.00 -1.52

Reference Information - Net Debt

Analyst Forecasts - Net Debt

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 4,137.35 5,240.00 2,888.00 4,057.55 7 2 2 -1.39
Annual Dec 27 4,704.54 5,528.00 3,753.00 4,819.54 7 2 2 -0.98
Annual Dec 26 4,255.62 5,722.00 -2,000.00 5,057.53 8 2 2 -18.01
Quarterly Mar 27 5,457.28 5,457.28 5,457.28 5,457.28 1 -- -- -2.99
Quarterly Jun 26 5,301.07 5,301.07 5,301.07 5,301.07 1 -- -- -5.32
Quarterly Sep 26 5,379.32 5,379.32 5,379.32 5,379.32 1 -- -- -7.71
Quarterly Dec 26 5,408.93 5,408.93 5,408.93 5,408.93 1 -- -- -1.90

Actuals - Net Debt

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 5,404.00 5,615.90 -3.77
Annual Dec 24 8,508.00 8,642.79 -1.56
Annual Dec 23 9,386.00 9,653.09 -2.77
Quarterly Mar 26 5,255.00 5,570.13 -5.66
Quarterly Dec 25 5,404.00 5,242.93 3.07
Quarterly Sep 25 5,428.00 5,538.66 -2.00
Quarterly Jun 25 5,368.00 5,807.20 -7.56

Reference Information - Net Income

Analyst Forecasts - Net Income

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 1,319.38 1,447.60 1,253.09 1,297.00 8 4 2 3.66
Annual Dec 27 1,239.25 1,326.74 1,179.91 1,227.66 8 4 2 5.91
Annual Dec 26 1,124.64 1,206.81 916.00 1,134.04 9 3 4 5.63
Quarterly Mar 27 304.93 304.93 304.93 304.93 1 1 -- 9.20
Quarterly Jun 26 287.18 293.03 269.68 293.00 4 -- 2 -1.43
Quarterly Sep 26 289.51 306.00 273.40 289.31 4 1 1 -2.26
Quarterly Dec 26 244.27 264.00 224.61 244.23 4 1 1 -0.65

Actuals - Net Income

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 1,075.00 1,062.50 1.18
Annual Dec 24 1,106.00 1,074.10 2.97
Annual Dec 23 853.00 864.19 -1.29
Quarterly Mar 26 321.00 276.29 16.18
Quarterly Dec 25 206.00 218.49 -5.72
Quarterly Sep 25 269.00 263.79 1.98
Quarterly Jun 25 295.00 289.16 2.02

Reference Information - Operating Profit

Analyst Forecasts - Operating Profit

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --

Actuals - Operating Profit

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Return On Equity

Analyst Forecasts - Return On Equity

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 8.91 9.61 8.20 8.95 6 -- -- 0.39
Annual Dec 27 7.81 9.08 5.00 8.40 9 -- -- 0.87
Annual Dec 26 7.33 8.44 4.40 8.00 9 -- -- -0.53
Quarterly Mar 27 8.56 8.56 8.56 8.56 1 -- -- 9.60
Quarterly Jun 26 7.98 8.29 7.54 8.10 3 -- -- -1.91
Quarterly Sep 26 8.23 8.70 7.68 8.30 3 -- -- -3.83
Quarterly Dec 26 6.94 7.29 6.33 7.20 3 -- -- -3.07

Actuals - Return On Equity

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 7.65 6.87 0.78
Annual Dec 24 7.75 6.15 1.60
Annual Dec 23 5.27 3.51 1.76
Quarterly Mar 26 9.07 7.96 1.11
Quarterly Dec 25 5.80 6.22 -0.42
Quarterly Sep 25 7.51 7.24 0.27
Quarterly Jun 25 8.56 8.11 0.45

Reference Information - Sales

Analyst Forecasts - Sales

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 11,160.16 11,900.77 7,958.00 11,469.00 10 5 3 -2.81
Annual Dec 27 10,940.60 11,350.76 9,302.00 11,038.00 13 8 3 -0.96
Annual Dec 26 10,567.32 10,869.37 8,239.00 10,742.05 14 8 4 -1.43
Quarterly Mar 27 2,821.89 2,827.00 2,816.77 2,821.89 2 1 1 2.51
Quarterly Jun 26 2,681.41 2,706.00 2,664.00 2,681.58 8 2 4 -0.38
Quarterly Sep 26 2,718.78 2,751.16 2,694.00 2,715.44 8 2 3 -1.60
Quarterly Dec 26 2,593.00 2,650.41 2,441.00 2,615.35 8 2 3 -1.41

Actuals - Sales

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Annual Dec 25 10,890.00 10,819.06 0.66
Annual Dec 24 11,484.00 11,393.68 0.79
Annual Dec 23 11,479.00 11,471.22 0.07
Quarterly Mar 26 2,741.00 2,641.51 3.77
Quarterly Dec 25 2,589.00 2,514.05 2.98
Quarterly Sep 25 2,694.00 2,633.22 2.31
Quarterly Jun 25 2,764.00 2,702.48 2.28

Reference Information - Earnings Per Share (Parent)

Analyst Forecasts - Earnings Per Share (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --

Actuals - Earnings Per Share (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Net Income (Parent)

Analyst Forecasts - Net Income (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --

Actuals - Net Income (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Operating Profit (Parent)

Analyst Forecasts - Operating Profit (Parent)

Last Month Revisions
Fiscal Period Period Ending Mean High Low Median # of Estimates # Up # Down Mean % Change
Annual Dec 28 -- -- -- -- -- -- -- --
Annual Dec 27 -- -- -- -- -- -- -- --
Annual Dec 26 -- -- -- -- -- -- -- --
Quarterly Mar 27 -- -- -- -- -- -- -- --
Quarterly Dec 26 -- -- -- -- -- -- -- --
Quarterly Sep 26 -- -- -- -- -- -- -- --
Quarterly Jun 26 -- -- -- -- -- -- -- --

Actuals - Operating Profit (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Reference Information - Sales (Parent)

Analyst Forecasts - Sales (Parent)

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

Actuals - Sales (Parent)

Fiscal Period Period Ending Reported Mean Estimate Surprise % Change
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --
Dec 00 -- -- --

Source: LSEG