Valuation Cintas Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 02:40:54 16/06/26 am AEST			5-day change	1st Jan Change
174.38 ^USD	-1.08%		+0.51%	-7.20%

08:50pm	Truist Securities Adjusts Price Target on Cintas to $225 From $255, Maintains Buy Rating	MT
12/06	UniFirst Shareholders Vote in Favor of Takeover by Cintas	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,141	40,759	48,017	68,789	91,458	70,527	-	-
Change	-	9.74%	17.81%	43.26%	32.95%	-22.89%	-	-
Enterprise Value (EV) ¹	39,189	43,464	50,380	71,115	93,848	72,730	71,983	71,381
Change	-	10.91%	15.91%	41.16%	31.97%	-22.5%	-1.03%	-0.84%
P/E Ratio	34.5x	34.2x	36.3x	44.8x	51.5x	36.1x	32.5x	29.3x
PBR	9.98x	12.2x	12.4x	15.9x	19.5x	14x	12.1x	10.5x
PEG	-	2.5x	3.2x	2.7x	3.2x	3.3x	2.9x	2.7x
Capitalization / Revenue	5.22x	5.19x	5.45x	7.17x	8.84x	6.28x	5.85x	5.45x
EV / Revenue	5.51x	5.53x	5.71x	7.41x	9.08x	6.48x	5.97x	5.52x
EV / EBITDA	22.1x	21.9x	22.8x	28.3x	32.9x	23.4x	21.3x	19.5x
EV / EBIT	28.3x	27.4x	27.9x	34.4x	39.8x	28.1x	25.5x	23x
EV / FCF	32.2x	33.5x	39.8x	42.6x	53.4x	36.7x	32.7x	29.6x
FCF Yield	3.11%	2.98%	2.51%	2.35%	1.87%	2.72%	3.06%	3.38%
Dividend per Share ²	1.252	0.95	1.15	1.35	1.56	1.686	1.792	1.876
Rate of return	1.42%	0.95%	0.97%	0.8%	0.69%	0.96%	1.02%	1.06%
EPS ²	2.56	2.912	3.248	3.788	4.4	4.887	5.426	6.02
Distribution rate	48.9%	32.6%	35.4%	35.6%	35.5%	34.5%	33%	31.2%
Net sales ¹	7,116	7,854	8,816	9,597	10,340	11,225	12,057	12,940
EBITDA ¹	1,773	1,987	2,212	2,511	2,854	3,108	3,377	3,658
EBIT ¹	1,385	1,587	1,803	2,069	2,360	2,589	2,827	3,107
Net income ¹	1,111	1,236	1,348	1,572	1,812	1,991	2,186	2,422
Net Debt ¹	2,048	2,705	2,362	2,326	2,391	2,202	1,456	853.2
Reference price ²	88.38	99.58	118.04	169.49	226.50	176.28	176.28	176.28
Nbr of stocks (in thousands)	420,213	409,300	406,807	405,853	403,787	400,087	-	-
Announcement Date	15/7/21	14/7/22	13/7/23	18/7/24	17/7/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CINTAS CORPORATION	36.07x	6.48x	23.4x	0.96%	70.53B
RB GLOBAL, INC.	37.32x	4.46x	14.55x	1.2%	20.05B
JACOBS SOLUTIONS INC.	29.32x	1.2x	12.23x	1.12%	15B
BUREAU VERITAS SA	17.79x	1.92x	9.51x	3.9%	13.09B
INTERTEK GROUP PLC	24.46x	2.76x	11.85x	3.06%	11.66B
ALS LIMITED	25.75x	3.54x	13.64x	2.27%	8.07B
ISS A/S	13.74x	0.62x	8.88x	1.58%	6.43B
GENPACT LIMITED	9.04x	1.03x	5.47x	2.34%	5.43B
DKSH HOLDING AG	17.36x	0.38x	8.63x	4.19%	5.09B
Average	23.43x	2.49x	12.02x	2.29%	17.26B
Weighted average by Cap.	30.15x	4.26x	16.92x	1.66%