vs
Side-by-side financial comparison of Primo Brands Corp (PRMB) and Zoetis (ZTS). Click either name above to swap in a different company.
Zoetis is the larger business by last-quarter revenue ($2.4B vs $1.6B, roughly 1.5× Primo Brands Corp). Zoetis runs the higher net margin — 25.3% vs -0.8%, a 26.1% gap on every dollar of revenue. Zoetis produced more free cash flow last quarter ($732.0M vs $57.3M).
Primo Brands Corporation is an American-Canadian water company offering multi-gallon bottled water, water dispensers, self-service refill water machines, and water filtration appliances. The company is headquartered in Tampa, Florida, and services residential and commercial customers across the United States, Canada, Europe and Israel.
Zoetis Inc. (/zō-EH-tis/) is an American drug company, the world's largest producer of medicine and vaccinations for pets and livestock. The company was a subsidiary of Pfizer, the world's largest drug maker, but with Pfizer's spinoff of its 83% interest in the firm it is now a completely independent company. The company directly markets its products in approximately 45 countries, and sells them in more than 100 countries. Operations outside the United States accounted for 50% of the total re...
PRMB vs ZTS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.6B | $2.4B |
| Net Profit | $-13.0M | $603.0M |
| Gross Margin | 27.7% | 70.2% |
| Operating Margin | 1.2% | 31.9% |
| Net Margin | -0.8% | 25.3% |
| Revenue YoY | — | 3.0% |
| Net Profit YoY | — | 3.8% |
| EPS (diluted) | $-0.03 | $1.37 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.6B | $2.4B | ||
| Q3 25 | $1.8B | $2.4B | ||
| Q2 25 | $1.7B | $2.5B | ||
| Q1 25 | $1.6B | $2.2B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | $0 | $2.4B | ||
| Q2 24 | $1.3B | $2.4B | ||
| Q1 24 | $1.1B | $2.2B |
| Q4 25 | $-13.0M | $603.0M | ||
| Q3 25 | $16.8M | $721.0M | ||
| Q2 25 | $27.6M | $718.0M | ||
| Q1 25 | $28.7M | $631.0M | ||
| Q4 24 | — | $581.0M | ||
| Q3 24 | $-2.0K | $682.0M | ||
| Q2 24 | $54.5M | $624.0M | ||
| Q1 24 | $33.5M | $599.0M |
| Q4 25 | 27.7% | 70.2% | ||
| Q3 25 | 29.9% | 71.5% | ||
| Q2 25 | 31.3% | 73.6% | ||
| Q1 25 | 32.3% | 72.0% | ||
| Q4 24 | — | 69.5% | ||
| Q3 24 | — | 70.6% | ||
| Q2 24 | 32.7% | 71.7% | ||
| Q1 24 | 30.4% | 70.6% |
| Q4 25 | 1.2% | 31.9% | ||
| Q3 25 | 8.3% | 37.0% | ||
| Q2 25 | 6.5% | 36.7% | ||
| Q1 25 | 9.5% | 36.5% | ||
| Q4 24 | — | 31.6% | ||
| Q3 24 | — | 36.6% | ||
| Q2 24 | 12.1% | 33.0% | ||
| Q1 24 | 11.0% | 34.1% |
| Q4 25 | -0.8% | 25.3% | ||
| Q3 25 | 1.0% | 30.0% | ||
| Q2 25 | 1.6% | 29.2% | ||
| Q1 25 | 1.8% | 28.4% | ||
| Q4 24 | — | 25.1% | ||
| Q3 24 | — | 28.6% | ||
| Q2 24 | 4.1% | 26.4% | ||
| Q1 24 | 2.9% | 27.4% |
| Q4 25 | $-0.03 | $1.37 | ||
| Q3 25 | $0.04 | $1.63 | ||
| Q2 25 | $0.07 | $1.61 | ||
| Q1 25 | $0.08 | $1.41 | ||
| Q4 24 | — | $1.29 | ||
| Q3 24 | $-20.00 | $1.50 | ||
| Q2 24 | $0.25 | $1.37 | ||
| Q1 24 | $0.15 | $1.31 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $376.7M | — |
| Total DebtLower is stronger | $5.2B | — |
