vs
DARLING INGREDIENTS INC.（DAR）与Gen Digital（GEN）财务数据对比。点击上方公司名可切换其他公司
DARLING INGREDIENTS INC.的季度营收约是Gen Digital的1.3倍（$1.6B vs $1.2B），Gen Digital净利率更高（15.5% vs 1.2%，领先14.2%），Gen Digital同比增速更快（28.5% vs 10.0%），过去两年Gen Digital的营收复合增速更高（13.2% vs -1.6%）
Darling Ingredients Inc.是全球领先的可持续天然原料生产商，将可食用及不可食用有机副产品加工为食品级营养成分、动物饲料添加剂、制药原料、生物燃料组分等高价值产品，服务全球食品、农业、制药、可再生能源领域客户。
Gen Digital是一家跨国软件企业，双总部分别设于美国亚利桑那州坦佩和欧盟捷克布拉格，是财富500强企业及标普500指数成分股，同时在纳斯达克与布拉格证券交易所挂牌上市。公司主营网络安全软件、金融科技及相关服务，旗下拥有诺顿、Avast、LifeLock、AVG、CCleaner等多个知名品牌。
DAR vs GEN — 直观对比
营收规模更大
DAR
是对方的1.3倍
$1.2B
营收增速更快
GEN
高出18.5%
10.0%
净利率更高
GEN
高出14.2%
1.2%
两年增速更快
GEN
近两年复合增速
-1.6%
损益表 — Q3 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.2B |
| 净利润 | $19.4M | $192.0M |
| 毛利率 | 24.7% | 78.4% |
| 营业利润率 | 4.6% | 34.9% |
| 净利率 | 1.2% | 15.5% |
| 营收同比 | 10.0% | 28.5% |
| 净利润同比 | 14.2% | 6.1% |
| 每股收益（稀释后） | $0.12 | $0.31 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收DARGEN
| Q1 26 | — | $1.2B | ||
| Q4 25 | — | $1.2B | ||
| Q3 25 | $1.6B | $1.3B | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.4B | $1.0B | ||
| Q4 24 | $1.4B | $986.0M | ||
| Q3 24 | $1.4B | $974.0M | ||
| Q2 24 | $1.5B | $965.0M |
净利润DARGEN
| Q1 26 | — | $192.0M | ||
| Q4 25 | — | $134.0M | ||
| Q3 25 | $19.4M | $135.0M | ||
| Q2 25 | $12.7M | — | ||
| Q1 25 | $-26.2M | $142.0M | ||
| Q4 24 | $101.9M | $159.0M | ||
| Q3 24 | $16.9M | $161.0M | ||
| Q2 24 | $78.9M | $181.0M |
毛利率DARGEN
| Q1 26 | — | 78.4% | ||
| Q4 25 | — | 78.2% | ||
| Q3 25 | 24.7% | 78.8% | ||
| Q2 25 | 23.3% | — | ||
| Q1 25 | 22.6% | 80.3% | ||
| Q4 24 | 23.5% | 80.4% | ||
| Q3 24 | 22.1% | 80.1% | ||
| Q2 24 | 22.5% | 80.3% |
营业利润率DARGEN
| Q1 26 | — | 34.9% | ||
| Q4 25 | — | 35.9% | ||
| Q3 25 | 4.6% | 35.5% | ||
| Q2 25 | 5.1% | — | ||
| Q1 25 | 2.1% | 41.3% | ||
| Q4 24 | 8.6% | 37.9% | ||
| Q3 24 | 4.2% | 41.3% | ||
| Q2 24 | 10.2% | 43.2% |
净利率DARGEN
| Q1 26 | — | 15.5% | ||
| Q4 25 | — | 11.0% | ||
| Q3 25 | 1.2% | 10.7% | ||
| Q2 25 | 0.9% | — | ||
| Q1 25 | -1.9% | 14.1% | ||
| Q4 24 | 7.2% | 16.1% | ||
| Q3 24 | 1.2% | 16.5% | ||
| Q2 24 | 5.4% | 18.8% |
每股收益（稀释后）DARGEN
| Q1 26 | — | $0.31 | ||
| Q4 25 | — | $0.21 | ||
| Q3 25 | $0.12 | $0.22 | ||
| Q2 25 | $0.08 | — | ||
| Q1 25 | $-0.16 | $0.22 | ||
| Q4 24 | $0.63 | $0.26 | ||
| Q3 24 | $0.11 | $0.26 | ||
| Q2 24 | $0.49 | $0.29 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $91.5M | — |
| 总债务越低越好 | $4.0B | $8.4B |
| 股东权益账面价值 | $4.7B | $2.3B |
| 总资产 | $10.5B | $15.8B |
| 负债/权益比越低杠杆越低 | 0.86× | 3.61× |
8季度趋势，按日历期对齐
现金及短期投资DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | $91.5M | — | ||
