Stock Analysis on Net
Stock Analysis on Net

Cintas Corp. (NASDAQ:CTAS) 

듀퐁 분석: ROE, ROA및 순이익률의 세분화
분기별 데이터

Microsoft Excel

분해 ROE 는 순이익을 주주 자본으로 나눈 값을 구성 요소 비율의 곱으로 표현하는 것을 포함합니다.

ROE 두 가지 구성 요소로 세분화

Cintas Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = ROA × 재무 레버리지 비율
2024. 11. 30. 39.89% = 18.28% × 2.18
2024. 8. 31. 40.75% = 18.07% × 2.26
2024. 5. 31. 36.41% = 17.14% × 2.12
2024. 2. 29. 35.51% = 16.74% × 2.12
2023. 11. 30. 35.84% = 16.24% × 2.21
2023. 8. 31. 33.88% = 15.84% × 2.14
2023. 5. 31. 34.89% = 15.77% × 2.21
2023. 2. 28. 35.68% = 15.31% × 2.33
2022. 11. 30. 37.48% = 15.26% × 2.46
2022. 8. 31. 38.90% = 15.21% × 2.56
2022. 5. 31. 37.35% = 15.17% × 2.46
2022. 2. 28. 36.70% = 14.80% × 2.48
2021. 11. 30. 32.33% = 14.37% × 2.25
2021. 8. 31. 34.51% = 14.54% × 2.37
2021. 5. 31. 30.13% = 13.49% × 2.23
2021. 2. 28. 25.88% = 11.83% × 2.19
2020. 11. 30. 26.79% = 11.40% × 2.35
2020. 8. 31. 25.67% = 11.50% × 2.23
2020. 5. 31. 27.08% = 11.42% × 2.37
2020. 2. 29. 28.81% = 12.12% × 2.38
2019. 11. 30. 29.84% = 11.75% × 2.54
2019. 8. 31. 30.26% = 12.05% × 2.51
2019. 5. 31. 29.47% = 11.90% × 2.48
2019. 2. 28. — = — × 2.34
2018. 11. 30. — = — × 2.45
2018. 8. 31. — = — × 2.18

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 대비 주주자본비율ROE(ROE)이 감소하는 주된 이유는 재무적 레버리지 비율의 감소입니다.

ROE 세 가지 구성 요소로 세분화

Cintas Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 순이익률(Net Profit Margin Ratio) × 자산 회전율 × 재무 레버리지 비율
2024. 11. 30. 39.89% = 17.23% × 1.06 × 2.18
2024. 8. 31. 40.75% = 16.80% × 1.08 × 2.26
2024. 5. 31. 36.41% = 16.38% × 1.05 × 2.12
2024. 2. 29. 35.51% = 15.98% × 1.05 × 2.12
2023. 11. 30. 35.84% = 15.57% × 1.04 × 2.21
2023. 8. 31. 33.88% = 15.36% × 1.03 × 2.14
2023. 5. 31. 34.89% = 15.29% × 1.03 × 2.21
2023. 2. 28. 35.68% = 15.06% × 1.02 × 2.33
2022. 11. 30. 37.48% = 15.35% × 0.99 × 2.46
2022. 8. 31. 38.90% = 15.46% × 0.98 × 2.56
2022. 5. 31. 37.35% = 15.73% × 0.96 × 2.46
2022. 2. 28. 36.70% = 15.88% × 0.93 × 2.48
2021. 11. 30. 32.33% = 15.50% × 0.93 × 2.25
2021. 8. 31. 34.51% = 15.72% × 0.92 × 2.37
2021. 5. 31. 30.13% = 15.61% × 0.86 × 2.23
2021. 2. 28. 25.88% = 14.32% × 0.83 × 2.19
2020. 11. 30. 26.79% = 13.90% × 0.82 × 2.35
2020. 8. 31. 25.67% = 13.18% × 0.87 × 2.23
2020. 5. 31. 27.08% = 12.36% × 0.92 × 2.37
2020. 2. 29. 28.81% = 13.19% × 0.92 × 2.38
2019. 11. 30. 29.84% = 12.99% × 0.90 × 2.54
2019. 8. 31. 30.26% = 13.18% × 0.91 × 2.51
2019. 5. 31. 29.47% = 12.84% × 0.93 × 2.48
2019. 2. 28. — = — × — × 2.34
2018. 11. 30. — = — × — × 2.45
2018. 8. 31. — = — × — × 2.18

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 대비 주주자본비율ROE(ROE)이 감소하는 주된 이유는 재무적 레버리지 비율의 감소입니다.

