…
Darling Ingredients Inc. develops, produces, and sells sustainable natural ingredients from edible and inedible bio-nutrients in North America, Europe, China, South America, and internationally. The Feed Ingredients segment collects and processes animal by-products into non-food grade oils and protein meals; bakery residuals into cookie meal used in poultry and swine rations; used cooking oil into non-food grade fats; and porcine and bovine blood into blood plasma powder and hemoglobin. This segment is also involved in the processing of selected portions of slaughtered animals into pet food, as well as of cattle hides and hog skins; production of organic fertilizers; rearing and processing of black soldier fly larvae into specialty proteins and fats for use in animal feed and pet food; and grease trap collection services to food service establishments. Its Food Ingredients segment engages in the purchase and processing of beef and pork bone chips, beef hides, and pig and fish skins into collagen; collection and processing of porcine and bovine intestines into natural casings; extraction and processing of porcine mucosa into crude heparin; collection and refining of animal fat into food grade fat; and processing of bones to bone chips and bone ash. The Fuel Ingredients segment is involved in the conversion of organic sludge and food waste into biogas; collection and conversion of fallen stock and certain animal by-products into low-grade energy sources; and processing of manure into natural bio-phosphate. It also provides environmental services, including disposal services; and yellow grease, fuel feedstock, and agriculture-based biofuels. The company sells its products under the Rendac, Sonac, FASA, Ecoson, Rousselot, Gelnex, and CTH brands. The company was formerly known as Darling International Inc. and changed its name to Darling Ingredients Inc. in May 2014. Darling Ingredients Inc. was founded in 1882 and is headquartered in Irving, Texas.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 61.03M | 247.51M | 719.96M | 893.72M | 821.40M |
| Minority interest | -7.58M | -6.96M | -12.66M | -9.40M | -6.38M |
| Net income | 62.80M | 278.88M | 647.73M | 737.69M | 650.91M |
| Selling general administrative | 551.16M | 492.11M | 542.53M | 436.61M | 391.54M |
| Gross profit | 964.95M | 1277.84M | 1645.02M | 1529.60M | 1241.98M |
| Reconciled depreciation | 508.50M | 503.82M | 502.01M | 394.72M | 316.39M |
| Ebit | 413.80M | 501.37M | 979.18M | 1029.07M | 884.47M |
| Ebitda | 922.30M | 1005.19M | 1481.19M | 1466.83M | 1203.28M |
| Depreciation and amortization | 508.50M | 503.82M | 502.01M | 437.76M | 318.81M |
| Non operating income net other | - | - | - | - | -1.00M |
| Operating income | 413.80M | 468.22M | 949.73M | 1029.07M | 884.47M |
| Other operating expenses | 5722.08M | 5246.96M | 5838.35M | 5833.94M | 4207.31M |
| Interest expense | 222.28M | 253.86M | 259.22M | 125.57M | 62.08M |
| Tax provision | -9.36M | -38.34M | 59.57M | 146.63M | 164.11M |
| Interest income | 209.90M | 243.02M | 246.08M | 131.74M | 58.52M |
| Net interest income | -222.28M | -253.86M | -259.22M | -125.57M | -62.08M |
| Non recurring | - | - | - | - | 2.17M |
| Income tax expense | -9.36M | -38.34M | 59.57M | 146.63M | 164.11M |
| Total revenue | 6135.88M | 5715.18M | 6788.08M | 6532.20M | 4741.37M |
| Total operating expenses | 551.16M | 809.62M | 695.29M | 831.33M | 707.92M |
| Cost of revenue | 5170.92M | 4437.34M | 5143.06M | 5002.61M | 3499.39M |
| Total other income expense net | -352.77M | -220.71M | -229.77M | -135.35M | -63.07M |
| Net income from continuing ops | 70.39M | 285.85M | 732.36M | 747.09M | 657.29M |
| Net income applicable to common shares | 62.80M | 278.88M | 647.73M | 737.69M | 650.91M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 10298.78M | 10070.47M | 11061.08M | 9202.37M | 6133.73M |
| Intangible assets | 845.00M | 898.41M | 1075.89M | 865.12M | 397.80M |
| Other current assets | 813.21M | 160.98M | 148.53M | 56.32M | 38.60M |
| Total liab | 5489.27M | 5606.18M | 6367.39M | 5305.88M | 2785.94M |
