Market cap
$2,841 Mln
Revenue (TTM)
$731 Mln
P/E Ratio
34.6
P/B Ratio
3
Div. Yield
0.9 %
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
2,841 | 8,577 | 6,696 | 5,519 | 3,589 |
Revenue ($ Mln) |
731 | 6,785 | 18,330 | 1,109 | 10,503 |
Net Profit ($ Mln) |
83.02 | 845.55 | 320.40 | 170.85 | 552.00 |
Net Margin (%) |
11.36 | 12.46 | 1.75 | 15.41 | 5.26 |
RoE (%) |
8.75 | 16.35 | 8.47 | 13.08 | 10.08 |
Price to Earnings |
34.56 | 10.52 | 20.99 | 32.55 | 6.53 |
Price-To-Book |
3.04 | 1.56 | 1.67 | 4.14 | 0.64 |
Income Statement ($ Mln)
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
731.09 | 6,784.87 | 18,329.91 | 1,108.98 | 10,503.00 |
|
Cost of Revenue
|
479.23 | 5,062.58 | 16,882.40 | 704.60 | 9,748.00 |
|
Gross Profit
|
260.27 | 969.46 | 2,358.14 | 370.63 | 677.00 |
|
Operating Expenses
|
169.28 | 620.76 | 820.62 | 167.03 | 487.00 |
|
Operating Profit (EBIT)
|
82.58 | 1,101.53 | 626.88 | 237.35 | 268.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
112.36 | 1,068.57 | 488.64 | 220.38 | 519.00 |
|
Provision for Tax
|
29.45 | 215.05 | 169.72 | 49.53 | -39.00 |
|
Profit after Tax (Net Income)
|
83.02 | 845.55 | 320.40 | 170.85 | 552.00 |
|
Minority Interest
|
0.11 | -7.97 | 1.48 | 0.00 | -5.00 |
|
Consolidated Profit
|
28.79 | 56.94 | 0.00 | 0.00 | 253.00 |
Liabilities ($ Mln)
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
949.81 | 5,369.32 | 3,875.62 | 1,326.78 | 5,513.00 |
|
Minority Interest
|
0.11 | -7.97 | 1.48 | 0.00 | -5.00 |
|
Non-Current Liabilities
|
206.39 | 4,129.85 | 4,159.33 | 212.68 | 1,462.00 |
|
Current Liabilities
|
124.17 | 1,129.38 | 2,889.21 | 164.12 | 1,785.00 |
|
Total Liabilities
|
1,253.98 | 10,298.78 | 10,343.53 | 1,686.25 | 8,246.00 |
Assets ($ Mln)
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
948.78 | 9,086.89 | 6,470.08 | 1,298.70 | 4,578.00 |
|
Current Assets
|
331.10 | 1,604.18 | 4,466.34 | 404.88 | 4,204.00 |
|
Total Assets
|
1,254.39 | 10,298.78 | 10,343.53 | 1,686.25 | 8,246.00 |
|
Total Debt*
|
17.76 | 3,715.10 | 3,661.89 | 142.44 | 2,060.00 |
|
Net Current Assets
|
206.94 | 474.80 | 1,577.13 | 240.76 | 2,419.00 |
Cashflow ($ Mln)
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
130.61 | 1,059.72 | 1,371.65 | 216.56 | 568.00 |
|
Cash Flow from Investing Activities
|
-110.55 | -720.28 | -705.51 | -43.89 | -543.00 |
|
Cash from Financing Activities
|
-32.55 | -337.89 | -2,113.00 | -152.81 | 44.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
10.87 | 0.72 | 14.69 | 11.08 | 7.31 |
|
ROE (%)
|
8.75 | 16.35 | 8.47 | 13.08 | 10.08 |
|
ROA (%)
|
6.06 | 7.26 | 2.42 | 9.35 | 5.52 |
|
EBIT Margin (%)
|
15.43 | 15.63 | 3.53 | 20.40 | 3.23 |
|
Net Margin (%)
|
11.36 | 12.46 | 1.75 | 15.41 | 5.26 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.20 | 16.25 | -0.12 | 9.42 | 6.98 |
|
EBIT Growth (%)
|
-30.96 | 237.66 | -63.51 | 10.70 | -22.43 |
|
Net Profit Growth (%)
|
-11.47 | 684.57 | -73.96 | 14.51 | 38.69 |
|
EPS Growth (%)
|
-13.57 | 687.47 | -74.00 | 16.26 | 39.63 |
|
Book Value Growth (%)
|
0.71 | 14.38 | 9.19 | 4.37 | 11.47 |
Valuation Ratios
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
26.69 | 91.95 | 8.59 | 32.01 | 8.64 |
|
Price / Book Value
|
3.04 | 1.56 | 1.67 | 4.14 | 0.64 |
|
Dividend Yield (%)
|
0.91 | 0.00 | 0.00 | 0.56 | 0.24 |
|
EV/EBITDA
|
20.22 | 7.92 | 8.30 | 20.45 | 6.25 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.64 | 0.88 | 0.09 | 0.18 |
|
Short term debt to equity ratio
|
0.01 | 0.03 | 0.00 | 0.00 | 0.16 |
|
Current Ratio
|
2.67 | 1.42 | 1.55 | 2.47 | 2.36 |
|
Quick Ratio
|
1.88 | 0.88 | 0.83 | 1.39 | 1.37 |
|
Interest Coverage
|
252.36 | 4.29 | 4.08 | 26.46 | 8.21 |
Operating Efficiency Ratios
| Tootsie Roll (TR) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.18 | 10.42 | 5.52 | 13.13 | 7.66 |
|
Asset Turnover
|
0.53 | 0.58 | 1.39 | 0.61 | 1.05 |
|
Receivable days
|
26.13 | 37.99 | 23.31 | 46.35 | 28.99 |
|
Inventory Days
|
59.09 | 39.01 | 43.17 | 71.86 | 58.82 |
|
Payable days
|
11.31 | 25.42 | 30.21 | 31.56 | 16.41 |
|
Cash Conversion Cycle
|
73.91 | 51.58 | 36.27 | 86.65 | 71.40 |