Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
DARthis companyDarling Ingredients Inc.	$52.14	94.1×	1.26×	0.97×	12.66×	54.8%	15.8%	6.4%	1.0%	1.3%	4.2%	11.4%	0.88×	5.14×	1.77×	1.5×	0.0%	8	—	3	B-
BCPCBalchem Corp	$174.45	31.95×	3.98×	4.82×	20.07×	-15.2%	35.7%	21.1%	14.9%	12.3%	11.1%	3.5%	0.15×	0.46×	21.37×	2.07×	0.6%	8	11.15	4	A-
IFFInternational Flavors & Fragrances Inc.	$83.98	-46.16×	1.22×	1.58×	29.93×	-99.5%	36.2%	7.7%	-3.3%	-2.6%	3.2%	1.5%	0.47×	7.78×	3.68×	1.42×	2.4%	7	1.78	3	B-
INGRIngredion Incorporated	$90.69	9.71×	1.63×	0.98×	6.36×	205.7%	25.3%	14.4%	10.1%	16.8%	11.8%	7.2%	0.41×	0.62×	28.03×	2.66×	3.0%	6	3.61	4	A
Peer median	—	9.71×	1.63×	1.58×	20.07×	-15.2%	35.7%	14.4%	10.1%	12.3%	11.1%	3.5%	0.41×	0.62×	21.37×	2.07×	2.4%	7	3.61	4	—