Company Valuation: Cintas Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 25,800 37,141 40,759 48,017 68,789 89,528 - -
Change - 43.95% 9.74% 17.81% 43.26% 30.15% - -
Enterprise Value (EV) 1 28,195 39,189 43,464 50,380 71,115 91,556 90,943 90,174
Change - 38.99% 10.91% 15.91% 41.16% 28.74% -0.67% -0.85%
P/E ratio 30.6x 34.5x 34.2x 36.3x 44.8x 50.5x 45.8x 42.1x
PBR 7.93x 9.98x 12.2x 12.4x 15.9x 19.2x 16.9x 14.4x
PEG - 1.3x 2.5x 3.2x 2.7x 3.2x 4.5x 4.78x
Capitalization / Revenue 3.64x 5.22x 5.19x 5.45x 7.17x 8.69x 8.11x 7.6x
EV / Revenue 3.98x 5.51x 5.53x 5.71x 7.41x 8.89x 8.24x 7.65x
EV / EBITDA 18.3x 22.1x 21.9x 22.8x 28.3x 32.1x 29.4x 27x
EV / EBIT 24.2x 28.3x 27.4x 27.9x 34.4x 38.8x 35.2x 32.1x
EV / FCF 26.6x 32.2x 33.5x 39.8x 42.6x 51.3x 46.4x 42.1x
FCF Yield 3.76% 3.11% 2.98% 2.51% 2.35% 1.95% 2.16% 2.38%
Dividend per Share 2 0.6375 1.252 0.95 1.15 1.35 1.533 1.648 1.739
Rate of return 1.03% 1.42% 0.95% 0.97% 0.8% 0.69% 0.74% 0.78%
EPS 2 2.028 2.56 2.912 3.248 3.788 4.387 4.837 5.264
Distribution rate 31.4% 48.9% 32.6% 35.4% 35.6% 34.9% 34.1% 33%
Net sales 1 7,085 7,116 7,854 8,816 9,597 10,299 11,036 11,785
EBITDA 1 1,542 1,773 1,987 2,212 2,511 2,849 3,088 3,342
EBIT 1 1,163 1,385 1,587 1,803 2,069 2,358 2,581 2,812
Net income 1 876 1,111 1,236 1,348 1,572 1,800 1,971 2,138
Net Debt 1 2,394 2,048 2,705 2,362 2,326 2,028 1,415 646.3
Reference price 2 61.99 88.38 99.58 118.04 169.49 221.72 221.72 221.72
Nbr of stocks (in thousands) 416,201 420,213 409,300 406,807 405,853 403,787 - -
Announcement Date 7/23/20 7/15/21 7/14/22 7/13/23 7/18/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.54x8.89x32.13x0.69% 89.53B
45.96x4.88x16.17x1.1% 19.92B
42.75x1.36x13.55x0.98% 15.24B
21.11x2.22x10.99x3.25% 15.17B
21.22x2.45x10.85x3.42% 10.32B
32.69x3.71x17.06x-.--% 7.74B
14.63x1.65x8.81x1.5% 7.67B
8.33x0.87x4.37x4.9% 6.44B
23.8x3.07x12.35x2.61% 5.51B
18.14x0.39x8.82x3.69% 5.22B
Average 27.92x 2.95x 13.51x 2.21% 18.28B
Weighted average by Cap. 39.81x 5.68x 22.03x 1.42%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CTAS Stock
  4. Valuation Cintas Corporation