ROE를 5개 구성 요소로 세분화

Cintas Corp., ROE 분해 (분기별 데이터)

Microsoft Excel
ROE = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율 × 재무 레버리지 비율
2024. 11. 30. 39.89% = 0.81 × 0.95 × 22.41% × 1.06 × 2.18
2024. 8. 31. 40.75% = 0.81 × 0.95 × 21.89% × 1.08 × 2.26
2024. 5. 31. 36.41% = 0.80 × 0.95 × 21.62% × 1.05 × 2.12
2024. 2. 29. 35.51% = 0.79 × 0.95 × 21.20% × 1.05 × 2.12
2023. 11. 30. 35.84% = 0.79 × 0.94 × 20.89% × 1.04 × 2.21
2023. 8. 31. 33.88% = 0.79 × 0.94 × 20.74% × 1.03 × 2.14
2023. 5. 31. 34.89% = 0.80 × 0.94 × 20.47% × 1.03 × 2.21
2023. 2. 28. 35.68% = 0.80 × 0.94 × 20.19% × 1.02 × 2.33
2022. 11. 30. 37.48% = 0.81 × 0.94 × 20.27% × 0.99 × 2.46
2022. 8. 31. 38.90% = 0.82 × 0.94 × 20.11% × 0.98 × 2.56
2022. 5. 31. 37.35% = 0.82 × 0.94 × 20.21% × 0.96 × 2.46
2022. 2. 28. 36.70% = 0.83 × 0.94 × 20.22% × 0.93 × 2.48
2021. 11. 30. 32.33% = 0.84 × 0.94 × 19.63% × 0.93 × 2.25
2021. 8. 31. 34.51% = 0.86 × 0.93 × 19.68% × 0.92 × 2.37
2021. 5. 31. 30.13% = 0.86 × 0.93 × 19.48% × 0.86 × 2.23
2021. 2. 28. 25.88% = 0.87 × 0.92 × 17.93% × 0.83 × 2.19
2020. 11. 30. 26.79% = 0.86 × 0.92 × 17.67% × 0.82 × 2.35
2020. 8. 31. 25.67% = 0.84 × 0.91 × 17.19% × 0.87 × 2.23
2020. 5. 31. 27.08% = 0.83 × 0.91 × 16.42% × 0.92 × 2.37
2020. 2. 29. 28.81% = 0.82 × 0.92 × 17.50% × 0.92 × 2.38
2019. 11. 30. 29.84% = 0.82 × 0.91 × 17.33% × 0.90 × 2.54
2019. 8. 31. 30.26% = 0.81 × 0.92 × 17.80% × 0.91 × 2.51
2019. 5. 31. 29.47% = 0.80 × 0.92 × 17.50% × 0.93 × 2.48
2019. 2. 28. — = — × — × — × — × 2.34
2018. 11. 30. — = — × — × — × — × 2.45
2018. 8. 31. — = — × — × — × — × 2.18

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 대비 주주자본비율ROE(ROE)이 감소하는 주된 이유는 재무적 레버리지 비율의 감소입니다.

