
Rentokil Initial plc (RTO) | Financial Analysis & Statements
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.3B | 7.3B | 5.0B | 3.0B | 2.8B |
Cost of Goods Sold | 1.2B | 1.2B | 951.8M | 586.0M | 583.0M |
Gross Profit | 6.2B | 6.1B | 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 | 1.4B | 1.2B | 827.5M | 379.0M | 380.0M |
Total Operating Expenses | 1.4B | 1.2B | 827.5M | 379.0M | 380.0M |
Operating Income | 818.0M | 897.8M | 461.0M | 368.0M | 302.0M |
Operating Margin % | 11.1% | 12.4% | 9.2% | 12.4% | 10.8% |
Non-Operating Items | |||||
Interest Income | 48.7M | 33.8M | 6.8M | 1.0M | 6.0M |
Interest Expense | 259.6M | 255.5M | 104.1M | 34.0M | 40.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 547.6M | 666.6M | 400.2M | 325.0M | 230.0M |
Income Tax | 132.5M | 151.4M | 86.5M | 62.0M | 44.0M |
Effective Tax Rate % | 24.2% | 22.7% | 21.6% | 19.1% | 19.1% |
Net Income | 415.1M | 515.1M | 313.7M | 263.0M | 186.0M |
Net Margin % | 5.6% | 7.1% | 6.2% | 8.9% | 6.6% |
Key Metrics | |||||
EBITDA | 1.6B | 1.6B | 1.0B | 674.0M | 627.0M |
EPS (Basic) | $0.61 | $0.76 | $0.58 | $0.71 | $0.50 |
EPS (Diluted) | $0.61 | $0.75 | $0.58 | $0.71 | $0.50 |
Basic Shares Outstanding | 681703610 | 680351560 | 541360820 | 288208260 | 294489874 |
Diluted Shares Outstanding | 681703610 | 680351560 | 541360820 | 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 | 1.2B | 2.1B | 2.9B | 661.0M | 1.9B |
Short-term Investments | 2.7M | 1.4M | 1.4M | 2.0M | 172.2M |
Accounts Receivable | 1.2B | 1.2B | 1.1B | 527.0M | 569.6M |
Inventory | 309.6M | 279.9M | 270.4M | 136.0M | 131.3M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 2.8B | 3.6B | 4.4B | 1.3B | 2.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 827.5M | 831.5M | 795.0M | 520.0M | 525.7M |
Goodwill | 16.6B | 16.3B | 16.8B | 4.0B | 3.5B |
Intangible Assets | 2.6B | 2.7B | 3.0B | 320.0M | 313.7M |
Long-term Investments | 8.1M | 77.1M | 28.4M | 10.0M | 37.0M |
Other Non-Current Assets | 321.8M | 302.9M | 290.7M | 75.0M | 67.8M |
Total Non-Current Assets | 11.4B | 11.4B | 11.8B | 3.0B | 2.7B |
Total Assets | 14.3B | 15.0B | 16.1B | 4.3B | 5.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 425.9M | 482.7M | 474.6M | 764.0M | 925.0M |
Short-term Debt | 1.8B | 1.7B | 2.0B | 537.0M | 1.7B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 21.6M | 23.0M | 27.0M | - | -100.0K |
Total Current Liabilities | 3.5B | 3.5B | 3.8B | 1.4B | 2.7B |
Non-Current Liabilities | |||||
Long-term Debt | 3.8B | 4.7B | 5.3B | 1.4B | 1.5B |
Deferred Tax Liabilities | 690.9M | 699.0M | 693.6M | 108.0M | 94.7M |
Other Non-Current Liabilities | 1.4M | - | 1.4M | 2.0M | 900.0K |
Total Non-Current Liabilities | 5.1B | 6.0B | 6.8B | 1.7B | 1.7B |
Total Liabilities | 8.6B | 9.5B | 10.6B | 3.1B | 4.5B |
Equity | |||||
Common Stock | 33.8M | 33.8M | 33.8M | 19.0M | 18.5M |
Retained Earnings | 4.9B | 4.8B | 4.5B | 3.2B | 3.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.7B | 5.5B | 5.5B | 1.3B | 1.1B |
Key Metrics | |||||
Total Debt | 5.6B | 6.4B | 7.3B | 1.9B | 3.1B |
Working Capital | -659.8M | 159.5M | 538.1M | -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 | 743.3M | 846.2M | 429.2M | 347.0M | 294.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -86.7M | -85.3M | -12.2M | 51.0M | -29.0M |
Operating Cash Flow | 681.0M | 796.1M | 427.9M | 404.0M | 264.0M |
Investing Activities | |||||
Capital Expenditures | -226.1M | -207.2M | -200.4M | -121.0M | -124.0M |
Acquisitions | -232.9M | -301.9M | -1.4B | -463.0M | -192.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -459.0M | -509.1M | -1.6B | -584.0M | -316.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -310.1M | -272.1M | -165.2M | -139.0M | - |
Debt Issuance | 0 | 0 | 3.2B | 5.0M | 1.7B |
Debt Repayment | -499.6M | 0 | -1.1B | -167.0M | -1.4B |
Financing Cash Flow | -821.9M | -276.2M | 2.0B | -329.0M | 314.0M |
Free Cash Flow | 626.9M | 712.2M | 555.1M | 403.0M | 395.0M |
Net Change in Cash | -599.8M | 10.8M | 804.3M | -509.0M | 262.0M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rto | 12.5B | 38.33 | 11.56 | 5.13% | 4.46% | 115.51 |
Cintas | 86.4B | 48.81 | 18.43 | 40.27% | 17.53% | 56.67 |
Copart | 45.5B | 31.18 | 5.18 | 18.44% | 32.21% | 1.15 |
Global Payments | 21.0B | 14.76 | 0.93 | 6.59% | 14.20% | 71.17 |
Rb Global | 19.9B | 52.98 | 3.77 | 7.39% | 9.68% | 76.45 |
Ul Solutions | 13.4B | 41.25 | 12.28 | 36.55% | 11.08% | 72.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.