| Q2 25 | $94.6M | — | ||
| Q1 25 | $81.5M | $1.0B | ||
| Q4 24 | $76.0M | $883.0M | ||
| Q3 24 | $114.8M | $737.0M | ||
| Q2 24 | $121.6M | $644.0M |
总债务DARGEN
| Q1 26 | — | $8.4B | ||
| Q4 25 | — | $8.7B | ||
| Q3 25 | $4.0B | $8.9B | ||
| Q2 25 | $3.9B | — | ||
| Q1 25 | $3.8B | $8.3B | ||
| Q4 24 | $3.9B | $8.5B | ||
| Q3 24 | $4.1B | $8.5B | ||
| Q2 24 | $4.3B | $8.5B |
股东权益DARGEN
| Q1 26 | — | $2.3B | ||
| Q4 25 | — | $2.5B | ||
| Q3 25 | $4.7B | $2.4B | ||
| Q2 25 | $4.6B | — | ||
| Q1 25 | $4.4B | $2.3B | ||
| Q4 24 | $4.4B | $2.2B | ||
| Q3 24 | $4.6B | $2.1B | ||
| Q2 24 | $4.5B | $2.0B |
总资产DARGEN
| Q1 26 | — | $15.8B | ||
| Q4 25 | — | $16.1B | ||
| Q3 25 | $10.5B | $16.4B | ||
| Q2 25 | $10.3B | — | ||
| Q1 25 | $10.0B | $15.5B | ||
| Q4 24 | $10.1B | $15.4B | ||
| Q3 24 | $10.6B | $15.5B | ||
| Q2 24 | $10.6B | $15.4B |
负债/权益比DARGEN
| Q1 26 | — | 3.61× | ||
| Q4 25 | — | 3.54× | ||
| Q3 25 | 0.86× | 3.75× | ||
| Q2 25 | 0.85× | — | ||
| Q1 25 | 0.86× | 3.64× | ||
| Q4 24 | 0.89× | 3.94× | ||
| Q3 24 | 0.91× | 4.06× | ||
| Q2 24 | 0.97× | 4.33× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $224.3M | — |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 11.59× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | $541.0M | ||
| Q3 25 | $224.3M | $409.0M | ||
| Q2 25 | $145.8M | — | ||
| Q1 25 | $249.0M | $473.0M | ||
| Q4 24 | $154.4M | $326.0M | ||
| Q3 24 | $274.5M | $158.0M | ||
| Q2 24 | $146.5M | $264.0M |
自由现金流DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | $535.0M | ||
| Q3 25 | — | $405.0M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $470.0M | ||
| Q4 24 | — | $318.0M | ||
| Q3 24 | — | $156.0M | ||
| Q2 24 | — | $262.0M |
自由现金流率DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 43.9% | ||
| Q3 25 | — | 32.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 46.5% | ||
| Q4 24 | — | 32.3% | ||
| Q3 24 | — | 16.0% | ||
| Q2 24 | — | 27.2% |
资本支出强度DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 0.5% | ||
| Q3 25 | — | 0.3% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 0.2% | ||
| Q2 24 | — | 0.2% |
现金转化率DARGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 4.04× | ||
| Q3 25 | 11.59× | 3.03× | ||
| Q2 25 | 11.52× | — | ||
| Q1 25 | — | 3.33× | ||
| Q4 24 | 1.52× | 2.05× | ||
| Q3 24 | 16.19× | 0.98× | ||
| Q2 24 | 1.86× | 1.46× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
GEN
| Cyber Safety Platform | $819.0M | 66% |
| Trust Based Solutions | $421.0M | 34% |
| Net Interest Income On Notes Receivable | $4.0M | 0% |
