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 84,502 - -
Change - 17.81% 43.26% 32.95% -25.08% 23.33% - -
Enterprise Value (EV) 1 43,464 50,380 71,115 93,848 70,658 85,988 85,022 84,082
Change - 15.91% 41.16% 31.97% -24.71% 21.7% -1.12% -1.11%
P/E 34.2x 36.3x 44.8x 51.5x 34.9x 38.6x 34.6x 31.6x
PBR 12.2x 12.4x 15.9x 19.5x 13.5x 14.1x 12.2x 10.6x
PEG - 3.2x 2.7x 3.2x 3x 3.1x 3x 3.25x
Capitalization / Revenue 5.19x 5.45x 7.17x 8.84x 6.08x 6.9x 6.42x 5.98x
EV / Revenue 5.53x 5.71x 7.41x 9.08x 6.27x 7.02x 6.46x 5.95x
EV / EBITDA 21.9x 22.8x 28.3x 32.9x 22.7x 24.9x 22.5x 20.6x
EV / EBIT 27.4x 27.9x 34.4x 39.8x 27.1x 29.5x 26.5x 24x
EV / FCF 33.5x 39.8x 42.6x 53.4x 37.6x 39.4x 34.4x 30.9x
FCF Yield 2.98% 2.51% 2.35% 1.87% 2.66% 2.54% 2.91% 3.24%
Dividend per Share 2 0.95 1.15 1.35 1.56 1.8 1.983 2.153 2.208
Rate of return 0.95% 0.97% 0.8% 0.69% 1.05% 0.93% 1.01% 1.04%
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% 32.7%
Net sales 1 7,854 8,816 9,597 10,340 11,265 12,245 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 99.58 118.04 169.49 226.50 171.26 212.81 212.81 212.81
Nbr of stocks (in thousands) 409,300 406,807 405,853 403,787 400,087 397,075 - -
Announcement Date 7/14/22 A 7/13/23 A 7/18/24 A 7/17/25 A 7/15/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.61x7.02x24.92x0.93% 84.5B
31.97x16.49x23.44x0.67% 745B
24.28x4.84x10.55x0.67% 72.73B
11.15x1.45x7.16x0.99% 46.97B
-86.29x19.02x46.14x-.--% 49.98B
43.54x1.67x9.37x-.--% 45.47B
21.16x3.57x8.47x1.49% 33.97B
19.85x6.07x11.65x-.--% 25.99B
10.06x2.62x6.32x-.--% 25.45B
27.8x3.1x13.99x3.07% 24.85B
Average 14.21x 6.58x 16.20x 0.78% 115.48B
Weighted average by Cap. 25.30x 12.77x 21.21x 0.7%

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