Valuation Cintas Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 05/12/2025 GMT			5-day change	1st Jan Change
186.75 ^USD	+1.48%		+0.39%	+2.22%

12-05	River Road Asset Management Addresses UniFirst Board Regarding Shareholder Concerns	CI
12-05	River Road Asset Management Plans to Vote for Engine Capital?s nominees.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	37,141	40,759	48,017	68,789	91,458	75,049	-	-
Change	-	9.74%	17.81%	43.26%	32.95%	-17.94%	-	-
Enterprise Value (EV) ¹	39,189	43,464	50,380	71,115	93,848	76,955	76,211	75,462
Change	-	10.91%	15.91%	41.16%	31.97%	-18%	-0.97%	-0.98%
P/E ratio	34.5x	34.2x	36.3x	44.8x	51.5x	38.6x	34.9x	31.8x
PBR	9.98x	12.2x	12.4x	15.9x	19.5x	14.8x	13.2x	11.2x
PEG	-	2.5x	3.2x	2.7x	3.2x	3.9x	3.3x	3.25x
Capitalization / Revenue	5.22x	5.19x	5.45x	7.17x	8.84x	6.73x	6.29x	5.88x
EV / Revenue	5.51x	5.53x	5.71x	7.41x	9.08x	6.9x	6.39x	5.91x
EV / EBITDA	22.1x	21.9x	22.8x	28.3x	32.9x	25x	22.7x	20.7x
EV / EBIT	28.3x	27.4x	27.9x	34.4x	39.8x	30x	27.1x	24.5x
EV / FCF	32.2x	33.5x	39.8x	42.6x	53.4x	38.5x	34.3x	31.2x
FCF Yield	3.11%	2.98%	2.51%	2.35%	1.87%	2.6%	2.91%	3.2%
Dividend per Share ²	1.252	0.95	1.15	1.35	-	1.721	1.834	1.979
Rate of return	1.42%	0.95%	0.97%	0.8%	-	0.92%	0.98%	1.06%
EPS ²	2.56	2.912	3.248	3.788	4.4	4.841	5.347	5.87
Distribution rate	48.9%	32.6%	35.4%	35.6%	-	35.6%	34.3%	33.7%
Net sales ¹	7,116	7,854	8,816	9,597	10,340	11,146	11,928	12,773
EBITDA ¹	1,773	1,987	2,212	2,511	2,854	3,082	3,355	3,637
EBIT ¹	1,385	1,587	1,803	2,069	2,360	2,568	2,817	3,085
Net income ¹	1,111	1,236	1,348	1,572	1,812	1,977	2,176	2,399
Net Debt ¹	2,048	2,705	2,362	2,326	2,391	1,906	1,162	413.4
Reference price ²	88.38	99.58	118.04	169.49	226.50	186.75	186.75	186.75
Nbr of stocks (in thousands)	420,213	409,300	406,807	405,853	403,787	401,867	-	-
Announcement Date	15/07/21	14/07/22	13/07/23	18/07/24	17/07/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	38.58x	6.9x	24.97x	0.92%	75.05B
RB GLOBAL, INC.	43.38x	4.5x	14.91x	1.21%	18.5B
JACOBS SOLUTIONS INC.	22.01x	1.35x	12.86x	0.9%	16.65B
BUREAU VERITAS SA	19.43x	2.05x	10.21x	3.52%	13.78B
INTERTEK GROUP PLC	20.34x	2.37x	10.45x	3.52%	9.41B
GENPACT LIMITED	14.93x	1.64x	8.8x	1.45%	7.99B
ALS LIMITED	32.77x	3.78x	15.34x	1.89%	7.45B
EXLSERVICE HOLDINGS, INC.	26.84x	3.14x	14.44x	-.--%	6.46B
ISS A/S	12.73x	0.54x	7.87x	1.8%	5.26B
THE BRINK'S COMPANY	21.14x	1.36x	7.26x	0.93%	4.85B
Average	25.22x	2.76x	12.71x	1.61%	16.54B
Weighted average by Cap.	31.62x	4.51x	17.88x	1.38%