Go Pro

UniFirst (UNF) Financials

UniFirst logo
$261.42 +0.16 (+0.06%)
Closing price 03:59 PM Eastern
Extended Trading
$260.83 -0.59 (-0.22%)
As of 04:15 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for UniFirst

Annual Income Statements for UniFirst

This table shows UniFirst's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/29/2015 8/27/2016 8/26/2017 8/25/2018 8/31/2019 8/29/2020 8/28/2021 8/27/2022 8/26/2023 8/31/2024 8/30/2025
Net Income / (Loss) Attributable to Common Shareholders
124 125 70 164 179 136 151 103 104 145 148
Consolidated Net Income / (Loss)
124 125 70 164 179 136 151 103 104 145 148
Net Income / (Loss) Continuing Operations
124 125 70 164 179 136 151 103 104 145 148
Total Pre-Tax Income
201 203 115 187 238 178 197 134 139 189 195
Total Operating Income
200 201 110 182 232 173 196 134 134 184 184
Total Gross Profit
572 568 597 640 670 639 685 694 752 848 890
Total Revenue
1,457 1,468 1,591 1,696 1,809 1,804 1,826 2,001 2,233 2,427 2,432
Operating Revenue
1,457 1,468 1,591 1,696 1,809 1,804 1,826 2,001 2,233 2,427 2,432
Total Cost of Revenue
885 900 994 1,057 1,139 1,165 1,141 1,306 1,481 1,580 1,542
Operating Cost of Revenue
885 900 994 1,057 1,139 1,165 1,141 1,306 1,481 1,580 1,542
Total Operating Expenses
372 366 487 457 438 466 489 560 618 664 705
Selling, General & Admin Expense
294 285 342 361 335 362 383 451 497 523 565
Depreciation Expense
77 82 89 97 103 105 106 109 121 141 140
Total Other Income / (Expense), net
0.88 2.21 4.84 4.87 5.92 5.16 1.05 -0.03 5.23 5.80 11
Interest Expense
-2.44 -2.54 -4.27 -5.54 -9.08 -6.38 -2.57 -2.85 -6.74 -7.24 -9.77
Other Income / (Expense), net
-1.55 -0.33 0.57 -0.67 -3.17 -1.22 -1.52 -2.88 -1.50 -1.44 1.11
Income Tax Expense
77 78 45 23 59 42 46 31 35 44 47
Basic Earnings per Share
$11.70 $11.72 $6.54 $15.57 $17.58 $13.43 $14.98 $5.71 $5.77 $8.11 $8.33
Weighted Average Basic Shares Outstanding
20.10M 20.17M 20.28M 19.81M 19.08M 18.92M 18.88M 18.82M 18.69M 18.66M 18.52M
Diluted Earnings per Share
$6.15 $6.17 $3.44 $8.21 $9.33 $7.13 $7.94 $5.46 $5.53 $7.77 $7.98
Weighted Average Diluted Shares Outstanding
20.08M 20.15M 20.28M 19.96M 19.20M 19.04M 19.04M 18.93M 18.76M 18.72M 18.58M
Weighted Average Basic & Diluted Shares Outstanding
23.90M 24M 24.10M 23.70M 18.94M 18.90M 18.87M 18.67M 18.69M 18.57M 18.12M