| Stockholders' EquityBook value | $3.0B | $3.3B |
| Total Assets | $10.6B | $15.5B |
| Debt / EquityLower = less leverage | 1.72× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $376.7M | — | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.7B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $2.0B |
| Q4 25 | $5.2B | — | ||
| Q3 25 | $5.1B | — | ||
| Q2 25 | $5.1B | — | ||
| Q1 25 | $5.0B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $3.0B | $3.3B | ||
| Q3 25 | $3.2B | $5.4B | ||
| Q2 25 | $3.2B | $5.0B | ||
| Q1 25 | $3.3B | $4.7B | ||
| Q4 24 | — | $4.8B | ||
| Q3 24 | $-2.0K | $5.2B | ||
| Q2 24 | $-296.8M | $5.0B | ||
| Q1 24 | $-349.8M | $5.1B |
| Q4 25 | $10.6B | $15.5B | ||
| Q3 25 | $11.0B | $15.2B | ||
| Q2 25 | $11.0B | $14.5B | ||
| Q1 25 | $11.0B | $14.1B | ||
| Q4 24 | — | $14.2B | ||
| Q3 24 | $0 | $14.4B | ||
| Q2 24 | — | $14.2B | ||
| Q1 24 | — | $14.3B |
| Q4 25 | 1.72× | — | ||
| Q3 25 | 1.61× | — | ||
| Q2 25 | 1.57× | — | ||
| Q1 25 | 1.51× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $203.1M | $893.0M |
| Free Cash FlowOCF − Capex | $57.3M | $732.0M |
| FCF MarginFCF / Revenue | 3.7% | 30.7% |
| Capex IntensityCapex / Revenue | 9.4% | 6.7% |
| Cash ConversionOCF / Net Profit | — | 1.48× |
| TTM Free Cash FlowTrailing 4 quarters | $302.9M | $2.3B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $203.1M | $893.0M | ||
| Q3 25 | $283.4M | $938.0M | ||
| Q2 25 | $155.0M | $486.0M | ||
| Q1 25 | $38.8M | $587.0M | ||
| Q4 24 | — | $905.0M | ||
| Q3 24 | $0 | $951.0M | ||
| Q2 24 | $102.5M | $502.0M | ||
| Q1 24 | $6.0M | $595.0M |
| Q4 25 | $57.3M | $732.0M | ||
| Q3 25 | $167.7M | $805.0M | ||
| Q2 25 | $101.1M | $308.0M | ||
| Q1 25 | $-23.2M | $438.0M | ||
| Q4 24 | — | $689.0M | ||
| Q3 24 | — | $784.0M | ||
| Q2 24 | $61.4M | $370.0M | ||
| Q1 24 | $-17.5M | $455.0M |
| Q4 25 | 3.7% | 30.7% | ||
| Q3 25 | 9.5% | 33.5% | ||
| Q2 25 | 5.8% | 12.5% | ||
| Q1 25 | -1.4% | 19.7% | ||
| Q4 24 | — | 29.7% | ||
| Q3 24 | — | 32.8% | ||
| Q2 24 | 4.7% | 15.7% | ||
| Q1 24 | -1.5% | 20.8% |
| Q4 25 | 9.4% | 6.7% | ||
| Q3 25 | 6.6% | 5.5% | ||
| Q2 25 | 3.1% | 7.2% | ||
| Q1 25 | 3.8% | 6.7% | ||
| Q4 24 | — | 9.3% | ||
| Q3 24 | — | 7.0% | ||
| Q2 24 | 3.1% | 5.6% | ||
| Q1 24 | 2.1% | 6.4% |
| Q4 25 | — | 1.48× | ||
| Q3 25 | 16.87× | 1.30× | ||
| Q2 25 | 5.62× | 0.68× | ||
| Q1 25 | 1.35× | 0.93× | ||
| Q4 24 | — | 1.56× | ||
| Q3 24 | — | 1.39× | ||
| Q2 24 | 1.88× | 0.80× | ||
| Q1 24 | 0.18× | 0.99× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
PRMB
| Regional Spring Water | $765.1M | 49% |
| Purified Water | $484.5M | 31% |
| Other | $188.4M | 12% |
| Premium Water | $90.3M | 6% |
| Other Water | $25.8M | 2% |
ZTS
| Other | $1.3B | 56% |
| Livestock | $234.0M | 10% |
| Pain Sedation | $209.0M | 9% |
| Other Pharmaceuticals | $188.0M | 8% |
| Swine | $125.0M | 5% |
| Poultry | $117.0M | 5% |
| Fish | $81.0M | 3% |
| Other Non Pharmaceuticals | $70.0M | 3% |
| Manufactured Product Other | $18.0M | 1% |
| Medicated Feed Additives | $12.0M | 1% |
