Darling Ingredients Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 30, 2026	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Jan '21 Jan 2, 2021
Market Capitalization	6,079	5,103	7,193	9,386	9,858	7,652
Market Cap Growth	6.29%	-29.06%	-23.36%	-4.79%	28.83%	86.55%
Enterprise Value	9,723	9,353	11,343	12,591	11,213	8,976
Last Close Price	38.43	32.03	45.18	57.94	59.68	46.60
PE Ratio	65.96	19.08	12.28	13.60	17.23	31.49
PS Ratio	1.22	0.93	1.17	1.54	2.37	2.62
PB Ratio	1.49	1.19	1.69	2.57	3.35	3.16
P/TBV Ratio	5.43	4.60	7.61	10.30	6.74	8.07
P/FCF Ratio	14.93	10.50	23.13	23.75	26.06	27.13
P/OCF Ratio	9.19	6.34	8.84	12.33	15.92	14.97
EV/Sales Ratio	1.98	1.71	1.85	2.06	2.69	3.07
EV/EBITDA Ratio	12.34	12.44	11.39	12.30	15.00	21.77
EV/EBIT Ratio	34.81	34.82	20.93	19.24	23.88	71.45
EV/FCF Ratio	23.88	19.25	36.47	31.85	29.64	31.82
Debt / Equity Ratio	0.91	0.95	0.99	0.92	0.48	0.56
Debt / EBITDA Ratio	4.47	4.81	3.88	3.04	1.76	2.88
Debt / FCF Ratio	9.12	8.40	13.49	8.47	3.77	4.81
Asset Turnover	0.56	0.54	0.67	0.85	0.81	0.65
Inventory Turnover	7.20	6.65	7.18	8.85	8.11	6.99
Quick Ratio	0.73	0.67	0.95	0.77	0.72	0.73
Current Ratio	1.49	1.38	1.86	1.53	1.45	1.46
Return on Equity (ROE)	2.45%	6.24%	15.38%	20.63%	20.86%	10.73%
Return on Assets (ROA)	2.18%	1.66%	3.69%	5.70%	5.68%	1.75%
Return on Invested Capital (ROIC)	4.12%	3.14%	6.64%	9.55%	9.06%	2.94%
Return on Capital Employed (ROCE)	3.90%	3.10%	6.00%	8.60%	9.90%	3.10%
Earnings Yield	1.52%	5.24%	8.15%	7.35%	5.81%	3.17%
FCF Yield	6.70%	9.52%	4.32%	4.21%	3.84%	3.69%
Buyback Yield / Dilution	0.81%	0.60%	1.06%	1.78%	0.07%	0.69%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.