Quarterly Income Statements for UniFirst

This table shows UniFirst's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/25/2023 2/24/2024 5/25/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 2/28/2026 5/30/2026
Net Income / (Loss) Attributable to Common Shareholders
42 20 38 45 43 24 40 41 34 20 20
Consolidated Net Income / (Loss)
42 20 38 45 43 24 40 41 34 20 20
Net Income / (Loss) Continuing Operations
42 20 38 45 43 24 40 41 34 20 20
Total Pre-Tax Income
55 28 49 57 58 33 53 51 47 27 24
Total Operating Income
53 28 48 54 56 31 48 50 45 26 23
Total Gross Profit
210 195 212 231 224 208 226 232 228 219 235
Total Revenue
594 591 603 640 605 602 611 614 621 623 634
Operating Revenue
594 591 603 640 605 602 611 614 621 623 634
Total Cost of Revenue
384 396 391 409 381 394 385 382 393 404 400
Operating Cost of Revenue
384 396 391 409 381 394 385 382 393 404 400
Total Operating Expenses
157 167 164 177 168 177 177 183 183 193 212
Selling, General & Admin Expense
123 131 129 139 134 142 143 147 148 157 176
Depreciation Expense
34 35 35 38 35 35 35 36 35 35 36
Total Other Income / (Expense), net
2.12 -0.23 0.88 3.02 2.41 1.42 5.22 1.84 1.67 1.33 1.41
Interest & Investment Income
- - - - - - 2.51 - - - 1.78
Other Income / (Expense), net
-0.72 -0.58 -0.52 0.37 -0.29 -0.79 2.70 -0.51 -0.26 -0.25 -0.37
Income Tax Expense
13 7.26 11 12 15 8.17 14 10 13 6.86 4.53
Weighted Average Basic Shares Outstanding
18.70M 18.70M 18.65M 18.66M 18.59M 18.57M 18.55M 18.52M 18.15M 18.07M 18.08M
Diluted Earnings per Share
$2.26 $1.09 $2.03 $2.39 $2.31 $1.31 $2.13 $2.23 $1.89 $1.13 $1.09
Weighted Average Diluted Shares Outstanding
18.77M 18.75M 18.71M 18.72M 18.67M 18.65M 18.61M 18.58M 18.19M 18.14M 18.22M
Weighted Average Basic & Diluted Shares Outstanding
18.70M 18.66M 18.61M 18.57M 18.57M 18.56M 18.54M 18.12M 18.07M 18.08M 18.08M

Annual Cash Flow Statements for UniFirst

This table details how cash moves in and out of UniFirst's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/29/2015 8/27/2016 8/26/2017 8/25/2018 8/31/2019 8/29/2020 8/28/2021 8/27/2022 8/26/2023 8/31/2024 8/30/2025
Net Change in Cash & Equivalents
85 87 -14 -79 115 89 38 -136 -297 82 42
Net Cash From Operating Activities
227 208 218 230 282 287 212 123 216 295 297
Net Cash From Continuing Operating Activities
227 208 218 230 282 287 212 123 216 295 297
Net Income / (Loss) Continuing Operations
124 125 70 164 179 136 151 103 104 145 148
Consolidated Net Income / (Loss)
124 125 70 164 179 136 151 103 104 145 148
Depreciation Expense
68 73 89 97 103 105 106 109 121 141 140
Non-Cash Adjustments To Reconcile Net Income
6.66 7.12 69 6.03 -0.25 9.99 8.98 9.68 12 13 13
Changes in Operating Assets and Liabilities, net
19 -6.31 -10 -37 -0.19 36 -54 -99 -21 -4.68 -4.41
Net Cash From Investing Activities
-124 -115 -233 -154 -124 -158 -141 -187 -488 -162 -155
Net Cash From Continuing Investing Activities
-124 -115 -233 -154 -124 -158 -141 -187 -488 -162 -155
Purchase of Property, Plant & Equipment
-101 -98 -109 -113 -120 -117 -134 -144 -172 -160 -154
Acquisitions
-22 -17 -125 -43 -4.92 -41 -8.44 -44 -306 -0.20 -12
Purchase of Investments
- - - - - - 0.00 0.00 -117 -25 -20
Sale of Property, Plant & Equipment
0.00 0.00 0.88 1.78 0.41 0.32 0.62 2.02 0.55 1.29 3.26
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 107 22 28
Net Cash From Financing Activities
-6.26 -5.64 -2.18 -153 -41 -41 -34 -69 -26 -50 -101
Net Cash From Continuing Financing Activities
-6.26 -5.64 -2.18 -153 -41 -41 -34 -69 -26 -50 -101
Repayment of Debt
-13 -2.11 - - 0.00 0.00 -0.82 0.00 -81 0.00 -1.16
Repurchase of Common Equity
- 0.00 0.00 -146 -31 -22 -11 -44 0.00 -24 -71
Payment of Dividends
-2.87 -2.88 -2.90 -4.22 -8.26 -16 -18 -21 -22 -23 -25
Issuance of Debt
6.87 - - - - - 0.00 0.00 80 0.00 0.00
Other Financing Activities, net
2.80 -0.65 0.72 -2.72 -2.72 -3.66 -4.06 -4.24 -2.89 -3.24 -4.47
Effect of Exchange Rate Changes
-12 -0.08 2.90 -2.47 -1.49 1.53 1.45 -3.17 0.77 -0.55 1.26
Cash Interest Paid
0.66 0.76 0.80 0.54 0.75 0.64 0.69 0.84 1.34 1.17 1.15
Cash Income Taxes Paid
60 74 62 28 28 58 56 25 8.49 34 37

