vs
DARLING INGREDIENTS INC.（DAR）とIES Holdings, Inc.（IESC）の財務データ比較。上の社名をクリックして会社を切り替えられます
DARLING INGREDIENTS INC.の直近四半期売上が大きい（$1.6B vs $871.0M、IES Holdings, Inc.の約1.8倍）。IES Holdings, Inc.の純利益率が高く（10.5% vs 1.2%、差は9.3%）。IES Holdings, Inc.の前年同期比売上増加率が高い（16.2% vs 10.0%）。過去8四半期でIES Holdings, Inc.の売上複合成長率が高い（11.1% vs -1.6%）
ダーリングイングレディエンツ社は持続可能な天然原料を開発・製造するグローバル企業で、可食性・非可食性の有機副産物を食品用栄養成分、動物飼料添加物、医薬品原料、バイオ燃料部品などの高付加価値製品に加工し、世界中の複数産業の顧客に提供している。
IES Holdings, Inc.は旧社名Integrated Electrical Services, Inc.で、統合電気・技術システムの設計・設置を手がけるほか、データセンター、住宅、商業施設・工業施設など多様な末端市場向けにインフラ関連製品・サービスを提供している。
DAR vs IESC — 直接比較
売上が大きい
DAR
1.8倍大きい
$871.0M
売上成長率が高い
IESC
+6.2%の差
10.0%
純利益率が高い
IESC
純利益率が9.3%高い
1.2%
2年売上CAGRが高い
IESC
2年複合成長率
-1.6%
損益計算書 — Q3 FY2025 vs Q1 FY2026
| 指標 | | |
|---|---|---|
| 売上 | $1.6B | $871.0M |
| 純利益 | $19.4M | $91.8M |
| 粗利率 | 24.7% | 25.3% |
| 営業利益率 | 4.6% | 11.2% |
| 純利益率 | 1.2% | 10.5% |
| 売上前年比 | 10.0% | 16.2% |
| 純利益前年比 | 14.2% | 59.1% |
| EPS（希薄化後） | $0.12 | $4.51 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
売上DARIESC
| Q4 25 | — | $871.0M | ||
| Q3 25 | $1.6B | $897.8M | ||
| Q2 25 | $1.5B | $890.2M | ||
| Q1 25 | $1.4B | $834.0M | ||
| Q4 24 | $1.4B | $749.5M | ||
| Q3 24 | $1.4B | $775.8M | ||
| Q2 24 | $1.5B | $768.4M | ||
| Q1 24 | $1.4B | $705.7M |
純利益DARIESC
| Q4 25 | — | $91.8M | ||
| Q3 25 | $19.4M | $102.3M | ||
| Q2 25 | $12.7M | $79.3M | ||
| Q1 25 | $-26.2M | $72.6M | ||
| Q4 24 | $101.9M | $57.7M | ||
| Q3 24 | $16.9M | $65.5M | ||
| Q2 24 | $78.9M | $66.6M | ||
| Q1 24 | $81.2M | $56.8M |
粗利率DARIESC
| Q4 25 | — | 25.3% | ||
| Q3 25 | 24.7% | 26.0% | ||
| Q2 25 | 23.3% | 26.9% | ||
| Q1 25 | 22.6% | 25.0% | ||
| Q4 24 | 23.5% | 23.8% | ||
| Q3 24 | 22.1% | 24.0% | ||
| Q2 24 | 22.5% | 25.3% | ||
| Q1 24 | 21.4% | 24.3% |
営業利益率DARIESC
| Q4 25 | — | 11.2% | ||
| Q3 25 | 4.6% | 11.6% | ||
| Q2 25 | 5.1% | 12.6% | ||
| Q1 25 | 2.1% | 11.1% | ||
| Q4 24 | 8.6% | 10.0% | ||
| Q3 24 | 4.2% | 9.7% | ||
| Q2 24 | 10.2% | 11.7% | ||
| Q1 24 | 9.7% | 11.0% |
純利益率DARIESC
| Q4 25 | — | 10.5% | ||
| Q3 25 | 1.2% | 11.4% | ||
| Q2 25 | 0.9% | 8.9% | ||
| Q1 25 | -1.9% | 8.7% | ||
| Q4 24 | 7.2% | 7.7% | ||
| Q3 24 | 1.2% | 8.4% | ||
| Q2 24 | 5.4% | 8.7% | ||
| Q1 24 | 5.7% | 8.0% |
EPS（希薄化後）DARIESC
| Q4 25 | — | $4.51 | ||
| Q3 25 | $0.12 | $4.99 | ||
| Q2 25 | $0.08 | $3.81 | ||
| Q1 25 | $-0.16 | $3.50 | ||
| Q4 24 | $0.63 | $2.72 | ||
| Q3 24 | $0.11 | $3.06 | ||
| Q2 24 | $0.49 | $2.67 | ||
| Q1 24 | $0.50 | $2.29 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $91.5M | $258.7M |
| 総負債低いほど良い | $4.0B | — |
| 株主資本純資産 | $4.7B | $961.1M |
| 総資産 | $10.5B | $1.7B |
| 負債/資本比率低いほどレバレッジが低い | 0.86× | — |
8四半期トレンド — 暦四半期で整列
現金・短期投資DARIESC
| Q4 25 | — | $258.7M | ||
| Q3 25 | $91.5M | $231.8M | ||
| Q2 25 | $94.6M | $168.3M | ||
| Q1 25 | $81.5M | $88.3M | ||
| Q4 24 | $76.0M | $112.0M | ||
| Q3 24 | $114.8M | $135.8M | ||
| Q2 24 | $121.6M | $44.9M | ||
| Q1 24 | $145.5M | $106.0M |
総負債DARIESC
| Q4 25 | — | — | ||