ROA 두 가지 구성 요소로 세분화

Cintas Corp., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 순이익률(Net Profit Margin Ratio) × 자산 회전율
2024. 11. 30. 18.28% = 17.23% × 1.06
2024. 8. 31. 18.07% = 16.80% × 1.08
2024. 5. 31. 17.14% = 16.38% × 1.05
2024. 2. 29. 16.74% = 15.98% × 1.05
2023. 11. 30. 16.24% = 15.57% × 1.04
2023. 8. 31. 15.84% = 15.36% × 1.03
2023. 5. 31. 15.77% = 15.29% × 1.03
2023. 2. 28. 15.31% = 15.06% × 1.02
2022. 11. 30. 15.26% = 15.35% × 0.99
2022. 8. 31. 15.21% = 15.46% × 0.98
2022. 5. 31. 15.17% = 15.73% × 0.96
2022. 2. 28. 14.80% = 15.88% × 0.93
2021. 11. 30. 14.37% = 15.50% × 0.93
2021. 8. 31. 14.54% = 15.72% × 0.92
2021. 5. 31. 13.49% = 15.61% × 0.86
2021. 2. 28. 11.83% = 14.32% × 0.83
2020. 11. 30. 11.40% = 13.90% × 0.82
2020. 8. 31. 11.50% = 13.18% × 0.87
2020. 5. 31. 11.42% = 12.36% × 0.92
2020. 2. 29. 12.12% = 13.19% × 0.92
2019. 11. 30. 11.75% = 12.99% × 0.90
2019. 8. 31. 12.05% = 13.18% × 0.91
2019. 5. 31. 11.90% = 12.84% × 0.93
2019. 2. 28. — = — × —
2018. 11. 30. — = — × —
2018. 8. 31. — = — × —

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 자산수익률(ROA률)이 증가하는 주된 이유는 순이익률로 측정되는 수익성이 증가했기 때문입니다.

ROA를 4개의 구성 요소로 세분화

Cintas Corp., ROA 분해 (분기별 데이터)

Microsoft Excel
ROA = 세금 부담 × 이자 부담 × EBIT 마진 × 자산 회전율
2024. 11. 30. 18.28% = 0.81 × 0.95 × 22.41% × 1.06
2024. 8. 31. 18.07% = 0.81 × 0.95 × 21.89% × 1.08
2024. 5. 31. 17.14% = 0.80 × 0.95 × 21.62% × 1.05
2024. 2. 29. 16.74% = 0.79 × 0.95 × 21.20% × 1.05
2023. 11. 30. 16.24% = 0.79 × 0.94 × 20.89% × 1.04
2023. 8. 31. 15.84% = 0.79 × 0.94 × 20.74% × 1.03
2023. 5. 31. 15.77% = 0.80 × 0.94 × 20.47% × 1.03
2023. 2. 28. 15.31% = 0.80 × 0.94 × 20.19% × 1.02
2022. 11. 30. 15.26% = 0.81 × 0.94 × 20.27% × 0.99
2022. 8. 31. 15.21% = 0.82 × 0.94 × 20.11% × 0.98
2022. 5. 31. 15.17% = 0.82 × 0.94 × 20.21% × 0.96
2022. 2. 28. 14.80% = 0.83 × 0.94 × 20.22% × 0.93
2021. 11. 30. 14.37% = 0.84 × 0.94 × 19.63% × 0.93
2021. 8. 31. 14.54% = 0.86 × 0.93 × 19.68% × 0.92
2021. 5. 31. 13.49% = 0.86 × 0.93 × 19.48% × 0.86
2021. 2. 28. 11.83% = 0.87 × 0.92 × 17.93% × 0.83
2020. 11. 30. 11.40% = 0.86 × 0.92 × 17.67% × 0.82
2020. 8. 31. 11.50% = 0.84 × 0.91 × 17.19% × 0.87
2020. 5. 31. 11.42% = 0.83 × 0.91 × 16.42% × 0.92
2020. 2. 29. 12.12% = 0.82 × 0.92 × 17.50% × 0.92
2019. 11. 30. 11.75% = 0.82 × 0.91 × 17.33% × 0.90
2019. 8. 31. 12.05% = 0.81 × 0.92 × 17.80% × 0.91
2019. 5. 31. 11.90% = 0.80 × 0.92 × 17.50% × 0.93
2019. 2. 28. — = — × — × — × —
2018. 11. 30. — = — × — × — × —
2018. 8. 31. — = — × — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 자산수익률(ROA)이 증가한 주된 이유는 EBIT 마진 비율로 측정한 영업 수익성의 증가입니다.