Quarterly Cash Flow Statements for UniFirst

This table details how cash moves in and out of UniFirst's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q3 2026
Period end date 8/26/2023 11/25/2023 2/24/2024 5/25/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 5/30/2026
Net Change in Cash & Equivalents
20 -2.06 13 22 49 4.68 26 20 -8.41 -80 11
Net Cash From Operating Activities
73 46 61 86 102 58 70 68 100 15 51
Net Cash From Continuing Operating Activities
73 46 61 86 102 58 70 68 100 15 51
Net Income / (Loss) Continuing Operations
28 42 20 38 45 43 24 40 41 34 20
Consolidated Net Income / (Loss)
28 42 20 38 45 43 24 40 41 34 20
Depreciation Expense
33 34 35 35 38 35 35 35 36 35 36
Non-Cash Adjustments To Reconcile Net Income
3.69 3.16 3.74 2.97 3.17 3.32 3.95 0.99 4.40 3.59 4.21
Changes in Operating Assets and Liabilities, net
8.52 -34 1.70 11 16 -23 6.83 -7.22 19 -58 -9.02
Net Cash From Investing Activities
-48 -40 -34 -51 -38 -37 -30 -31 -57 -52 -30
Net Cash From Continuing Investing Activities
-48 -40 -34 -51 -38 -37 -30 -31 -57 -52 -30
Purchase of Property, Plant & Equipment
-48 -39 -34 -49 -38 -34 -33 -44 -45 -39 -30
Acquisitions
-0.00 0.00 - -0.20 - -2.35 -3.02 - -6.54 -13 -1.13
Sale of Property, Plant & Equipment
0.03 0.61 0.03 0.12 0.54 0.15 0.07 2.89 0.14 0.17 0.21
Sale and/or Maturity of Investments
- 10 - 11 - 13 5.71 9.61 - 0.00 0.10
Net Cash From Financing Activities
-5.61 -8.12 -14 -14 -14 -16 -13 -19 -53 -42 -8.55
Net Cash From Continuing Financing Activities
-5.61 -8.12 -14 -14 -14 -16 -13 -19 -53 -42 -8.55
Payment of Dividends
-5.57 -5.57 -5.94 -5.92 -5.91 -5.90 -6.26 -6.25 -6.22 -6.13 -6.34
Other Financing Activities, net
-0.04 -2.29 -0.35 -0.09 -0.51 -3.28 -0.93 -0.14 -0.12 -3.19 -2.21
Effect of Exchange Rate Changes
0.69 0.00 0.08 0.13 -0.76 -0.44 -1.14 2.25 0.59 -0.22 -0.40

