Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS)

Return on Capital (ROC)

Microsoft Excel

Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.


Return on Invested Capital (ROIC)

Cintas Corp., ROIC calculation

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 1,624,422 1,467,593 1,361,214 1,125,969 973,389 1,006,907
Invested capital2 7,220,061 6,858,846 6,603,354 6,735,481 6,490,211 6,499,367
Performance Ratio
ROIC3 22.50% 21.40% 20.61% 16.72% 15.00% 15.49%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 NOPAT. See details »

2 Invested capital. See details »

3 2024 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 1,624,422 ÷ 7,220,061 = 22.50%

Performance ratio Description The company
ROIC A measure of the periodic, after tax, cash-on-cash yield earned in the business. Cintas Corp. ROIC improved from 2022 to 2023 and from 2023 to 2024.

Decomposition of ROIC

Cintas Corp., decomposition of ROIC

Microsoft Excel
ROIC = OPM1 × TO2 × 1 – CTR3
May 31, 2024 22.50% = 21.66% × 1.33 × 78.16%
May 31, 2023 21.40% = 20.53% × 1.29 × 81.09%
May 31, 2022 20.61% = 20.27% × 1.19 × 85.50%
May 31, 2021 16.72% = 19.20% × 1.06 × 82.42%
May 31, 2020 15.00% = 16.82% × 1.09 × 81.70%
May 31, 2019 15.49% = 17.62% × 1.06 × 82.90%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 Operating profit margin (OPM). See calculations »

2 Turnover of capital (TO). See calculations »

3 Effective cash tax rate (CTR). See calculations »

The primary reason for the increase in return on invested capital (ROIC) over 2024 year is the increase in profitability measured by operating profit margin (OPM) ratio.


Operating Profit Margin (OPM)

Cintas Corp., OPM calculation

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 1,624,422 1,467,593 1,361,214 1,125,969 973,389 1,006,907
Add: Cash operating taxes2 453,900 342,302 230,781 240,238 218,074 207,657
Net operating profit before taxes (NOPBT) 2,078,322 1,809,895 1,591,996 1,366,207 1,191,462 1,214,564
 
Revenue 9,596,615 8,815,769 7,854,459 7,116,340 7,085,120 6,892,303
Profitability Ratio
OPM3 21.66% 20.53% 20.27% 19.20% 16.82% 17.62%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2024 Calculation
OPM = 100 × NOPBT ÷ Revenue
= 100 × 2,078,322 ÷ 9,596,615 = 21.66%

Profitability ratio Description The company
OPM The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. Cintas Corp. OPM improved from 2022 to 2023 and from 2023 to 2024.

Turnover of Capital (TO)

Cintas Corp., TO calculation

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Revenue 9,596,615 8,815,769 7,854,459 7,116,340 7,085,120 6,892,303
Invested capital1 7,220,061 6,858,846 6,603,354 6,735,481 6,490,211 6,499,367
Efficiency Ratio
TO2 1.33 1.29 1.19 1.06 1.09 1.06

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 Invested capital. See details »

2 2024 Calculation
TO = Revenue ÷ Invested capital
= 9,596,615 ÷ 7,220,061 = 1.33

Efficiency ratio Description The company
TO The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. Cintas Corp. TO improved from 2022 to 2023 and from 2023 to 2024.

Effective Cash Tax Rate (CTR)

Cintas Corp., CTR calculation

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in thousands)
Net operating profit after taxes (NOPAT)1 1,624,422 1,467,593 1,361,214 1,125,969 973,389 1,006,907
Add: Cash operating taxes2 453,900 342,302 230,781 240,238 218,074 207,657
Net operating profit before taxes (NOPBT) 2,078,322 1,809,895 1,591,996 1,366,207 1,191,462 1,214,564
Tax Rate
CTR3 21.84% 18.91% 14.50% 17.58% 18.30% 17.10%

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 NOPAT. See details »

2 Cash operating taxes. See details »

3 2024 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 453,900 ÷ 2,078,322 = 21.84%

Tax rate Description The company
CTR Effective cash tax rate on operating income. Cintas Corp. CTR increased from 2022 to 2023 and from 2023 to 2024.