순이익률(Net Profit Margin Ratio)의 세분화

Cintas Corp., 순이익률의 분해(분기별 데이터)

Microsoft Excel
순이익률(Net Profit Margin Ratio) = 세금 부담 × 이자 부담 × EBIT 마진
2024. 11. 30. 17.23% = 0.81 × 0.95 × 22.41%
2024. 8. 31. 16.80% = 0.81 × 0.95 × 21.89%
2024. 5. 31. 16.38% = 0.80 × 0.95 × 21.62%
2024. 2. 29. 15.98% = 0.79 × 0.95 × 21.20%
2023. 11. 30. 15.57% = 0.79 × 0.94 × 20.89%
2023. 8. 31. 15.36% = 0.79 × 0.94 × 20.74%
2023. 5. 31. 15.29% = 0.80 × 0.94 × 20.47%
2023. 2. 28. 15.06% = 0.80 × 0.94 × 20.19%
2022. 11. 30. 15.35% = 0.81 × 0.94 × 20.27%
2022. 8. 31. 15.46% = 0.82 × 0.94 × 20.11%
2022. 5. 31. 15.73% = 0.82 × 0.94 × 20.21%
2022. 2. 28. 15.88% = 0.83 × 0.94 × 20.22%
2021. 11. 30. 15.50% = 0.84 × 0.94 × 19.63%
2021. 8. 31. 15.72% = 0.86 × 0.93 × 19.68%
2021. 5. 31. 15.61% = 0.86 × 0.93 × 19.48%
2021. 2. 28. 14.32% = 0.87 × 0.92 × 17.93%
2020. 11. 30. 13.90% = 0.86 × 0.92 × 17.67%
2020. 8. 31. 13.18% = 0.84 × 0.91 × 17.19%
2020. 5. 31. 12.36% = 0.83 × 0.91 × 16.42%
2020. 2. 29. 13.19% = 0.82 × 0.92 × 17.50%
2019. 11. 30. 12.99% = 0.82 × 0.91 × 17.33%
2019. 8. 31. 13.18% = 0.81 × 0.92 × 17.80%
2019. 5. 31. 12.84% = 0.80 × 0.92 × 17.50%
2019. 2. 28. — = — × — × —
2018. 11. 30. — = — × — × —
2018. 8. 31. — = — × — × —

보고서 기준: 10-Q (보고 날짜: 2024-11-30), 10-Q (보고 날짜: 2024-08-31), 10-K (보고 날짜: 2024-05-31), 10-Q (보고 날짜: 2024-02-29), 10-Q (보고 날짜: 2023-11-30), 10-Q (보고 날짜: 2023-08-31), 10-K (보고 날짜: 2023-05-31), 10-Q (보고 날짜: 2023-02-28), 10-Q (보고 날짜: 2022-11-30), 10-Q (보고 날짜: 2022-08-31), 10-K (보고 날짜: 2022-05-31), 10-Q (보고 날짜: 2022-02-28), 10-Q (보고 날짜: 2021-11-30), 10-Q (보고 날짜: 2021-08-31), 10-K (보고 날짜: 2021-05-31), 10-Q (보고 날짜: 2021-02-28), 10-Q (보고 날짜: 2020-11-30), 10-Q (보고 날짜: 2020-08-31), 10-K (보고 날짜: 2020-05-31), 10-Q (보고 날짜: 2020-02-29), 10-Q (보고 날짜: 2019-11-30), 10-Q (보고 날짜: 2019-08-31), 10-K (보고 날짜: 2019-05-31), 10-Q (보고 날짜: 2019-02-28), 10-Q (보고 날짜: 2018-11-30), 10-Q (보고 날짜: 2018-08-31).

2025년 2 분기 순이익률 증가의 주된 이유는 EBIT 마진 비율로 측정되는 영업 수익성의 증가입니다.