Annual Balance Sheets for UniFirst

This table presents UniFirst's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/29/2015 8/27/2016 8/26/2017 8/25/2018 8/31/2019 8/29/2020 8/28/2021 8/27/2022 8/26/2023 8/31/2024 8/30/2025
Total Assets
1,533 1,702 1,819 1,843 2,047 2,199 2,381 2,428 2,570 2,696 2,778
Total Current Assets
662 778 814 785 914 969 1,104 1,064 840 916 925
Cash & Equivalents
277 364 350 271 385 475 513 376 79 162 204
Short-Term Investments
- - - - - - - 0.00 10 14 5.67
Accounts Receivable
152 157 187 201 203 191 208 249 279 279 285
Inventories, net
80 79 79 90 101 106 144 151 148 157 145
Prepaid Expenses
12 30 17 49 40 43 57 67 75 67 57
Other Current Assets
140 138 151 174 184 154 182 219 248 238 228
Plant, Property, & Equipment, net
514 540 525 548 575 625 660 665 757 802 830
Total Noncurrent Assets
358 385 480 511 559 605 617 699 973 979 1,024
Goodwill
313 321 376 397 401 425 430 457 648 649 658
Intangible Assets
2.03 2.81 4.26 15 16 29 36 36 42 34 31
Noncurrent Deferred & Refundable Income Taxes
1.48 0.10 0.39 0.43 0.45 0.52 0.58 0.50 0.57 0.83 0.98
Other Noncurrent Operating Assets
41 61 99 98 141 151 152 205 283 295 334
Total Liabilities & Shareholders' Equity
1,533 1,702 1,819 1,843 2,047 2,199 2,381 2,428 2,570 2,696 2,778
Total Liabilities
291 337 366 378 406 458 508 512 566 588 609
Total Current Liabilities
184 153 178 198 190 210 255 244 267 281 290
Accounts Payable
51 51 65 74 78 64 81 82 93 93 95
Accrued Expenses
113 101 112 124 112 133 160 147 156 170 177
Current Deferred & Payable Income Tax Liabilities
19 0.97 0.92 0.74 0.21 0.53 0.74 1.20 0.35 0.45 0.67
Other Current Liabilities
- - - - 0.00 13 13 14 18 18 18
Total Noncurrent Liabilities
107 185 188 180 216 248 253 268 299 306 319
Capital Lease Obligations
- - - - 0.00 29 30 - 47 51 55
Noncurrent Deferred & Payable Income Tax Liabilities
52 80 81 74 99 86 89 106 130 132 136
Other Noncurrent Operating Liabilities
55 105 107 106 117 133 134 162 122 123 129
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,242 1,365 1,453 1,465 1,641 1,741 1,873 1,916 2,004 2,109 2,169
Total Preferred & Common Equity
1,242 1,365 1,453 1,465 1,641 1,741 1,873 1,916 2,004 2,109 2,169
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,242 1,365 1,453 1,465 1,641 1,741 1,873 1,916 2,004 2,109 2,169
Common Stock
70 75 88 85 87 89 91 95 101 107 111
Retained Earnings
1,197 1,319 1,386 1,405 1,588 1,685 1,807 1,845 1,927 2,026 2,080
Accumulated Other Comprehensive Income / (Loss)
-24 -29 -22 -25 -34 -32 -25 -24 -24 -24 -22

