Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Cintas Corp., adjusted financial ratios

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Activity Ratio
Total Asset Turnover
Reported 1.05 1.03 0.96 0.86 0.92 0.93
Adjusted 1.04 1.03 0.96 0.86 0.92 0.90
Liquidity Ratio
Current Ratio
Reported 1.74 2.39 1.84 1.47 2.61 1.98
Adjusted 1.75 2.40 1.85 1.48 2.68 2.02
Solvency Ratios
Debt to Equity
Reported 0.57 0.64 0.85 0.69 0.79 0.95
Adjusted 0.55 0.61 0.78 0.66 0.73 0.88
Debt to Capital
Reported 0.36 0.39 0.46 0.41 0.44 0.49
Adjusted 0.36 0.38 0.44 0.40 0.42 0.47
Financial Leverage
Reported 2.12 2.21 2.46 2.23 2.37 2.48
Adjusted 1.91 1.96 2.15 2.02 2.10 2.21
Profitability Ratios
Net Profit Margin
Reported 16.38% 15.29% 15.73% 15.61% 12.36% 12.84%
Adjusted 16.23% 15.28% 17.38% 17.28% 10.89% 12.57%
Return on Equity (ROE)
Reported 36.41% 34.89% 37.35% 30.13% 27.08% 29.47%
Adjusted 32.38% 30.77% 35.98% 30.09% 20.92% 24.90%
Return on Assets (ROA)
Reported 17.14% 15.77% 15.17% 13.49% 11.42% 11.90%
Adjusted 16.95% 15.73% 16.73% 14.91% 9.97% 11.29%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cintas Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Cintas Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Cintas Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Cintas Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Cintas Corp. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Cintas Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Cintas Corp. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Cintas Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Cintas Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
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
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Activity Ratio
Total asset turnover1 1.05 1.03 0.96 0.86 0.92 0.93
Adjusted
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
Adjusted total assets2 9,186,731 8,561,282 8,160,174 8,248,920 7,732,052 7,673,335
Activity Ratio
Adjusted total asset turnover3 1.04 1.03 0.96 0.86 0.92 0.90

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 2024 Calculation
Total asset turnover = Revenue ÷ Total assets
= 9,596,615 ÷ 9,168,817 = 1.05

2 Adjusted total assets. See details »

3 2024 Calculation
Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 9,596,615 ÷ 9,186,731 = 1.04

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cintas Corp. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Current Ratio

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 3,185,207 2,938,459 2,631,983 2,843,309 2,309,699 2,236,280
Current liabilities 1,828,519 1,230,062 1,432,890 1,934,085 885,195 1,127,733
Liquidity Ratio
Current ratio1 1.74 2.39 1.84 1.47 2.61 1.98
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 3,203,121 2,953,385 2,644,901 2,855,406 2,371,866 2,274,089
Current liabilities 1,828,519 1,230,062 1,432,890 1,934,085 885,195 1,127,733
Liquidity Ratio
Adjusted current ratio3 1.75 2.40 1.85 1.48 2.68 2.02

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 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= 3,185,207 ÷ 1,828,519 = 1.74

2 Adjusted current assets. See details »

3 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= 3,203,121 ÷ 1,828,519 = 1.75

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Cintas Corp. adjusted current ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Debt to Equity

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Solvency Ratio
Debt to equity1 0.57 0.64 0.85 0.69 0.79 0.95
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,668,080 2,668,393 2,968,442 2,716,527 2,705,431 3,048,635
Adjusted shareholders’ equity3 4,809,798 4,377,268 3,794,891 4,086,591 3,685,948 3,478,709
Solvency Ratio
Adjusted debt to equity4 0.55 0.61 0.78 0.66 0.73 0.88

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 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 2,475,529 ÷ 4,316,372 = 0.57

2 Adjusted total debt. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 2,668,080 ÷ 4,809,798 = 0.55

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Cintas Corp. adjusted debt-to-equity ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Debt to Capital