| Total stockholder equity | 4736.91M | 4377.81M | 4605.43M | 3809.02M | 3280.96M |
| Deferred long term liab | - | - | - | - | 362.94M |
| Other current liab | 526.60M | 489.30M | 441.00M | 476.87M | 367.12M |
| Common stock | 1.76M | 1.75M | 1.74M | 1.74M | 1.72M |
| Capital stock | 1.76M | 1.75M | 1.74M | 1.74M | 1.72M |
| Retained earnings | 4074.94M | 4012.13M | 3733.25M | 3085.53M | 2347.84M |
| Other liab | - | - | - | 780.76M | 473.97M |
| Good will | 2459.03M | 2322.59M | 2484.50M | 1970.38M | 1219.12M |
| Other assets | 214.71M | 301.62M | 252.67M | 154.16M | 83.01M |
| Cash | 88.67M | 75.97M | 126.50M | 127.02M | 68.91M |
| Cash and equivalents | 88.67M | 75.97M | 126.50M | 127.02M | 68.91M |
| Total current liabilities | 1034.65M | 1043.50M | 998.14M | 1068.44M | 752.68M |
| Current deferred revenue | - | -904.49M | 4.35M | - | 15.87M |
| Net debt | 4072.90M | 4181.11M | 4510.80M | 3448.73M | 1552.96M |
| Short term debt | 136.96M | 195.78M | 116.03M | 119.08M | 62.58M |
| Short long term debt | 75.22M | 133.02M | 60.70M | 69.85M | 24.41M |
| Short long term debt total | 4161.57M | 4257.09M | 4637.30M | 3575.75M | 1621.86M |
| Other stockholder equity | 999.41M | 1048.17M | 1068.78M | 1105.63M | 1253.10M |
| Property plant equipment | 3019.84M | 2924.36M | 3140.72M | 2648.22M | 1995.54M |
| Total current assets | 1553.37M | 1439.44M | 1855.67M | 1638.10M | 1089.01M |
| Long term investments | 2206.83M | 2263.71M | 2251.63M | 1926.39M | 1349.25M |
| Net tangible assets | - | - | - | 973.52M | 3280.96M |
| Short term investments | - | 277.47M | - | - | - |
| Net receivables | 651.49M | 625.65M | 821.89M | 695.16M | 470.17M |
| Long term debt | 3862.24M | 3908.98M | 4366.37M | 3314.97M | 1438.97M |
| Inventory | 527.74M | 576.84M | 758.74M | 673.62M | 457.46M |
| Accounts payable | 371.08M | 348.70M | 425.59M | 472.49M | 307.12M |
| Noncontrolling interest in consolidated entity | - | - | - | - | 66.83M |
| Accumulated other comprehensive income | -339.19M | -684.24M | -198.35M | -383.87M | -321.69M |
| Common stock total equity | - | - | - | - | 1.72M |
| Retained earnings total equity | - | - | - | - | 2347.84M |
| Treasury stock | - | - | - | - | -374.72M |
| Non currrent assets other | 313.13M | 199.59M | 234.96M | 136.27M | 66.80M |
| Non current assets total | 8745.42M | 8631.04M | 9205.42M | 7564.27M | 5044.71M |
| Capital lease obligations | 224.11M | 215.09M | 210.23M | 190.94M | 158.48M |
| Long term debt total | 3862.24M | 3908.98M | 4366.37M | 3314.97M | 1438.97M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -498.90M | -1675.45M | -2416.55M | -490.26M |
| Change to liabilities | - | - | - | 65.94M | 84.58M |
| Total cashflows from investing activities | -720.28M | -498.90M | -1675.45M | -2416.55M | -490.26M |
| Net borrowings | -180.66M | -346.81M | 959.41M | 1872.39M | -105.96M |
| Total cash from financing activities | -337.89M | -399.56M | 876.29M | 1678.60M | -221.36M |
| Change to operating activities | - | - | - | -16.76M | 14.72M |
| Net income | 62.80M | 285.85M | 660.39M | 747.09M | 657.29M |
| Change in cash | -8.20M | -47.14M | 114.28M | 81.10M | -12.65M |
| Begin period cash flow | 113.55M | 264.45M | 150.17M | 69.07M | 81.72M |
| End period cash flow | 105.36M | 217.31M | 264.45M | 150.17M | 69.07M |
| Total cash from operating activities | 1059.72M | 839.29M | 899.26M | 813.74M | 704.42M |
| Issuance of capital stock | 0.41M | 0.45M | 0.00M | 0.00M | 0.05M |
| Depreciation | 508.50M | 503.82M | 502.01M | 394.72M | 316.39M |
| Other cashflows from investing activities | 15.03M | 40.32M | 49.76M | -2025.24M | -216.14M |
| Dividends paid | - | - | - | - | -664.42M |
| Change to inventory | 27.37M | 163.78M | 49.58M | -130.17M | -72.92M |
| Change to account receivables | -50.09M | 179.84M | -10.83M | -56.54M | -79.95M |
| Sale purchase of stock | -34.67M | -34.27M | -52.94M | -125.53M | -167.71M |
| Other cashflows from financing activities | -104.64M | -18.93M | -30.18M | 3764.49M | 1272.12M |