Quarterly Balance Sheets for UniFirst

This table presents UniFirst's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/25/2023 5/27/2023 11/25/2023 2/24/2024 5/25/2024 11/30/2024 3/1/2025 5/31/2025 11/29/2025 2/28/2026 5/30/2026
Total Assets
2,454 2,526 2,602 2,621 2,651 2,702 2,733 2,760 2,753 2,800 2,821
Total Current Assets
1,067 813 859 864 884 916 937 938 873 903 920
Cash & Equivalents
244 59 77 91 112 166 192 212 124 152 163
Short-Term Investments
101 10 11 11 13 15 8.81 0.00 5.56 5.66 5.65
Accounts Receivable
277 279 299 292 284 282 282 282 293 292 296
Inventories, net
151 150 149 158 161 155 159 149 143 147 148
Prepaid Expenses
62 67 73 71 70 64 68 68 69 70 70
Other Current Assets
233 247 250 241 243 234 226 228 237 236 237
Plant, Property, & Equipment, net
685 740 832 772 790 803 803 818 834 848 847
Total Noncurrent Assets
702 973 911 984 977 983 994 1,004 1,046 1,049 1,054
Goodwill
461 648 649 649 649 650 653 653 669 670 670
Intangible Assets
37 43 40 38 35 31 31 31 31 26 24
Noncurrent Deferred & Refundable Income Taxes
0.51 0.53 0.62 0.62 0.73 0.80 0.79 0.85 0.97 0.99 0.85
Other Noncurrent Operating Assets
204 281 222 297 292 301 309 319 345 352 359
Total Liabilities & Shareholders' Equity
2,454 2,526 2,602 2,621 2,651 2,702 2,733 2,760 2,753 2,800 2,821
Total Liabilities
499 549 562 571 576 568 590 585 590 617 623
Total Current Liabilities
232 259 259 263 270 261 278 267 264 290 296
Accounts Payable
81 89 86 86 86 86 90 76 91 92 90
Accrued Expenses
137 151 155 158 165 156 171 173 154 178 185
Current Deferred & Payable Income Tax Liabilities
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.00
Other Current Liabilities
14 19 17 18 18 18 17 18 19 20 21
Total Noncurrent Liabilities
267 290 303 308 306 307 312 318 326 327 327
Capital Lease Obligations
- - 50 54 51 50 54 57 58 60 64
Noncurrent Deferred & Payable Income Tax Liabilities
108 119 131 131 131 135 135 137 139 137 133
Other Noncurrent Operating Liabilities
159 170 122 123 124 123 123 124 129 130 130
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,955 1,977 2,040 2,050 2,076 2,134 2,144 2,175 2,163 2,183 2,198
Total Preferred & Common Equity
1,955 1,977 2,040 2,050 2,076 2,134 2,144 2,175 2,163 2,183 2,198
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,955 1,977 2,040 2,050 2,076 2,134 2,144 2,175 2,163 2,183 2,198
Common Stock
97 99 101 103 105 106 108 110 109 112 114
Retained Earnings
1,886 1,904 1,963 1,970 1,994 2,056 2,069 2,089 2,078 2,092 2,105
Accumulated Other Comprehensive Income / (Loss)
-27 -27 -24 -23 -24 -29 -33 -24 -24 -20 -22

