Stock 43D DARLING INGREDIENTS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Darling Ingredients Inc. Börse Stuttgart

Equities

43D

US2372661015

Food Processing

Market Closed - Börse Stuttgart
Other stock markets
 07:00:51 28/06/2024 BST 		5-day change 1st Jan Change
34.02 EUR +2.32% Intraday chart for Darling Ingredients Inc. +3.00% -25.28%
06-21 Darling Ingredients Inc. announces an Increase in Equity Buyback. CI
06-12 This is getting interesting... Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,577 9,543 10,982 10,031 7,951 5,872 - -
Enterprise Value (EV) 1 6,154 10,969 12,376 13,289 12,252 9,959 9,492 9,444
P/E ratio 15 x 33.1 x 17.4 x 13.9 x 12.5 x 14.2 x 9.19 x 7.35 x
Yield - - - - - - - 0.36%
Capitalization / Revenue 1.36 x 2.67 x 2.32 x 1.54 x 1.17 x 0.98 x 0.92 x 0.91 x
EV / Revenue 1.83 x 3.07 x 2.61 x 2.03 x 1.8 x 1.67 x 1.48 x 1.46 x
EV / EBITDA 14.1 x 13 x 10 x 8.62 x 7.6 x 7.61 x 5.84 x 5.59 x
EV / FCF 1,970 x 31.8 x 28.8 x 31.5 x 35.6 x 17.2 x 12.3 x 12.8 x
FCF Yield 0.05% 3.14% 3.48% 3.18% 2.81% 5.81% 8.15% 7.81%
Price to Book 1.78 x 3.3 x 3.33 x 2.85 x 1.73 x 1.23 x 1.1 x 1.19 x
Nbr of stocks (in thousands) 163,711 162,068 161,808 160,271 159,532 159,780 - -
Reference price 2 27.96 58.88 67.87 62.59 49.84 36.75 36.75 36.75
Announcement Date 25/02/20 02/03/21 28/02/22 27/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,364 3,572 4,741 6,532 6,788 5,974 6,393 6,465
EBITDA 1 436.9 841.5 1,235 1,541 1,612 1,309 1,624 1,688
EBIT 1 111.4 491.4 886.6 1,075 974.3 684.8 996.3 931.4
Operating Margin 3.31% 13.76% 18.7% 16.46% 14.35% 11.46% 15.58% 14.41%
Earnings before Tax (EBT) 1 380.4 353.6 821.4 893.7 720 454.4 725.2 854.6
Net income 1 312.6 296.8 650.9 737.7 647.7 424.2 654.7 784.3
Net margin 9.29% 8.31% 13.73% 11.29% 9.54% 7.1% 10.24% 12.13%
EPS 2 1.860 1.780 3.900 4.490 3.990 2.597 4.000 5.003
Free Cash Flow 1 3.123 344.5 430.3 422.4 343.8 579 773.1 738
FCF margin 0.09% 9.65% 9.08% 6.47% 5.06% 9.69% 12.09% 11.42%
FCF Conversion (EBITDA) 0.71% 40.94% 34.85% 27.41% 21.33% 44.24% 47.6% 43.72%
FCF Conversion (Net income) 1% 116.08% 66.11% 57.26% 53.08% 136.48% 118.08% 94.1%
Dividend per Share 2 - - - - - - - 0.1333
Announcement Date 25/02/20 02/03/21 28/02/22 27/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,310 1,366 1,650 1,748 1,768 1,791 1,758 1,625 1,614 1,420 1,481 1,497 1,567 1,577 1,635
EBITDA 1 306.8 330.7 402.6 394.7 413 418.4 508.3 334.3 350.9 280.1 299.7 329.1 364 393.4 398
EBIT 1 212.4 236.7 292.5 268.3 273.1 267.4 351.8 176.2 178.9 116 143.2 184.5 206.4 233.9 263.7
Operating Margin 16.22% 17.32% 17.73% 15.35% 15.44% 14.93% 20.01% 10.84% 11.08% 8.17% 9.67% 12.33% 13.17% 14.83% 16.13%
Earnings before Tax (EBT) 1 195.4 216.8 252.2 227.5 197.2 216.8 295.9 112.7 94.5 85.5 64.4 104.9 145.1 187.5 208.4
Net income 1 155.8 188.1 202 191.1 156.6 185.8 252.4 125 84.52 81.16 67.2 101.2 132.9 171.1 177.3
Net margin 11.89% 13.76% 12.24% 10.93% 8.85% 10.37% 14.36% 7.69% 5.24% 5.71% 4.54% 6.76% 8.48% 10.85% 10.85%
EPS 2 0.9400 1.140 1.230 1.170 0.9600 1.140 1.550 0.7700 0.5200 0.5000 0.4554 0.6720 0.8880 1.107 1.130
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 28/02/22 10/05/22 09/08/22 08/11/22 27/02/23 09/05/23 08/08/23 07/11/23 27/02/24 25/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,576 1,426 1,394 3,258 4,301 4,087 3,620 3,572
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.609 x 1.695 x 1.129 x 2.114 x 2.668 x 3.122 x 2.229 x 2.116 x
Free Cash Flow 1 3.12 345 430 422 344 579 773 738
ROE (net income / shareholders' equity) 12.9% 10.9% 21.1% 20.8% 15.4% 9.5% 13% 13.7%
ROA (Net income/ Total Assets) 6.11% 5.42% 11.1% 9.62% 6.39% 4.8% 6.78% -
Assets 1 5,117 5,479 5,874 7,668 10,132 8,840 9,656 -
Book Value Per Share 2 15.70 17.80 20.40 21.90 28.90 29.90 33.40 30.80
Cash Flow per Share 2 - 3.740 4.220 4.960 5.540 5.440 7.080 7.850
Capex 1 359 280 274 391 555 457 457 407
Capex / Sales 10.69% 7.84% 5.78% 5.99% 8.18% 7.65% 7.15% 6.29%
Announcement Date 25/02/20 02/03/21 28/02/22 27/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Darling Ingredients Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
36.75 USD
Average target price
57.62 USD
Spread / Average Target
+56.78%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Food Processing

1st Jan change Capi.
NESTLÉ S.A. Stock Nestlé S.A.
-5.94% 268B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-9.65% 87.78B
DANONE Stock Danone
-2.73% 39.37B
KRAFT HEINZ Stock Kraft Heinz
-12.87% 39.12B
THE HERSHEY COMPANY Stock The Hershey Company
-1.40% 37.18B
GENERAL MILLS, INC. Stock General Mills, Inc.
-2.89% 35.31B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-16.30% 29.89B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-4.02% 29.52B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+4.52% 23.23B
Other Food Processing
  1. Stock Market
  2. Equities
  3. DAR Stock
  4. 43D Stock
  5. Financials Darling Ingredients Inc.