XNASCTAS
Market cap75bUSD
Dec 23, Last price
187.12USD
1D
0.10%
1Q
-8.66%
Jan 2017
547.70%
Name
Cintas Corp
Chart & Performance
Profile
Cintas Corp. engages in the provision of corporate identity uniform through rental and sales programs. The company is headquartered in Cincinnati, Ohio and currently employs 45,000 full-time employees. Its segments include uniform rental and facility services, and first aid and safety services. Its uniform rental and facility service segment offers services, which include rental and servicing of uniforms and other garments, including flame resistant clothing, mats, mops and shop towels, and other ancillary items. Its first aid and safety service segment offers services, which include first aid and safety products and services. Rental processing plants, rental branches, first aid and safety facilities, fire protection facilities, direct sales offices, distribution centers and manufacturing facilities are all utilized by the businesses included in All Other.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑05 | 2023‑05 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 9,596,615 8.86% | 8,815,769 12.24% | 7,854,459 10.37% | |||||||
Cost of revenue | 4,910,199 | 4,666,901 | 4,245,713 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,686,416 | 4,148,868 | 3,608,746 | |||||||
NOPBT Margin | 48.83% | 47.06% | 45.95% | |||||||
Operating Taxes | 402,043 | 345,138 | 263,011 | |||||||
Tax Rate | 8.58% | 8.32% | 7.29% | |||||||
NOPAT | 4,284,373 | 3,803,730 | 3,345,735 | |||||||
Net income | 1,571,592 16.59% | 1,348,010 9.08% | 1,235,757 11.23% | |||||||
Dividends | (530,909) | (449,917) | (375,119) | |||||||
Dividend yield | 0.76% | 0.92% | 0.89% | |||||||
Proceeds from repurchase of equity | (700,033) | (398,865) | (1,408,136) | |||||||
BB yield | 1.00% | 0.82% | 3.35% | |||||||
Debt | ||||||||||
Debt current | 541,049 | 43,710 | 355,446 | |||||||
Long-term debt | 2,365,309 | 2,806,671 | 2,785,932 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 851,168 | 329,269 | 319,397 | |||||||
Net debt | 2,262,131 | 2,479,041 | 2,808,034 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,079,781 | 1,597,814 | 1,537,625 | |||||||
CAPEX | (409,469) | (331,109) | (240,672) | |||||||
Cash from investing activities | (608,631) | (388,672) | (402,635) | |||||||
Cash from financing activities | (1,253,490) | (1,172,836) | (1,537,943) | |||||||
FCF | 4,203,280 | 3,546,106 | 3,233,465 | |||||||
Balance | ||||||||||
Cash | 342,015 | 124,149 | 90,471 | |||||||
Long term investments | 302,212 | 247,191 | 242,873 | |||||||
Excess cash | 164,396 | |||||||||
Stockholders' equity | 13,014,457 | 11,706,635 | 10,598,997 | |||||||
Invested Capital | 7,716,951 | 6,861,648 | 6,574,327 | |||||||
ROIC | 58.78% | 56.62% | 51.48% | |||||||
ROCE | 59.46% | 56.37% | 51.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 413,468 | 413,508 | 422,092 | |||||||
Price | 169.49 43.60% | 118.04 18.53% | 99.58 12.67% | |||||||
Market cap | 70,079,725 43.58% | 48,808,417 16.12% | 42,032,977 10.38% | |||||||
EV | 72,341,856 | 51,287,458 | 44,841,011 | |||||||
EBITDA | 5,128,800 | 4,558,030 | 4,008,447 | |||||||
EV/EBITDA | 14.11 | 11.25 | 11.19 | |||||||
Interest | 100,740 | 111,232 | 88,844 | |||||||
Interest/NOPBT | 2.15% | 2.68% | 2.46% |