Previous Close | $215.44 |
Intrinsic Value | $20.85 |
Upside potential | -90% |
Data is not available at this time.
Cintas Corporation operates as a leading provider of corporate identity uniforms and business services, catering primarily to North American businesses. The company’s core revenue model revolves around rental and leasing programs for uniforms, mats, towels, and other facility services, complemented by direct sales of ancillary products like first aid supplies and safety equipment. Its diversified service portfolio ensures recurring revenue streams, with long-term customer contracts enhancing stability. Cintas holds a dominant position in the fragmented uniform rental industry, leveraging scale advantages, operational efficiency, and a strong service reputation to outperform regional competitors. The company also benefits from cross-selling opportunities across its segments, including fire protection and document management services, further solidifying its market leadership. With a focus on high-service standards and technological integration, Cintas maintains a defensible moat in a mature but steady-growth industry.
Cintas reported $9.6 billion in revenue for FY 2024, with net income of $1.57 billion, reflecting a robust 16.4% net margin. The company’s operating cash flow of $2.08 billion underscores strong cash generation, while capital expenditures of $409 million indicate disciplined reinvestment. High profitability is driven by operational efficiency, pricing power, and economies of scale in its uniform rental and facility services segments.
Diluted EPS of $3.79 highlights Cintas’ earnings strength, supported by consistent revenue growth and margin stability. The company’s capital-light rental model and high customer retention contribute to superior returns on invested capital. Free cash flow generation remains healthy, enabling reinvestment in growth initiatives and shareholder returns.
Cintas maintains a solid balance sheet with $342 million in cash and equivalents against $2.67 billion in total debt, reflecting moderate leverage. The company’s strong cash flow profile supports debt servicing and strategic flexibility. Shareholder equity is bolstered by retained earnings, with no immediate liquidity concerns.
Revenue growth has been steady, driven by organic expansion and acquisitions in adjacent service lines. Cintas has a history of dividend growth, with a $1.31 per share payout in FY 2024, supported by reliable cash flows. The company prioritizes balanced capital allocation between reinvestment and shareholder returns.
Cintas trades at a premium valuation, reflecting its market leadership, recurring revenue model, and consistent execution. Investors appear to price in mid-single-digit revenue growth and stable margins, aligning with historical performance. The stock’s resilience in economic downturns further justifies its premium multiple.
Cintas’ competitive edge lies in its integrated service model, brand strength, and operational excellence. The company is well-positioned to capitalize on cross-selling opportunities and incremental market share gains. Long-term prospects remain favorable, supported by steady demand for outsourced business services and efficiency initiatives.
Cintas Corporation 10-K (FY 2024), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |