Market cap
$3,589 Mln
Revenue (TTM)
$10,503 Mln
P/E Ratio
6.5
P/B Ratio
0.6
Div. Yield
0.2 %
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
3,589 | 8,577 | 6,696 | 5,519 | 3,263 |
Revenue ($ Mln) |
10,503 | 6,785 | 18,330 | 1,109 | 1,206 |
Net Profit ($ Mln) |
552.00 | 845.55 | 320.40 | 170.85 | 131.52 |
Net Margin (%) |
5.26 | 12.46 | 1.75 | 15.41 | 10.90 |
RoE (%) |
10.08 | 16.35 | 8.47 | 13.08 | 10.55 |
Price to Earnings |
6.53 | 10.52 | 20.99 | 32.55 | 26.79 |
Price-To-Book |
0.64 | 1.56 | 1.67 | 4.14 | 2.54 |
Income Statement ($ Mln)
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
10,503.00 | 6,784.87 | 18,329.91 | 1,108.98 | 1,206.30 |
|
Cost of Revenue
|
9,748.00 | 5,062.58 | 16,882.40 | 704.60 | 710.79 |
|
Gross Profit
|
677.00 | 969.46 | 2,358.14 | 370.63 | 425.20 |
|
Operating Expenses
|
487.00 | 620.76 | 820.62 | 167.03 | 382.11 |
|
Operating Profit (EBIT)
|
268.00 | 1,101.53 | 626.88 | 237.35 | 113.40 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
519.00 | 1,068.57 | 488.64 | 220.38 | 169.04 |
|
Provision for Tax
|
-39.00 | 215.05 | 169.72 | 49.53 | 37.51 |
|
Profit after Tax (Net Income)
|
552.00 | 845.55 | 320.40 | 170.85 | 131.52 |
|
Minority Interest
|
-5.00 | -7.97 | 1.48 | 0.00 | 0.00 |
|
Consolidated Profit
|
253.00 | 56.94 | 0.00 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
5,513.00 | 5,369.32 | 3,875.62 | 1,326.78 | 1,231.13 |
|
Minority Interest
|
-5.00 | -7.97 | 1.48 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
1,462.00 | 4,129.85 | 4,159.33 | 212.68 | 488.87 |
|
Current Liabilities
|
1,785.00 | 1,129.38 | 2,889.21 | 164.12 | 92.85 |
|
Total Liabilities
|
8,246.00 | 10,298.78 | 10,343.53 | 1,686.25 | 1,777.78 |
Assets ($ Mln)
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4,578.00 | 9,086.89 | 6,470.08 | 1,298.70 | 1,285.93 |
|
Current Assets
|
4,204.00 | 1,604.18 | 4,466.34 | 404.88 | 526.92 |
|
Total Assets
|
8,246.00 | 10,298.78 | 10,343.53 | 1,686.25 | 1,777.78 |
|
Total Debt*
|
2,060.00 | 3,715.10 | 3,661.89 | 142.44 | 493.20 |
|
Net Current Assets
|
2,419.00 | 474.80 | 1,577.13 | 240.76 | 434.07 |
Cashflow ($ Mln)
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
568.00 | 1,059.72 | 1,371.65 | 216.56 | 160.56 |
|
Cash Flow from Investing Activities
|
-543.00 | -720.28 | -705.51 | -43.89 | -148.18 |
|
Cash from Financing Activities
|
44.00 | -337.89 | -2,113.00 | -152.81 | -3.04 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.31 | 0.72 | 14.69 | 11.08 | 8.57 |
|
ROE (%)
|
10.08 | 16.35 | 8.47 | 13.08 | 10.55 |
|
ROA (%)
|
5.52 | 7.26 | 2.42 | 9.35 | 7.06 |
|
EBIT Margin (%)
|
3.23 | 15.63 | 3.53 | 20.40 | 13.94 |
|
Net Margin (%)
|
5.26 | 12.46 | 1.75 | 15.41 | 10.90 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.98 | 16.25 | -0.12 | 9.42 | 11.75 |
|
EBIT Growth (%)
|
-22.43 | 237.66 | -63.51 | 10.70 | 179.11 |
|
Net Profit Growth (%)
|
38.69 | 684.57 | -73.96 | 14.51 | 6.54 |
|
EPS Growth (%)
|
39.63 | 687.47 | -74.00 | 16.26 | 5.19 |
|
Book Value Growth (%)
|
11.47 | 14.38 | 9.19 | 4.37 | 6.64 |
Valuation Ratios
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
8.64 | 91.95 | 8.59 | 32.01 | 24.54 |
|
Price / Book Value
|
0.64 | 1.56 | 1.67 | 4.14 | 2.54 |
|
Dividend Yield (%)
|
0.24 | 0.00 | 0.00 | 0.56 | 0.00 |
|
EV/EBITDA
|
6.25 | 7.92 | 8.30 | 20.45 | 13.39 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.18 | 0.64 | 0.88 | 0.09 | 0.32 |
|
Short term debt to equity ratio
|
0.16 | 0.03 | 0.00 | 0.00 | 0.00 |
|
Current Ratio
|
2.36 | 1.42 | 1.55 | 2.47 | 5.68 |
|
Quick Ratio
|
1.37 | 0.88 | 0.83 | 1.39 | 4.65 |
|
Interest Coverage
|
8.21 | 4.29 | 4.08 | 26.46 | 13.21 |
Operating Efficiency Ratios
| Seaboard (SEB) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Freshpet (FRPT) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.66 | 10.42 | 5.52 | 13.13 | 5.68 |
|
Asset Turnover
|
1.05 | 0.58 | 1.39 | 0.61 | 0.65 |
|
Receivable days
|
28.99 | 37.99 | 23.31 | 46.35 | 21.90 |
|
Inventory Days
|
58.82 | 39.01 | 43.17 | 71.86 | 42.51 |
|
Payable days
|
16.41 | 25.42 | 30.21 | 31.56 | 22.02 |
|
Cash Conversion Cycle
|
71.40 | 51.58 | 36.27 | 86.65 | 42.40 |