investorscraft@gmail.com

Intrinsic ValueCintas Corporation (0HYJ.L)

Previous Close£190.67
Intrinsic Value
Upside potential
Previous Close
£190.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cintas Corporation is a leader in the specialty business services sector, operating primarily in the United States, Canada, and Latin America. The company specializes in corporate identity solutions, offering uniform rental and facility services, first aid and safety products, and fire protection services. Its core revenue model is built on recurring rental and service contracts, which provide stable cash flows and long-term customer relationships. Cintas serves a diverse clientele, ranging from small businesses to large corporations, leveraging an extensive distribution network and local delivery routes to ensure reliability and convenience. The company’s market position is reinforced by its strong brand recognition, operational efficiency, and ability to cross-sell complementary services. As a dominant player in the uniform rental industry, Cintas benefits from economies of scale and high customer retention rates, making it a resilient performer in the industrials sector. Its focus on value-added services, such as restroom supplies and safety products, further differentiates it from competitors and enhances its competitive moat.

Revenue Profitability And Efficiency

Cintas reported revenue of $9.6 billion for FY 2024, with net income reaching $1.57 billion, reflecting a robust margin profile. The company’s diluted EPS stood at $3.79, supported by efficient cost management and scalable operations. Operating cash flow was strong at $2.08 billion, while capital expenditures of $409 million indicate disciplined reinvestment in the business. These metrics underscore Cintas’ ability to generate consistent profitability and cash flow.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. Cintas’ capital efficiency is evident in its ability to maintain high returns on invested capital, driven by its asset-light rental model and recurring revenue streams. This positions the company well for sustained earnings growth and shareholder value creation.

Balance Sheet And Financial Health

Cintas maintains a solid balance sheet, with $342 million in cash and equivalents and total debt of $2.67 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by a history of prudent capital allocation and a commitment to maintaining investment-grade credit metrics.

Growth Trends And Dividend Policy

Cintas has consistently delivered growth through organic expansion and strategic acquisitions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.56, reflecting a commitment to returning capital while retaining sufficient funds for growth initiatives. Its ability to grow dividends over time aligns with its stable cash flow generation and disciplined financial management.

Valuation And Market Expectations

With a market capitalization of approximately $90 billion and a beta of 1.085, Cintas is valued as a high-quality industrial stock with moderate market sensitivity. The company’s valuation reflects its premium positioning, consistent earnings growth, and resilient business model. Market expectations are likely anchored to its ability to maintain margins and expand its service offerings.

Strategic Advantages And Outlook

Cintas’ strategic advantages include its extensive distribution network, strong customer relationships, and diversified service portfolio. The outlook remains positive, supported by steady demand for uniform rentals and safety products, as well as opportunities for cross-selling and geographic expansion. The company’s focus on operational excellence and innovation positions it well for long-term success in a competitive market.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount