investorscraft@gmail.com

Intrinsic ValueCintas Corp (CIT.DE)

Previous Close161.20
Intrinsic Value
Upside potential
Previous Close
161.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cintas Corp operates in the business equipment and supplies sector, specializing in corporate identity solutions through uniform rental and facility services, as well as first aid and safety services. The company’s core revenue model is built on long-term rental contracts, ensuring recurring income streams. Its uniform rental segment includes flame-resistant clothing, mats, and mops, while the first aid segment provides essential workplace safety products. Cintas serves a diverse clientele across industries, leveraging a network of processing plants, branches, and distribution centers to maintain operational efficiency. The company’s vertically integrated model—combining manufacturing, distribution, and service—enhances cost control and customer retention. As a market leader in North America, Cintas benefits from economies of scale and brand recognition, differentiating itself through reliability and comprehensive service offerings. Its focus on workplace safety and compliance further strengthens its competitive positioning in a fragmented industry.

Revenue Profitability And Efficiency

Cintas reported revenue of €9.6 billion for FY 2024, with net income reaching €1.57 billion, reflecting strong profitability. The company’s operating cash flow stood at €2.08 billion, underscoring efficient cash generation. Capital expenditures of €409 million indicate ongoing investments in infrastructure and service capabilities. The diluted EPS of €3.79 demonstrates consistent earnings power, supported by a disciplined cost structure and high-margin rental operations.

Earnings Power And Capital Efficiency

Cintas exhibits robust earnings power, driven by its asset-light rental model and high customer retention rates. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its capital expenditures. With a focus on recurring revenue streams, Cintas maintains stable margins, supported by operational scalability and cost management initiatives.

Balance Sheet And Financial Health

Cintas holds €342 million in cash and equivalents, with total debt of €2.67 billion, reflecting a manageable leverage profile. The company’s strong cash flow generation supports its debt obligations and dividend payments. Its balance sheet remains solid, with sufficient liquidity to fund growth initiatives and weather economic fluctuations.

Growth Trends And Dividend Policy

Cintas has demonstrated consistent growth, driven by organic expansion and strategic acquisitions. The company’s dividend per share of €9.53 highlights its commitment to shareholder returns, supported by stable cash flows. Future growth is expected to be fueled by cross-selling opportunities and expansion into adjacent service lines, such as safety and compliance solutions.

Valuation And Market Expectations

The market values Cintas for its defensive business model and reliable cash flows. With a beta of 1.52, the stock exhibits moderate volatility, reflecting its resilience in economic downturns. Investors likely price in steady growth, given the company’s entrenched market position and recurring revenue base.

Strategic Advantages And Outlook

Cintas benefits from a durable competitive moat, driven by its scale, brand, and integrated service model. The company is well-positioned to capitalize on increasing demand for workplace safety and compliance solutions. Long-term prospects remain positive, supported by operational efficiency and a focus on high-margin services.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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