Annual Metrics And Ratios for UniFirst

This table displays calculated financial ratios and metrics derived from UniFirst's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/29/2015 8/27/2016 8/26/2017 8/25/2018 8/31/2019 8/29/2020 8/28/2021 8/27/2022 8/26/2023 8/31/2024 8/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.42% 0.79% 8.37% 6.63% 6.65% -0.29% 1.22% 9.56% 11.61% 8.70% 0.20%
EBITDA Growth
4.23% 2.34% -29.29% 39.35% 19.32% -16.84% 8.67% -19.99% 5.44% 27.73% 0.74%
EBIT Growth
3.03% 1.00% -44.80% 63.91% 25.94% -25.05% 13.29% -32.34% 0.48% 37.88% 1.90%
NOPAT Growth
4.30% -0.07% -45.62% 137.39% 9.43% -24.53% 14.01% -31.19% -3.54% 41.35% -0.71%
Net Income Growth
3.65% 0.58% -43.85% 133.48% 9.30% -24.21% 11.30% -31.57% 0.26% 40.32% 1.92%
EPS Growth
3.36% 0.33% -44.25% 138.66% 13.64% -23.58% 11.36% -31.23% 1.28% 40.51% 2.70%
Operating Cash Flow Growth
16.60% -8.50% 5.12% 5.41% 22.63% 1.61% -25.95% -42.23% 75.92% 36.85% 0.54%
Free Cash Flow Firm Growth
12.40% -16.35% -139.24% 294.88% 65.04% -18.61% -39.68% -182.35% -603.63% 136.75% -7.39%
Invested Capital Growth
1.73% 3.51% 10.24% 8.25% 5.14% 3.16% 7.31% 10.73% 27.41% 1.15% 1.53%
Revenue Q/Q Growth
0.50% 0.31% 2.57% 1.83% 2.58% -2.75% 2.05% 2.62% 2.55% 2.88% -1.03%
EBITDA Q/Q Growth
0.45% 4.20% -24.29% 23.44% 5.89% -5.56% 0.44% -4.20% 3.70% 7.72% -2.24%
EBIT Q/Q Growth
-0.76% 5.80% -37.28% 38.41% 7.82% -8.34% 0.89% -8.23% 3.09% 11.18% -2.81%
NOPAT Q/Q Growth
0.01% 5.47% -38.27% 34.76% 6.53% -9.97% 3.52% -7.88% 1.19% 11.88% -1.92%
Net Income Q/Q Growth
0.06% 5.53% -36.52% 32.12% 6.57% -9.60% 2.06% -7.54% 1.42% 13.24% -2.38%
EPS Q/Q Growth
-3.45% 51.23% 39.27% 33.71% 6.39% -9.29% 1.93% -7.30% 1.65% 13.27% -1.97%
Operating Cash Flow Q/Q Growth
2.79% -9.56% 7.86% 0.14% 7.60% -0.50% -21.01% 7.95% 22.16% 11.02% -0.62%
Free Cash Flow Firm Q/Q Growth
2.48% -25.03% 19.45% 10.37% 19.69% 3.88% -55.54% 42.77% -15.66% 261.73% -11.47%
Invested Capital Q/Q Growth
-1.77% 1.93% -2.75% 0.30% -0.35% -1.70% 3.89% 0.59% 2.82% -0.84% -0.27%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
39.27% 38.66% 37.55% 37.71% 37.04% 35.43% 37.51% 34.70% 33.66% 34.92% 36.59%
EBITDA Margin
18.96% 19.25% 12.56% 16.41% 18.36% 15.32% 16.44% 12.01% 11.34% 13.33% 13.40%
Operating Margin
13.76% 13.70% 6.93% 10.75% 12.82% 9.57% 10.72% 6.71% 5.98% 7.56% 7.59%
EBIT Margin
13.65% 13.68% 6.97% 10.71% 12.65% 9.51% 10.64% 6.57% 5.92% 7.50% 7.63%
Profit (Net Income) Margin
8.53% 8.52% 4.41% 9.66% 9.90% 7.53% 8.27% 5.17% 4.64% 5.99% 6.10%
Tax Burden Percent
61.76% 61.48% 60.97% 87.53% 75.29% 76.32% 76.76% 76.98% 74.67% 76.82% 75.89%
Interest Burden Percent
101.23% 101.27% 103.85% 103.05% 103.97% 103.72% 101.32% 102.17% 105.10% 103.98% 105.26%
Effective Tax Rate
38.24% 38.52% 39.03% 12.47% 24.71% 23.68% 23.24% 23.02% 25.33% 23.18% 24.11%
Return on Invested Capital (ROIC)
