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

Metric20242023202220212020
Revenue i9.2B9.2B5.0B3.0B2.8B
Cost of Goods Sold i1.5B1.5B953.7M586.0M583.0M
Gross Profit i7.7B7.7B4.1B2.4B2.2B
Gross Margin % i83.9%83.3%81.0%80.2%79.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i1.7B1.6B829.1M379.0M380.0M
Total Operating Expenses i1.7B1.6B829.1M379.0M380.0M
Operating Income i1.0B1.1B462.0M368.0M302.0M
Operating Margin % i11.1%12.4%9.2%12.4%10.8%
Non-Operating Items
Interest Income i60.8M42.8M6.8M1.0M6.0M
Interest Expense i324.0M323.8M104.3M34.0M40.0M
Other Non-Operating Income-----
Pre-tax Income i683.5M844.7M401.0M325.0M230.0M
Income Tax i165.4M191.9M86.7M62.0M44.0M
Effective Tax Rate % i24.2%22.7%21.6%19.1%19.1%
Net Income i518.1M652.8M314.3M263.0M186.0M
Net Margin % i5.6%7.1%6.2%8.9%6.6%
Key Metrics
EBITDA i2.0B2.0B1.0B674.0M627.0M
EPS (Basic) i$0.76$0.96$0.58$0.71$0.50
EPS (Diluted) i$0.76$0.96$0.58$0.71$0.50
Basic Shares Outstanding i678164126676819096542437896288208260294489874
Diluted Shares Outstanding i678164126676819096542437896288208260294489874

Income Statement Trend

Rentokil Initial plc Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.5B2.7B2.9B661.0M1.9B
Short-term Investments i3.4M1.7M1.4M2.0M172.2M
Accounts Receivable i1.5B1.5B1.1B527.0M569.6M
Inventory i386.5M354.7M270.9M136.0M131.3M
Other Current Assets-----
Total Current Assets i3.5B4.6B4.4B1.3B2.8B
Non-Current Assets
Property, Plant & Equipment i1.0B1.1B796.6M520.0M525.7M
Goodwill i20.7B20.7B16.8B4.0B3.5B
Intangible Assets i3.3B3.5B3.0B320.0M313.7M
Long-term Investments10.1M97.7M28.4M10.0M37.0M
Other Non-Current Assets401.7M383.8M291.3M75.0M67.8M
Total Non-Current Assets i14.3B14.4B11.8B3.0B2.7B
Total Assets i17.8B19.1B16.2B4.3B5.6B
Liabilities
Current Liabilities
Accounts Payable i531.6M611.7M475.5M764.0M925.0M
Short-term Debt i2.2B2.2B2.0B537.0M1.7B
Current Portion of Long-term Debt-----
Other Current Liabilities27.0M29.1M27.1M--100.0K
Total Current Liabilities i4.3B4.4B3.8B1.4B2.7B
Non-Current Liabilities
Long-term Debt i4.7B5.9B5.3B1.4B1.5B
Deferred Tax Liabilities i862.4M885.8M695.0M108.0M94.7M
Other Non-Current Liabilities1.7M-1.4M2.0M900.0K
Total Non-Current Liabilities i6.3B7.6B6.8B1.7B1.7B
Total Liabilities i10.7B12.1B10.6B3.1B4.5B
Equity
Common Stock i42.2M42.8M33.9M19.0M18.5M
Retained Earnings i6.1B6.0B4.5B3.2B3.0B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i7.1B7.0B5.6B1.3B1.1B
Key Metrics
Total Debt i6.9B8.1B7.3B1.9B3.1B
Working Capital i-823.6M202.2M539.2M-46.0M136.0M

Balance Sheet Composition

Rentokil Initial plc Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i926.6M1.1B429.5M347.0M294.0M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-108.0M-107.9M-12.2M51.0M-29.0M
Operating Cash Flow i848.9M1.0B428.1M404.0M264.0M
Investing Activities
Capital Expenditures i-281.8M-262.2M-200.5M-121.0M-124.0M
Acquisitions i-290.3M-382.1M-1.4B-463.0M-192.0M
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-572.1M-644.3M-1.6B-584.0M-316.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i-386.5M-344.4M-165.3M-139.0M-
Debt Issuance i003.2B5.0M1.7B
Debt Repayment i-622.8M0-1.1B-167.0M-1.4B
Financing Cash Flow i-1.0B-349.5M2.0B-329.0M314.0M
Free Cash Flow i781.4M901.3M555.4M403.0M395.0M
Net Change in Cash i-747.7M13.7M804.7M-509.0M262.0M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
rto14.5B41.9212.645.13%4.46%115.51
Cintas 81.9B45.0217.1742.19%17.54%56.25
Copart 44.1B28.374.7518.48%33.41%1.13
Global Payments 21.3B14.980.946.59%14.20%71.17
Rb Global 19.9B52.983.777.39%9.68%76.45
Ul Solutions 14.5B44.5713.2736.55%11.08%72.33

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