Market cap
$244 Mln
Revenue (TTM)
$430 Mln
P/E Ratio
--
P/B Ratio
5.3
Div. Yield
0 %
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
244 | 8,001 | 6,839 | 5,419 | 3,379 |
Revenue ($ Mln) |
430 | 6,785 | 18,330 | 1,109 | 10,272 |
Net Profit ($ Mln) |
-3.82 | 845.55 | 320.40 | 170.85 | 634.00 |
Net Margin (%) |
-0.89 | 12.46 | 1.75 | 15.41 | 6.17 |
RoE (%) |
5.08 | 34.41 | 8.44 | 13.08 | 11.76 |
Price to Earnings |
-- | 9.64 | 21.43 | 32.13 | 6.15 |
Price-To-Book |
5.32 | 1.67 | 1.76 | 4.08 | 0.59 |
Income Statement ($ Mln)
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
437.02 | 6,784.87 | 18,329.91 | 1,108.98 | 10,503.00 |
|
Cost of Revenue
|
288.18 | 5,062.58 | 16,882.40 | 704.60 | 9,748.00 |
|
Gross Profit
|
137.95 | 969.46 | 2,358.14 | 370.63 | 677.00 |
|
Operating Expenses
|
160.97 | 620.76 | 820.62 | 167.03 | 487.00 |
|
Operating Profit (EBIT)
|
-2.87 | 1,101.53 | 626.88 | 237.35 | 268.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-17.33 | 1,068.57 | 488.64 | 220.38 | 519.00 |
|
Provision for Tax
|
-5.33 | 215.05 | 169.72 | 49.53 | -39.00 |
|
Profit after Tax (Net Income)
|
-11.98 | 845.55 | 320.40 | 170.85 | 552.00 |
|
Minority Interest
|
5.45 | -6.64 | 0.19 | 0.00 | -4.00 |
|
Consolidated Profit
|
0.00 | 56.94 | 0.00 | 0.00 | 253.00 |
Liabilities ($ Mln)
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
46.05 | 0.00 | 3,875.62 | 1,326.78 | 5,513.00 |
|
Minority Interest
|
5.45 | -6.64 | 0.19 | 0.00 | -4.00 |
|
Non-Current Liabilities
|
37.67 | 0.00 | 4,159.33 | 212.68 | 1,462.00 |
|
Current Liabilities
|
74.22 | 0.00 | 2,889.21 | 164.12 | 1,785.00 |
|
Total Liabilities
|
209.24 | 10,298.78 | 10,343.53 | 1,707.56 | 8,246.00 |
Assets ($ Mln)
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
61.56 | 2,831.70 | 6,470.08 | 1,298.70 | 4,578.00 |
|
Current Assets
|
117.82 | 121.72 | 4,466.34 | 404.88 | 4,204.00 |
|
Total Assets
|
209.24 | 10,298.78 | 10,343.53 | 1,707.56 | 8,246.00 |
|
Total Debt*
|
24.87 | 0.00 | 3,661.89 | 142.44 | 2,060.00 |
|
Net Current Assets
|
0.00 | 0.00 | 0.00 | 240.76 | 0.00 |
Cashflow ($ Mln)
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-9.81 | 1,059.72 | 1,371.65 | 216.56 | 568.00 |
|
Cash Flow from Investing Activities
|
1.42 | -720.28 | -705.51 | -43.89 | -543.00 |
|
Cash from Financing Activities
|
5.91 | -337.89 | -2,113.00 | -152.81 | 44.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-10.95 | 0.72 | 14.69 | 11.03 | 7.31 |
|
ROE (%)
|
-14.07 | 34.41 | 8.44 | 13.08 | 10.10 |
|
ROA (%)
|
-3.99 | 11.63 | 2.28 | 9.35 | 4.93 |
|
EBIT Margin (%)
|
-3.19 | 15.63 | 3.53 | 20.40 | 3.23 |
|
Net Margin (%)
|
-2.74 | 12.46 | 1.75 | 15.41 | 5.26 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
11.66 | 16.25 | -0.12 | 9.42 | 6.98 |
|
EBIT Growth (%)
|
43.10 | 237.66 | -63.51 | 10.70 | -22.43 |
|
Net Profit Growth (%)
|
-7.13 | 684.57 | -73.96 | 14.51 | 38.69 |
|
EPS Growth (%)
|
28.88 | 687.47 | -74.00 | 16.26 | 39.63 |
|
Book Value Growth (%)
|
-36.65 | -- | 9.19 | 4.37 | 11.47 |
Valuation Ratios
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-1.07 | 91.95 | 8.59 | 32.01 | 8.64 |
|
Price / Book Value
|
5.32 | 1.67 | 2.53 | 3.94 | 0.59 |
|
Dividend Yield (%)
|
0.00 | 0.00 | -- | -- | 0.26 |
|
EV/EBITDA
|
-56.58 | 7.56 | 5.67 | 19.90 | 5.94 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.88 | 0.00 | 0.09 | 0.00 |
|
Short term debt to equity ratio
|
0.29 | 0.03 | 0.00 | 0.00 | 0.16 |
|
Current Ratio
|
1.59 | 1.50 | 1.55 | 2.47 | 2.36 |
|
Quick Ratio
|
1.02 | 0.99 | 0.83 | 1.39 | 1.37 |
|
Interest Coverage
|
-2.33 | 4.29 | 4.08 | 26.46 | 8.21 |
Operating Efficiency Ratios
| BRC Inc (BRCC) | Darling Ingredients (DAR) | Pilgrims Pride Corp (PPC) | Balchem Corporation (BCPC) | Seaboard (SEB) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.63 | 0.00 | 5.52 | 13.13 | 7.66 |
|
Asset Turnover
|
1.45 | 0.93 | 1.31 | 0.61 | 0.94 |
|
Receivable days
|
31.48 | 37.99 | 23.31 | 46.35 | 28.99 |
|
Inventory Days
|
64.79 | 39.01 | 43.17 | 71.86 | 58.82 |
|
Payable days
|
51.59 | 25.42 | 30.21 | 31.56 | 16.41 |
|
Cash Conversion Cycle
|
44.68 | 51.58 | 36.27 | 86.65 | 71.40 |