12.91% 12.57% 6.39% 13.89% 14.26% 10.33% 11.19% 7.06% 5.70% 7.15% 7.00%
ROIC Less NNEP Spread (ROIC-NNEP)
12.67% 12.14% 5.56% 12.52% 12.90% 9.39% 11.02% 7.07% 3.83% 1.81% 1.09%
Return on Net Nonoperating Assets (RNNOA)
-2.45% -2.98% -1.41% -2.66% -2.72% -2.31% -2.83% -1.60% -0.41% -0.07% -0.07%
Return on Equity (ROE)
10.46% 9.59% 4.98% 11.23% 11.53% 8.03% 8.36% 5.46% 5.29% 7.07% 6.93%
Cash Return on Invested Capital (CROIC)
11.19% 9.12% -3.35% 5.97% 9.24% 7.22% 4.14% -3.13% -18.40% 6.00% 5.48%
Operating Return on Assets (OROA)
13.45% 12.42% 6.30% 9.92% 11.76% 8.08% 8.48% 5.47% 5.29% 6.92% 6.78%
Return on Assets (ROA)
8.41% 7.73% 3.99% 8.95% 9.21% 6.39% 6.60% 4.30% 4.15% 5.52% 5.42%
Return on Common Equity (ROCE)
10.45% 9.59% 4.98% 11.23% 11.53% 8.03% 8.36% 5.46% 5.29% 7.07% 6.93%
Return on Equity Simple (ROE_SIMPLE)
10.01% 9.16% 4.83% 11.19% 10.91% 7.80% 8.07% 5.40% 5.17% 6.90% 0.00%
Net Operating Profit after Tax (NOPAT)
124 124 67 160 175 132 150 103 100 141 140
NOPAT Margin
8.50% 8.42% 4.23% 9.41% 9.65% 7.31% 8.23% 5.17% 4.47% 5.81% 5.76%
Net Nonoperating Expense Percent (NNEP)
0.24% 0.43% 0.83% 1.37% 1.36% 0.95% 0.17% 0.00% 1.87% 5.33% 5.92%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 6.30%
Cost of Revenue to Revenue
60.73% 61.34% 62.45% 62.29% 62.96% 64.57% 62.49% 65.30% 66.34% 65.08% 63.41%
SG&A Expenses to Revenue
20.21% 19.40% 21.52% 21.26% 18.51% 20.05% 20.98% 22.55% 22.25% 21.53% 23.23%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.51% 24.96% 30.62% 26.96% 24.22% 25.86% 26.78% 27.99% 27.68% 27.35% 29.00%
Earnings before Interest and Taxes (EBIT)
199 201 111 182 229 172 194 131 132 182 186
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
276 283 200 278 332 276 300 240 253 324 326
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.69 1.83 1.86 2.31 2.20 2.08 2.26 1.76 1.61 1.67 1.52
Price to Tangible Book Value (P/TBV)
2.26 2.40 2.52 3.21 2.95 2.82 3.01 2.37 2.45 2.47 2.22
Price to Revenue (P/Rev)
1.44 1.70 1.70 1.99 2.00 2.01 2.32 1.69 1.44 1.45 1.35
Price to Earnings (P/E)
16.86 19.97 38.53 20.61 20.17 26.73 28.02 32.62 31.06 24.23 22.19
Dividend Yield
0.14% 0.12% 0.11% 0.13% 0.24% 0.45% 0.45% 0.64% 0.71% 0.69% 0.78%
Earnings Yield
5.93% 5.01% 2.60% 4.85% 4.96% 3.74% 3.57% 3.07% 3.22% 4.13% 4.51%
Enterprise Value to Invested Capital (EV/IC)
1.88 2.13 2.13 2.60 2.57 2.46 2.70 1.95 1.62 1.71 1.56
Enterprise Value to Revenue (EV/Rev)
1.25 1.45 1.48 1.83 1.78 1.76 2.05 1.50 1.42 1.40 1.29
Enterprise Value to EBITDA (EV/EBITDA)
6.59 7.55 11.78 11.16 9.71 11.52 12.49 12.47 12.54 10.51 9.62
Enterprise Value to EBIT (EV/EBIT)
9.16 10.62 21.24 17.10 14.11 18.56 19.31 22.79 24.06 18.67 16.90
Enterprise Value to NOPAT (EV/NOPAT)
14.71 17.24 35.02 19.47 18.48 24.15 24.96 28.97 31.85 24.11 22.40
Enterprise Value to Operating Cash Flow (EV/OCF)
