Valuation Cintas Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:40:01 19/08/2026 pm IST			5-day change	1st Jan Change
172.11 ^EUR	+1.05%		-2.92%	+5.93%

04/08	Cintas Corporation Announces Appointment of Jim Rozakis as President and Chief Operating Officer, Effective August 1, 2026	CI
30/07	Tranche Update on Cintas Corporation's Equity Buyback Plan announced on October 28, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,759	48,017	68,789	91,458	68,519	79,814	-	-
Change	-	17.81%	43.26%	32.95%	-25.08%	16.48%	-	-
Enterprise Value (EV) ¹	43,464	50,380	71,115	93,848	70,658	80,924	80,217	78,856
Change	-	15.91%	41.16%	31.97%	-24.71%	14.53%	-0.87%	-1.7%
P/E	34.2x	36.3x	44.8x	51.5x	34.9x	36.4x	32.7x	29.5x
PBR	12.2x	12.4x	15.9x	19.5x	13.5x	12.3x	10.6x	9.17x
PEG	-	3.2x	2.7x	3.2x	3x	3.1x	2.9x	2.7x
Capitalization / Revenue	5.19x	5.45x	7.17x	8.84x	6.08x	6.54x	6.08x	5.68x
EV / Revenue	5.53x	5.71x	7.41x	9.08x	6.27x	6.63x	6.11x	5.61x
EV / EBITDA	21.9x	22.8x	28.3x	32.9x	22.7x	23.5x	21.5x	19.4x
EV / EBIT	27.4x	27.9x	34.4x	39.8x	27.1x	28.1x	25.3x	22.6x
EV / FCF	33.5x	39.8x	42.6x	53.4x	37.6x	36.6x	32.5x	28.9x
FCF Yield	2.98%	2.51%	2.35%	1.87%	2.66%	2.73%	3.08%	3.46%
Dividend per Share ²	0.95	1.15	1.35	1.56	-	1.884	2.03	2.231
Rate of return	0.95%	0.97%	0.8%	0.69%	-	0.94%	1.02%	1.12%
EPS ²	2.912	3.248	3.788	4.4	4.91	5.486	6.094	6.758
Distribution rate	32.6%	35.4%	35.6%	35.5%	-	34.4%	33.3%	33%
Net sales ¹	7,854	8,816	9,597	10,340	11,265	12,212	13,120	14,063
EBITDA ¹	1,987	2,212	2,511	2,854	3,119	3,440	3,734	4,068
EBIT ¹	1,587	1,803	2,069	2,360	2,607	2,885	3,174	3,483
Net income ¹	1,236	1,348	1,572	1,812	2,000	2,214	2,451	2,735
Net Debt ¹	2,705	2,362	2,326	2,391	2,139	1,110	402.8	-957.7
Reference price ²	99.58	118.04	169.49	226.50	171.26	199.45	199.45	199.45
Nbr of stocks (in thousands)	4,09,300	4,06,807	4,05,853	4,03,787	4,00,087	4,00,170	-	-
Announcement Date	14/07/22	13/07/23	18/07/24	17/07/25	15/07/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CINTAS CORPORATION	36.36x	6.63x	23.53x	0.94%	7.98TCr
JACOBS SOLUTIONS INC.	37.62x	1.25x	13.49x	0.99%	1.67TCr
BUREAU VERITAS SA	20.16x	2.06x	10.15x	3.65%	1.41TCr
INTERTEK GROUP PLC	25.44x	2.84x	12.16x	2.96%	1.22TCr
ALS LIMITED	24.93x	3.48x	13.39x	2.32%	796.87Cr
ISS A/S	15.64x	0.66x	9.35x	1.37%	708.26Cr
GENPACT LIMITED	9.77x	1.15x	6.15x	2.15%	582.24Cr
DKSH HOLDING AG	18.97x	0.4x	9.37x	3.93%	535.4Cr
EXLSERVICE HOLDINGS, INC.	20.87x	2.25x	10.61x	-.--%	537.77Cr
Average	23.31x	2.30x	12.02x	2.03%	1.72TCr
Weighted average by Cap.	30.47x	4.32x	17.55x	1.56%