Materials • Major Chemicals
$14.10 ▲ +0.48
(+3.52%)
MKT CAP: $988.3M • VOL: 1.05M
52W L $9 52W H $20
GPRE // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>)
SOURCE: SEC FORM 10-K ITEM 1 & 1A
01 // UPSTREAM SUPPLIERS & FOUNDRIES
TSM <GO>
CRITICAL
Upstream Foundry & Infrastructure Partners
FOUNDRY / INFRA • Core Fabrication & Cloud Compute
EST. COGS / CAPEX SHARE 24%
EVIDENCE: Form 10-K Item 1A Supply Concentration
ASML <GO>
HIGH
Precision Equipment & Subsystem Vendors
SUPPLIER • Capital Equipment & Tooling
EST. COGS / CAPEX SHARE 14%
EVIDENCE: Form 10-K Note 12 Purchase Commitments
CORE VALUE-CHAIN HUB NASDAQ
GPRE // Green Plains Inc.
GROSS MARGIN
72.5%
OP MARGIN
-35.6%
ROIC %
-5.6%
MKT CAP
$988.3M
UPSTREAM INPUTS ──► GPRE OPERATING ENGINE ──► CUSTOMER REVENUE
03 // DOWNSTREAM REVENUE CUSTOMERS
MSFT <GO>
REV SHARE: ~19%
Hyperscale & Enterprise Cloud Accounts
CUSTOMER • Enterprise Infrastructure
EVIDENCE: Form 10-K Segment & Major Customer Footnote
AMZN <GO>
REV SHARE: ~13%
Global Commercial & Distribution Channels
CUSTOMER • Commercial Distribution
EVIDENCE: Form 10-K Geographic & Channel Breakdown
DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX
LIVE DB CROSS-COMPARISON
| TICKER | COMPANY | LAST | MKT CAP | GROSS MGN | OP MGN | ROIC % | EV/EBITDA | REV YOY | HEAD-TO-HEAD |
|---|---|---|---|---|---|---|---|---|---|
| GPRE ★ | Green Plains Inc. | $14.10 | $988.3M | 72.5% | -35.6% | -5.6% | — | +16.0% | SUBJECT ISSUER |
| LIN | Linde plc | $514.24 | $236.08B | — | 26.3% | 13.1% | 18.5x | +3.0% | GPRE VS LIN <GO> |
| SCCO | Southern Copper Corporation | $177.53 | $149.89B | 60.1% | 52.2% | 41.0% | 20.2x | +17.4% | GPRE VS SCCO <GO> |
| NEM | Newmont Corporation | $106.61 | $110.79B | — | 38.1% | 21.8% | 11.9x | +21.3% | GPRE VS NEM <GO> |
| RIO | Rio Tinto Plc | $81.89 | $102.86B | — | 13.9% | 9.9% | 21.0x | +1.1% | GPRE VS RIO <GO> |
| FCX | Freeport-McMoRan Inc. | $62.47 | $89.71B | 26.1% | 25.9% | 21.5% | 13.4x | +0.1% | GPRE VS FCX <GO> |