vs
DARLING INGREDIENTS INC.（DAR）与罗致恒富（RHI）财务数据对比。点击上方公司名可切换其他公司
DARLING INGREDIENTS INC.的季度营收约是罗致恒富的1.2倍（$1.6B vs $1.3B），DARLING INGREDIENTS INC.同比增速更快（10.0% vs -5.8%），过去两年DARLING INGREDIENTS INC.的营收复合增速更高（-1.6% vs -6.1%）
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。
罗致恒富是1948年成立的国际人力资源咨询机构，总部位于加利福尼亚州门洛帕克和圣拉蒙，是全球规模领先的会计与金融领域人才派遣服务商之一，在全球范围内设有超过345个办公点。
DAR vs RHI — 直观对比
营收规模更大
DAR
是对方的1.2倍
$1.3B
营收增速更快
DAR
高出15.8%
-5.8%
两年增速更快
DAR
近两年复合增速
-6.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.3B |
| 净利润 | $19.4M | — |
| 毛利率 | 24.7% | 37.6% |
| 营业利润率 | 4.6% | 1.7% |
| 净利率 | 1.2% | — |
| 营收同比 | 10.0% | -5.8% |
| 净利润同比 | 14.2% | — |
| 每股收益（稀释后） | $0.12 | $0.32 |
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DARRHI
| Q4 25 | — | $1.3B | ||
| Q3 25 | $1.6B | $1.4B | ||
| Q2 25 | $1.5B | $1.4B | ||
| Q1 25 | $1.4B | $1.4B | ||
| Q4 24 | $1.4B | $1.4B | ||
| Q3 24 | $1.4B | $1.5B | ||
| Q2 24 | $1.5B | $1.5B | ||
| Q1 24 | $1.4B | $1.5B |
净利润DARRHI
| Q4 25 | — | — | ||
| Q3 25 | $19.4M | $42.9M | ||
| Q2 25 | $12.7M | $41.0M | ||
| Q1 25 | $-26.2M | $17.4M | ||
| Q4 24 | $101.9M | — | ||
| Q3 24 | $16.9M | $65.5M | ||
| Q2 24 | $78.9M | $68.2M | ||
| Q1 24 | $81.2M | $63.7M |
毛利率DARRHI
| Q4 25 | — | 37.6% | ||
| Q3 25 | 24.7% | 37.2% | ||
| Q2 25 | 23.3% | 37.2% | ||
| Q1 25 | 22.6% | 36.9% | ||
| Q4 24 | 23.5% | 38.8% | ||
| Q3 24 | 22.1% | 39.0% | ||
| Q2 24 | 22.5% | 39.2% | ||
| Q1 24 | 21.4% | 38.1% |
营业利润率DARRHI
| Q4 25 | — | 1.7% | ||
| Q3 25 | 4.6% | 1.0% | ||
| Q2 25 | 5.1% | 0.1% | ||
| Q1 25 | 2.1% | 2.9% | ||
| Q4 24 | 8.6% | 4.7% | ||
| Q3 24 | 4.2% | 4.1% | ||
| Q2 24 | 10.2% | 5.1% | ||
| Q1 24 | 9.7% | 2.8% |
净利率DARRHI
| Q4 25 | — | — | ||
| Q3 25 | 1.2% | 3.2% | ||
| Q2 25 | 0.9% | 3.0% | ||
| Q1 25 | -1.9% | 1.3% | ||
| Q4 24 | 7.2% | — | ||
| Q3 24 | 1.2% | 4.5% | ||
| Q2 24 | 5.4% | 4.6% | ||
| Q1 24 | 5.7% | 4.3% |
每股收益（稀释后）DARRHI
| Q4 25 | — | $0.32 | ||
| Q3 25 | $0.12 | $0.43 | ||
| Q2 25 | $0.08 | $0.41 | ||
| Q1 25 | $-0.16 | $0.17 | ||
| Q4 24 | $0.63 | $0.53 | ||
| Q3 24 | $0.11 | $0.64 | ||
| Q2 24 | $0.49 | $0.66 | ||
| Q1 24 | $0.50 | $0.61 |
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 | $464.4M |
| 总债务越低越好 | $4.0B | — |
| 股东权益账面价值 | $4.7B | $1.3B |
| 总资产 | $10.5B | $2.9B |
| 负债/权益比越低杠杆越低 | 0.86× | — |
8季度趋势，按日历期对齐
现金及短期投资DARRHI
| Q4 25 | — | $464.4M | ||
| Q3 25 | $91.5M | $365.3M | ||
| Q2 25 | $94.6M | $380.5M | ||
