F

International Flavors & Fragran — Earnings Quality Grade F

IFF · Basic Materials

Major red flags

Revenue
$10.9B
2025
Net Income
-$361M
2025
Gross Margin
36.2%
Free Cash Flow
$254M
01

Screening Summary

12
Passed
3
Watch
2
Failed
-2.54
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 58 days, change +6 days YoY

A2AR vs Revenue Growth

AR growth 6.6% vs revenue growth -5.2%

A3Revenue vs CFFO

Revenue -5.2%, CFFO -20.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 4.8% vs COGS -5.5%. Normal

!
B2CapEx vs Revenue

CapEx growth 27.4% is >2x revenue growth -5.2%

B3SG&A Ratio

SG&A/Gross Profit = 46.6%. Normal

B4Gross Margin

Gross margin 36.2%, change +0.3pp. Stable

03

Cash Flow Quality

!
C1CFFO vs Net Income

CFFO/NI = -2.35. Below 1.0

C2Free Cash Flow

FCF $0.3B, FCF/NI = -0.70

C3Accruals Ratio

Accruals ratio = -4.7%. Low accruals

C4Cash vs Debt

Cash $0.6B covers only 9% of debt $6.6B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $14.3B = 101% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 8.5x (>4x). Financial stress

D3Soft Asset Growth

Other assets 6.2% vs revenue -5.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -8% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
1.124
DSRI
AR growing faster than revenue?
0.993
GMI
Gross margin declining?
1.05
AQI
Asset quality deteriorating?
0.948
SGI
Revenue growth rate
1.101
DEPI
Depreciation slowing?
0.969
SGAI
SG&A ratio changing?
-0.0474
TATA
Accruals level
0.819
LVGI
Leverage increasing?
05

Altman Z-Score

1.25
Grey Zone
0 Distress1.102.605.0+ Safe
0.065
Liquidity
-0.1338
Cumulative profit
-0.0072
Operating efficiency
1.2467
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-10

International Flavors & Fragran (IFF) 财报排雷评级 F — EarningsGrade