Company Valuation: Cintas Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 40,759 48,017 68,789 91,458 68,519 87,285 - -
Change - 17.81% 43.26% 32.95% -25.08% 27.39% - -
Enterprise Value (EV) 1 43,464 50,380 71,115 93,848 70,658 88,771 87,806 86,865
Change - 15.91% 41.16% 31.97% -24.71% 25.64% -1.09% -1.07%
P/E 34.2x 36.3x 44.8x 51.5x 34.9x 39.9x 35.8x 32.6x
PBR 12.2x 12.4x 15.9x 19.5x 13.5x 14.6x 12.6x 11x
PEG - 3.2x 2.7x 3.2x 3x 3.3x 3.1x 3.35x
Capitalization / Revenue 5.19x 5.45x 7.17x 8.84x 6.08x 7.13x 6.63x 6.17x
EV / Revenue 5.53x 5.71x 7.41x 9.08x 6.27x 7.25x 6.67x 6.14x
EV / EBITDA 21.9x 22.8x 28.3x 32.9x 22.7x 25.7x 23.3x 21.2x
EV / EBIT 27.4x 27.9x 34.4x 39.8x 27.1x 30.5x 27.4x 24.8x
EV / FCF 33.5x 39.8x 42.6x 53.4x 37.6x 40.7x 35.5x 31.9x
FCF Yield 2.98% 2.51% 2.35% 1.87% 2.66% 2.46% 2.82% 3.14%
Dividend per Share 2 0.95 1.15 1.35 1.56 1.8 1.985 2.154 2.208
Rate of return 0.95% 0.97% 0.8% 0.69% 1.05% 0.9% 0.98% 1%
EPS 2 2.912 3.248 3.788 4.4 4.91 5.512 6.146 6.743
Distribution rate 32.6% 35.4% 35.6% 35.5% 36.7% 36% 35.1% 32.7%
Net sales 1 7,854 8,816 9,597 10,340 11,265 12,246 13,167 14,140
EBITDA 1 1,987 2,212 2,511 2,854 3,119 3,450 3,771 4,088
EBIT 1 1,587 1,803 2,069 2,360 2,607 2,911 3,203 3,505
Net income 1 1,236 1,348 1,572 1,812 2,000 2,222 2,470 2,713
Net Debt 1 2,705 2,362 2,326 2,391 2,139 1,486 520.7 -419.7
Reference price 2 99.58 118.04 169.49 226.50 171.26 219.82 219.82 219.82
Nbr of stocks (in thousands) 409,300 406,807 405,853 403,787 400,087 397,075 - -
Announcement Date 14/07/22 13/07/23 18/07/24 17/07/25 15/07/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.88x7.25x25.73x0.9% 87.29B
33.01x17.01x24.19x0.65% 769B
24.18x4.82x10.5x0.68% 72.45B
11.24x1.46x7.24x0.99% 47.36B
-72.94x16.71x40.54x-.--% 42.25B
44.13x1.69x9.5x-.--% 46.08B
21.34x3.6x8.54x1.48% 34.27B
20.1x6.14x11.77x-.--% 26.33B
10.51x2.68x6.46x-.--% 26.6B
27.51x3.07x13.85x3.09% 24.85B
Average 15.90x 6.44x 15.83x 0.78% 117.65B
Weighted average by Cap. 27.48x 13.05x 21.44x 0.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cintas Corporation

Historical PBR trend

Valuation ratios - PBR - Cintas Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cintas Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cintas Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Cintas Corporation
  1. Stock Market
  2. Stocks
  3. CTAS Stock
  4. Valuation Cintas Corporation