
Rentokil Initial plc (RTO) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
14.2B
Total Liabilities
9.0B
Shareholders Equity
5.3B
Debt to Equity
1.70
Cash Flow Metrics
Revenue & Profitability Trend
Rentokil Initial plc Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 9.2B | 9.2B | 5.0B | 3.0B | 2.8B |
Cost of Goods Sold | 1.5B | 1.5B | 953.7M | 586.0M | 583.0M |
Gross Profit | 7.7B | 7.7B | 4.1B | 2.4B | 2.2B |
Gross Margin % | 83.9% | 83.3% | 81.0% | 80.2% | 79.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 1.7B | 1.6B | 829.1M | 379.0M | 380.0M |
Total Operating Expenses | 1.7B | 1.6B | 829.1M | 379.0M | 380.0M |
Operating Income | 1.0B | 1.1B | 462.0M | 368.0M | 302.0M |
Operating Margin % | 11.1% | 12.4% | 9.2% | 12.4% | 10.8% |
Non-Operating Items | |||||
Interest Income | 60.8M | 42.8M | 6.8M | 1.0M | 6.0M |
Interest Expense | 324.0M | 323.8M | 104.3M | 34.0M | 40.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 683.5M | 844.7M | 401.0M | 325.0M | 230.0M |
Income Tax | 165.4M | 191.9M | 86.7M | 62.0M | 44.0M |
Effective Tax Rate % | 24.2% | 22.7% | 21.6% | 19.1% | 19.1% |
Net Income | 518.1M | 652.8M | 314.3M | 263.0M | 186.0M |
Net Margin % | 5.6% | 7.1% | 6.2% | 8.9% | 6.6% |
Key Metrics | |||||
EBITDA | 2.0B | 2.0B | 1.0B | 674.0M | 627.0M |
EPS (Basic) | $0.76 | $0.96 | $0.58 | $0.71 | $0.50 |
EPS (Diluted) | $0.76 | $0.96 | $0.58 | $0.71 | $0.50 |
Basic Shares Outstanding | 678164126 | 676819096 | 542437896 | 288208260 | 294489874 |
Diluted Shares Outstanding | 678164126 | 676819096 | 542437896 | 288208260 | 294489874 |
Income Statement Trend
Rentokil Initial plc Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.5B | 2.7B | 2.9B | 661.0M | 1.9B |
Short-term Investments | 3.4M | 1.7M | 1.4M | 2.0M | 172.2M |
Accounts Receivable | 1.5B | 1.5B | 1.1B | 527.0M | 569.6M |
Inventory | 386.5M | 354.7M | 270.9M | 136.0M | 131.3M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 3.5B | 4.6B | 4.4B | 1.3B | 2.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.0B | 1.1B | 796.6M | 520.0M | 525.7M |
Goodwill | 20.7B | 20.7B | 16.8B | 4.0B | 3.5B |
Intangible Assets | 3.3B | 3.5B | 3.0B | 320.0M | 313.7M |
Long-term Investments | 10.1M | 97.7M | 28.4M | 10.0M | 37.0M |
Other Non-Current Assets | 401.7M | 383.8M | 291.3M | 75.0M | 67.8M |
Total Non-Current Assets | 14.3B | 14.4B | 11.8B | 3.0B | 2.7B |
Total Assets | 17.8B | 19.1B | 16.2B | 4.3B | 5.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 531.6M | 611.7M | 475.5M | 764.0M | 925.0M |
Short-term Debt | 2.2B | 2.2B | 2.0B | 537.0M | 1.7B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 27.0M | 29.1M | 27.1M | - | -100.0K |
Total Current Liabilities | 4.3B | 4.4B | 3.8B | 1.4B | 2.7B |
Non-Current Liabilities | |||||
Long-term Debt | 4.7B | 5.9B | 5.3B | 1.4B | 1.5B |
Deferred Tax Liabilities | 862.4M | 885.8M | 695.0M | 108.0M | 94.7M |
Other Non-Current Liabilities | 1.7M | - | 1.4M | 2.0M | 900.0K |
Total Non-Current Liabilities | 6.3B | 7.6B | 6.8B | 1.7B | 1.7B |
Total Liabilities | 10.7B | 12.1B | 10.6B | 3.1B | 4.5B |
Equity | |||||
Common Stock | 42.2M | 42.8M | 33.9M | 19.0M | 18.5M |
Retained Earnings | 6.1B | 6.0B | 4.5B | 3.2B | 3.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.1B | 7.0B | 5.6B | 1.3B | 1.1B |
Key Metrics | |||||
Total Debt | 6.9B | 8.1B | 7.3B | 1.9B | 3.1B |
Working Capital | -823.6M | 202.2M | 539.2M | -46.0M | 136.0M |
Balance Sheet Composition
Rentokil Initial plc Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 926.6M | 1.1B | 429.5M | 347.0M | 294.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -108.0M | -107.9M | -12.2M | 51.0M | -29.0M |
Operating Cash Flow | 848.9M | 1.0B | 428.1M | 404.0M | 264.0M |
Investing Activities | |||||
Capital Expenditures | -281.8M | -262.2M | -200.5M | -121.0M | -124.0M |
Acquisitions | -290.3M | -382.1M | -1.4B | -463.0M | -192.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -572.1M | -644.3M | -1.6B | -584.0M | -316.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -386.5M | -344.4M | -165.3M | -139.0M | - |
Debt Issuance | 0 | 0 | 3.2B | 5.0M | 1.7B |
Debt Repayment | -622.8M | 0 | -1.1B | -167.0M | -1.4B |
Financing Cash Flow | -1.0B | -349.5M | 2.0B | -329.0M | 314.0M |
Free Cash Flow | 781.4M | 901.3M | 555.4M | 403.0M | 395.0M |
Net Change in Cash | -747.7M | 13.7M | 804.7M | -509.0M | 262.0M |
Cash Flow Trend
Rentokil Initial plc Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
41.92
Forward P/E
45.53
Price to Book
12.64
Price to Sales
2.41
PEG Ratio
45.53
Profitability Ratios
Profit Margin
4.46%
Operating Margin
12.37%
Return on Equity
5.13%
Return on Assets
3.24%
Financial Health
Current Ratio
1.12
Debt to Equity
115.51
Beta
0.33
Per Share Data
EPS (TTM)
$0.63
Book Value per Share
$2.09
Revenue per Share
$10.98
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rto | 14.5B | 41.92 | 12.64 | 5.13% | 4.46% | 115.51 |
Cintas | 81.9B | 45.02 | 17.17 | 42.19% | 17.54% | 56.25 |
Copart | 44.1B | 28.37 | 4.75 | 18.48% | 33.41% | 1.13 |
Global Payments | 21.3B | 14.98 | 0.94 | 6.59% | 14.20% | 71.17 |
Rb Global | 19.9B | 52.98 | 3.77 | 7.39% | 9.68% | 76.45 |
Ul Solutions | 14.5B | 44.57 | 13.27 | 36.55% | 11.08% | 72.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.