| Change to netincome | - | - | - | -182.63M | 123.57M |
| Capital expenditures | 380.49M | 332.48M | 557.00M | 392.80M | 274.40M |
| Change receivables | - | - | - | - | -79.95M |
| Cash flows other operating | - | - | - | - | -401.49M |
| Exchange rate changes | - | - | - | - | -5.45M |
| Cash and cash equivalents changes | - | - | - | - | -12.65M |
| Change in working capital | 42.87M | 255.32M | -52.18M | -141.03M | -34.74M |
| Stock based compensation | 21.80M | 20.92M | 33.16M | 25.00M | 21.84M |
| Other non cash items | 502.81M | -40.23M | -221.88M | -258.78M | -353.16M |
| Free cash flow | 679.23M | 506.81M | 342.26M | 420.94M | 430.02M |
Sector: Consumer Defensive Industry: Packaged Foods
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| DAR Darling Ingredients Inc |
- -% |
54.18 | 154.54 | 17.12 | 1.56 | 1.98 | 2.19 | 16.99 |
| NSRGF Nestle SA |
- -% |
105.38 | 26.86 | 18.76 | 3.13 | 7.10 | 3.81 | 21.70 |
| NSRGY Nestle SA ADR |
-1.57 1.50% |
103.44 | 26.82 | 18.66 | 3.18 | 7.07 | 3.81 | 21.70 |
| DANOY Danone PK |
-0.17 1.11% |
15.17 | 24.23 | 17.64 | 1.88 | 2.57 | 1.88 | 11.70 |
| GPDNF Danone S.A |
- -% |
75.55 | 20.30 | 14.75 | 1.65 | 2.24 | 1.76 | 10.92 |
Darling Ingredients Inc. develops, produces, and sells sustainable natural ingredients from edible and inedible bio-nutrients in North America, Europe, China, South America, and internationally. The Feed Ingredients segment collects and processes animal by-products into non-food grade oils and protein meals; bakery residuals into cookie meal used in poultry and swine rations; used cooking oil into non-food grade fats; and porcine and bovine blood into blood plasma powder and hemoglobin. This segment is also involved in the processing of selected portions of slaughtered animals into pet food, as well as of cattle hides and hog skins; production of organic fertilizers; rearing and processing of black soldier fly larvae into specialty proteins and fats for use in animal feed and pet food; and grease trap collection services to food service establishments. Its Food Ingredients segment engages in the purchase and processing of beef and pork bone chips, beef hides, and pig and fish skins into collagen; collection and processing of porcine and bovine intestines into natural casings; extraction and processing of porcine mucosa into crude heparin; collection and refining of animal fat into food grade fat; and processing of bones to bone chips and bone ash. The Fuel Ingredients segment is involved in the conversion of organic sludge and food waste into biogas; collection and conversion of fallen stock and certain animal by-products into low-grade energy sources; and processing of manure into natural bio-phosphate. It also provides environmental services, including disposal services; and yellow grease, fuel feedstock, and agriculture-based biofuels. The company sells its products under the Rendac, Sonac, FASA, Ecoson, Rousselot, Gelnex, and CTH brands. The company was formerly known as Darling International Inc. and changed its name to Darling Ingredients Inc. in May 2014. Darling Ingredients Inc. was founded in 1882 and is headquartered in Irving, Texas.
5601 N MacArthur Boulevard, Irving, TX, United States, 75038
972 717 0300
15000
| Name | Title | Year Born |
|---|---|---|
| Mr. Randall C. Stuewe Randy | Chairman & CEO | 1963 |
| Mr. Brad Phillips | Exec. VP & CFO | 1959 |
| Mr. John Bullock | Exec. VP of Specialty Ingredients & Chief Strategy Officer | 1957 |
| Mr. Jan van der Velden | Exec. VP of International Rendering & Specialties | 1964 |
| Mr. Rick A. Elrod | Exec. VP of Darling U.S. Rendering Operations | 1960 |
| Mr. Joseph Manzi | VP, Global Controller & Chief Accounting Officer | 1966 |
| Mr. Patrick McNutt | Exec. VP & Chief Admin. Officer | NA |
| Ms. Suann Guthrie | VP, Investor Relations & Sustainability and Global Communications | NA |
| Mr. John F. Sterling | Exec. VP, Gen. Counsel & Sec. | 1964 |
| Mr. Michael L. Rath | Chief Risk Officer & Sr. VP ? Commodities | 1965 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.