| Q3 25 | $4.0B | — | ||
| Q2 25 | $3.9B | — | ||
| Q1 25 | $3.8B | — | ||
| Q4 24 | $3.9B | — | ||
| Q3 24 | $4.1B | — | ||
| Q2 24 | $4.3B | — | ||
| Q1 24 | $4.4B | — |
株主資本DARIESC
| Q4 25 | — | $961.1M | ||
| Q3 25 | $4.7B | $884.0M | ||
| Q2 25 | $4.6B | $781.4M | ||
| Q1 25 | $4.4B | $705.8M | ||
| Q4 24 | $4.4B | $652.4M | ||
| Q3 24 | $4.6B | $611.1M | ||
| Q2 24 | $4.5B | $567.5M | ||
| Q1 24 | $4.6B | $534.8M |
総資産DARIESC
| Q4 25 | — | $1.7B | ||
| Q3 25 | $10.5B | $1.6B | ||
| Q2 25 | $10.3B | $1.5B | ||
| Q1 25 | $10.0B | $1.4B | ||
| Q4 24 | $10.1B | $1.3B | ||
| Q3 24 | $10.6B | $1.2B | ||
| Q2 24 | $10.6B | $1.2B | ||
| Q1 24 | $10.9B | $1.1B |
負債/資本比率DARIESC
| Q4 25 | — | — | ||
| Q3 25 | 0.86× | — | ||
| Q2 25 | 0.85× | — | ||
| Q1 25 | 0.86× | — | ||
| Q4 24 | 0.89× | — | ||
| Q3 24 | 0.91× | — | ||
| Q2 24 | 0.97× | — | ||
| Q1 24 | 0.95× | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $224.3M | $27.7M |
| フリーキャッシュフロー営業CF - 設備投資 | — | $-18.9M |
| FCFマージンFCF / 売上 | — | -2.2% |
| 設備投資強度設備投資 / 売上 | — | 5.3% |
| キャッシュ転換率営業CF / 純利益 | 11.59× | 0.30× |
| 直近12ヶ月FCF直近4四半期 | — | $175.9M |
8四半期トレンド — 暦四半期で整列
営業キャッシュフローDARIESC
| Q4 25 | — | $27.7M | ||
| Q3 25 | $224.3M | $132.0M | ||
| Q2 25 | $145.8M | $92.0M | ||
| Q1 25 | $249.0M | $24.8M | ||
| Q4 24 | $154.4M | $37.3M | ||
| Q3 24 | $274.5M | $92.8M | ||
| Q2 24 | $146.5M | $82.9M | ||
| Q1 24 | $263.9M | $33.7M |
フリーキャッシュフローDARIESC
| Q4 25 | — | $-18.9M | ||
| Q3 25 | — | $112.0M | ||
| Q2 25 | — | $74.8M | ||
| Q1 25 | — | $7.9M | ||
| Q4 24 | — | $24.1M | ||
| Q3 24 | — | $78.5M | ||
| Q2 24 | — | $65.4M | ||
| Q1 24 | — | $26.9M |
FCFマージンDARIESC
| Q4 25 | — | -2.2% | ||
| Q3 25 | — | 12.5% | ||
| Q2 25 | — | 8.4% | ||
| Q1 25 | — | 0.9% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 8.5% | ||
| Q1 24 | — | 3.8% |
設備投資強度DARIESC
| Q4 25 | — | 5.3% | ||
| Q3 25 | — | 2.2% | ||
| Q2 25 | — | 1.9% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 1.8% | ||
| Q3 24 | — | 1.8% | ||
| Q2 24 | — | 2.3% | ||
| Q1 24 | — | 1.0% |
キャッシュ転換率DARIESC
| Q4 25 | — | 0.30× | ||
| Q3 25 | 11.59× | 1.29× | ||
| Q2 25 | 11.52× | 1.16× | ||
| Q1 25 | — | 0.34× | ||
| Q4 24 | 1.52× | 0.65× | ||
| Q3 24 | 16.19× | 1.42× | ||
| Q2 24 | 1.86× | 1.24× | ||
| Q1 24 | 3.25× | 0.59× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
DAR
| Fats | $428.4M | 27% |
| Food Ingredients | $380.6M | 24% |
| Diamond Green Diesel Holdings Llc Joint Venture | $342.1M | 22% |
| Fuel Ingredients | $154.3M | 10% |
| Used Cooking Oil | $125.9M | 8% |
| Other Rendering | $76.9M | 5% |
| Bakery | $46.9M | 3% |
| Other Products And Services | $12.2M | 1% |
IESC
| Communications | $351.9M | 40% |
| Single Family Electrical Contracts | $137.0M | 16% |
| Custom Engineered Solutions | $116.0M | 13% |
| Commercialand Industrial | $94.8M | 11% |
| Single Family Contracts Plumbing HVAC | $82.9M | 10% |
| Multi Familyand Other | $64.2M | 7% |
| Industrial Services | $24.2M | 3% |