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 2,475,529 2,486,405 2,795,506 2,541,903 2,539,705 2,849,771
Total capital 6,791,901 6,350,391 6,103,702 6,229,750 5,774,907 5,852,492
Solvency Ratio
Debt to capital1 0.36 0.39 0.46 0.41 0.44 0.49
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,668,080 2,668,393 2,968,442 2,716,527 2,705,431 3,048,635
Adjusted total capital3 7,477,878 7,045,661 6,763,333 6,803,118 6,391,379 6,527,344
Solvency Ratio
Adjusted debt to capital4 0.36 0.38 0.44 0.40 0.42 0.47

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 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 2,475,529 ÷ 6,791,901 = 0.36

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 2,668,080 ÷ 7,477,878 = 0.36

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Cintas Corp. adjusted debt-to-capital ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Solvency Ratio
Financial leverage1 2.12 2.21 2.46 2.23 2.37 2.48
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 9,186,731 8,561,282 8,160,174 8,248,920 7,732,052 7,673,335
Adjusted shareholders’ equity3 4,809,798 4,377,268 3,794,891 4,086,591 3,685,948 3,478,709
Solvency Ratio
Adjusted financial leverage4 1.91 1.96 2.15 2.02 2.10 2.21

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 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 9,168,817 ÷ 4,316,372 = 2.12

2 Adjusted total assets. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 9,186,731 ÷ 4,809,798 = 1.91

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Cintas Corp. adjusted financial leverage ratio decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Net Profit Margin

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Revenue 9,596,615 8,815,769 7,854,459 7,116,340 7,085,120 6,892,303
Profitability Ratio
Net profit margin1 16.38% 15.29% 15.73% 15.61% 12.36% 12.84%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,557,503 1,346,810 1,365,242 1,229,820 771,223 866,198
Revenue 9,596,615 8,815,769 7,854,459 7,116,340 7,085,120 6,892,303
Profitability Ratio
Adjusted net profit margin3 16.23% 15.28% 17.38% 17.28% 10.89% 12.57%

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 2024 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 1,571,592 ÷ 9,596,615 = 16.38%

2 Adjusted net income. See details »

3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 1,557,503 ÷ 9,596,615 = 16.23%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Cintas Corp. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Shareholders’ equity 4,316,372 3,863,986 3,308,196 3,687,847 3,235,202 3,002,721
Profitability Ratio
ROE1 36.41% 34.89% 37.35% 30.13% 27.08% 29.47%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,557,503 1,346,810 1,365,242 1,229,820 771,223 866,198
Adjusted shareholders’ equity3 4,809,798 4,377,268 3,794,891 4,086,591 3,685,948 3,478,709
Profitability Ratio
Adjusted ROE4 32.38% 30.77% 35.98% 30.09% 20.92% 24.90%

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 2024 Calculation
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 1,571,592 ÷ 4,316,372 = 36.41%

2 Adjusted net income. See details »

3 Adjusted shareholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 1,557,503 ÷ 4,809,798 = 32.38%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Cintas Corp. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 1,571,592 1,348,010 1,235,757 1,110,968 876,037 884,981
Total assets 9,168,817 8,546,356 8,147,256 8,236,823 7,669,885 7,436,662
Profitability Ratio
ROA1 17.14% 15.77% 15.17% 13.49% 11.42% 11.90%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 1,557,503 1,346,810 1,365,242 1,229,820 771,223 866,198
Adjusted total assets3 9,186,731 8,561,282 8,160,174 8,248,920 7,732,052 7,673,335
Profitability Ratio
Adjusted ROA4 16.95% 15.73% 16.73% 14.91% 9.97% 11.29%

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 2024 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 1,571,592 ÷ 9,168,817 = 17.14%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 1,557,503 ÷ 9,186,731 = 16.95%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Cintas Corp. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.