| Q1 25 | $81.5M | $342.5M | ||
| Q4 24 | $76.0M | $537.6M | ||
| Q3 24 | $114.8M | $570.5M | ||
| Q2 24 | $121.6M | $547.4M | ||
| Q1 24 | $145.5M | $540.9M |
总债务DARRHI
| 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 | — |
股东权益DARRHI
| Q4 25 | — | $1.3B | ||
| Q3 25 | $4.7B | $1.3B | ||
| Q2 25 | $4.6B | $1.3B | ||
| Q1 25 | $4.4B | $1.3B | ||
| Q4 24 | $4.4B | $1.4B | ||
| Q3 24 | $4.6B | $1.5B | ||
| Q2 24 | $4.5B | $1.5B | ||
| Q1 24 | $4.6B | $1.5B |
总资产DARRHI
| Q4 25 | — | $2.9B | ||
| Q3 25 | $10.5B | $2.8B | ||
| Q2 25 | $10.3B | $2.8B | ||
| Q1 25 | $10.0B | $2.7B | ||
| Q4 24 | $10.1B | $2.9B | ||
| Q3 24 | $10.6B | $3.0B | ||
| Q2 24 | $10.6B | $2.9B | ||
| Q1 24 | $10.9B | $2.9B |
负债/权益比DARRHI
| 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× | — |
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 | $182.5M |
| 自由现金流经营现金流 - 资本支出 | — | $170.8M |
| 自由现金流率自由现金流/营收 | — | 13.1% |
| 资本支出强度资本支出/营收 | — | 0.9% |
| 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 | — | $266.8M |
8季度趋势，按日历期对齐
经营现金流DARRHI
| Q4 25 | — | $182.5M | ||
| Q3 25 | $224.3M | $77.4M | ||
| Q2 25 | $145.8M | $119.4M | ||
| Q1 25 | $249.0M | $-59.3M | ||
| Q4 24 | $154.4M | $154.8M | ||
| Q3 24 | $274.5M | $129.6M | ||
| Q2 24 | $146.5M | $142.0M | ||
| Q1 24 | $263.9M | $-15.9M |
自由现金流DARRHI
| Q4 25 | — | $170.8M | ||
| Q3 25 | — | $63.6M | ||
| Q2 25 | — | $104.2M | ||
| Q1 25 | — | $-71.7M | ||
| Q4 24 | — | $140.5M | ||
| Q3 24 | — | $111.8M | ||
| Q2 24 | — | $129.6M | ||
| Q1 24 | — | $-27.7M |
自由现金流率DARRHI
| Q4 25 | — | 13.1% | ||
| Q3 25 | — | 4.7% | ||
| Q2 25 | — | 7.6% | ||
| Q1 25 | — | -5.3% | ||
| Q4 24 | — | 10.2% | ||
| Q3 24 | — | 7.6% | ||
| Q2 24 | — | 8.8% | ||
| Q1 24 | — | -1.9% |
资本支出强度DARRHI
| Q4 25 | — | 0.9% | ||
| Q3 25 | — | 1.0% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 0.9% | ||
| Q4 24 | — | 1.0% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 0.8% | ||
| Q1 24 | — | 0.8% |
现金转化率DARRHI
| Q4 25 | — | — | ||
| Q3 25 | 11.59× | 1.80× | ||
| Q2 25 | 11.52× | 2.91× | ||
| Q1 25 | — | -3.42× | ||
| Q4 24 | 1.52× | — | ||
| Q3 24 | 16.19× | 1.98× | ||
| Q2 24 | 1.86× | 2.08× | ||
| Q1 24 | 3.25× | -0.25× |
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% |
RHI
| Finance And Accounting | $535.2M | 41% |
| Protiviti | $479.0M | 37% |
| Technology | $156.4M | 12% |
| Permanent Placement Talent Solutions | $102.6M | 8% |
| Other | $29.2M | 2% |
