TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 14.3B
Total Liabilities 8.6B
Shareholders Equity 5.7B
Debt to Equity 1.50

Cash Flow Metrics

Revenue & Profitability Trend

Rentokil Initial plc Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i7.3B7.3B5.0B3.0B2.8B
Cost of Goods Sold i1.2B1.2B951.8M586.0M583.0M
Gross Profit i6.2B6.1B4.1B2.4B2.2B
Gross Margin % i83.9%83.3%81.0%80.2%79.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i1.4B1.2B827.5M379.0M380.0M
Total Operating Expenses i1.4B1.2B827.5M379.0M380.0M
Operating Income i818.0M897.8M461.0M368.0M302.0M
Operating Margin % i11.1%12.4%9.2%12.4%10.8%
Non-Operating Items
Interest Income i48.7M33.8M6.8M1.0M6.0M
Interest Expense i259.6M255.5M104.1M34.0M40.0M
Other Non-Operating Income-----
Pre-tax Income i547.6M666.6M400.2M325.0M230.0M
Income Tax i132.5M151.4M86.5M62.0M44.0M
Effective Tax Rate % i24.2%22.7%21.6%19.1%19.1%
Net Income i415.1M515.1M313.7M263.0M186.0M
Net Margin % i5.6%7.1%6.2%8.9%6.6%
Key Metrics
EBITDA i1.6B1.6B1.0B674.0M627.0M
EPS (Basic) i$0.61$0.76$0.58$0.71$0.50
EPS (Diluted) i$0.61$0.75$0.58$0.71$0.50
Basic Shares Outstanding i681703610680351560541360820288208260294489874
Diluted Shares Outstanding i681703610680351560541360820288208260294489874

Income Statement Trend

Rentokil Initial plc Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.2B2.1B2.9B661.0M1.9B
Short-term Investments i2.7M1.4M1.4M2.0M172.2M
Accounts Receivable i1.2B1.2B1.1B527.0M569.6M
Inventory i309.6M279.9M270.4M136.0M131.3M
Other Current Assets-----
Total Current Assets i2.8B3.6B4.4B1.3B2.8B
Non-Current Assets
Property, Plant & Equipment i827.5M831.5M795.0M520.0M525.7M
Goodwill i16.6B16.3B16.8B4.0B3.5B
Intangible Assets i2.6B2.7B3.0B320.0M313.7M
Long-term Investments8.1M77.1M28.4M10.0M37.0M
Other Non-Current Assets321.8M302.9M290.7M75.0M67.8M
Total Non-Current Assets i11.4B11.4B11.8B3.0B2.7B
Total Assets i14.3B15.0B16.1B4.3B5.6B
Liabilities
Current Liabilities
Accounts Payable i425.9M482.7M474.6M764.0M925.0M
Short-term Debt i1.8B1.7B2.0B537.0M1.7B
Current Portion of Long-term Debt-----
Other Current Liabilities21.6M23.0M27.0M--100.0K
Total Current Liabilities i3.5B3.5B3.8B1.4B2.7B
Non-Current Liabilities
Long-term Debt i3.8B4.7B5.3B1.4B1.5B
Deferred Tax Liabilities i690.9M699.0M693.6M108.0M94.7M
Other Non-Current Liabilities1.4M-1.4M2.0M900.0K
Total Non-Current Liabilities i5.1B6.0B6.8B1.7B1.7B
Total Liabilities i8.6B9.5B10.6B3.1B4.5B
Equity
Common Stock i33.8M33.8M33.8M19.0M18.5M
Retained Earnings i4.9B4.8B4.5B3.2B3.0B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i5.7B5.5B5.5B1.3B1.1B
Key Metrics
Total Debt i5.6B6.4B7.3B1.9B3.1B
Working Capital i-659.8M159.5M538.1M-46.0M136.0M

Balance Sheet Composition

Rentokil Initial plc Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i743.3M846.2M429.2M347.0M294.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-86.7M-85.3M-12.2M51.0M-29.0M
Operating Cash Flow i681.0M796.1M427.9M404.0M264.0M
Investing Activities
Capital Expenditures i-226.1M-207.2M-200.4M-121.0M-124.0M
Acquisitions i-232.9M-301.9M-1.4B-463.0M-192.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-459.0M-509.1M-1.6B-584.0M-316.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i-310.1M-272.1M-165.2M-139.0M-
Debt Issuance i003.2B5.0M1.7B
Debt Repayment i-499.6M0-1.1B-167.0M-1.4B
Financing Cash Flow i-821.9M-276.2M2.0B-329.0M314.0M
Free Cash Flow i626.9M712.2M555.1M403.0M395.0M
Net Change in Cash i-599.8M10.8M804.3M-509.0M262.0M

Cash Flow Trend

Rentokil Initial plc Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 38.33
Forward P/E 41.64
Price to Book 11.56
Price to Sales 2.25
PEG Ratio 41.64

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
rto12.5B38.3311.565.13%4.46%115.51
Cintas 86.4B48.8118.4340.27%17.53%56.67
Copart 45.5B31.185.1818.44%32.21%1.15
Global Payments 21.0B14.760.936.59%14.20%71.17
Rb Global 19.9B52.983.777.39%9.68%76.45
Ul Solutions 13.4B41.2512.2836.55%11.08%72.33

Financial data is updated regularly. All figures are in the company's reporting currency.