8.02 10.27 10.79 13.51 11.44 11.11 17.67 24.43 14.73 11.51 10.56
Enterprise Value to Free Cash Flow (EV/FCFF)
16.97 23.77 0.00 45.29 28.50 34.54 67.48 0.00 0.00 28.72 28.60
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.02 0.02 0.03
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.00 0.02 0.02 0.03
Financial Leverage
-0.19 -0.25 -0.25 -0.21 -0.21 -0.25 -0.26 -0.23 -0.11 -0.04 -0.07
Leverage Ratio
1.24 1.24 1.25 1.26 1.25 1.26 1.27 1.27 1.28 1.28 1.28
Compound Leverage Factor
1.26 1.26 1.30 1.29 1.30 1.30 1.28 1.30 1.34 1.33 1.35
Debt to Total Capital
0.11% 0.00% 0.00% 0.00% 0.00% 1.65% 1.59% 0.00% 2.29% 2.34% 2.46%
Short-Term Debt to Total Capital
0.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 1.65% 1.59% 0.00% 2.29% 2.34% 2.46%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
99.89% 100.00% 100.00% 100.00% 100.00% 98.35% 98.41% 100.00% 97.71% 97.66% 97.54%
Debt to EBITDA
0.01 0.00 0.00 0.00 0.00 0.11 0.10 0.00 0.19 0.16 0.17
Net Debt to EBITDA
-1.00 0.00 0.00 0.00 0.00 -1.61 -1.61 0.00 -0.17 -0.38 -0.47
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.11 0.10 0.00 0.19 0.16 0.17
Debt to NOPAT
0.01 0.00 0.00 0.00 0.00 0.22 0.20 0.00 0.47 0.36 0.39
Net Debt to NOPAT
-2.22 0.00 0.00 0.00 0.00 -3.38 -3.21 0.00 -0.43 -0.88 -1.10
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.22 0.20 0.00 0.47 0.36 0.39
Altman Z-Score
7.17 7.22 7.00 8.05 8.10 7.32 7.53 6.42 5.77 6.05 5.66
Noncontrolling Interest Sharing Ratio
0.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.59 5.09 4.58 3.95 4.81 4.61 4.33 4.36 3.14 3.25 3.18
Quick Ratio
2.33 3.41 3.02 2.37 3.10 3.17 2.83 2.57 1.38 1.61 1.70
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
107 90 -35 69 113 92 56 -46 -322 118 110
Operating Cash Flow to CapEx
224.31% 211.37% 202.71% 207.33% 236.28% 246.30% 159.60% 86.19% 125.85% 185.55% 196.49%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.99 0.91 0.90 0.93 0.93 0.85 0.80 0.83 0.89 0.92 0.89
Accounts Receivable Turnover
9.57 9.52 9.26 8.75 8.95 9.15 9.15 8.75 8.45 8.70 8.62
Inventory Turnover
11.11 11.30 12.58 12.49 11.92 11.25 9.14 8.86 9.88 10.35 10.21
Fixed Asset Turnover
2.91 2.79 2.99 3.16 3.22 3.01 2.84 3.02 3.14 2.99 2.86
Accounts Payable Turnover
16.08 17.71 17.19 15.29 15.05 16.41 15.70 15.98 16.94 17.06 16.45
Days Sales Outstanding (DSO)
38.14 38.34 39.43 41.74 40.77 39.89 39.90 41.73 43.17 41.95 42.33
Days Inventory Outstanding (DIO)
32.86 32.29 29.01 29.23 30.61 32.46 39.95 41.22 36.94 35.26 35.75
Days Payable Outstanding (DPO)
22.69 20.61 21.23 23.87 24.26 22.24 23.25 22.84 21.54 21.40 22.18
Cash Conversion Cycle (CCC)
48.31 50.02 47.22 47.10 47.13 50.11 56.60 60.11 58.57 55.81 55.89
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
967 1,001 1,103 1,194 1,256 1,296 1,390 1,539 1,961 1,984 2,014
Invested Capital Turnover
1.52 1.49 1.51 1.48 1.48 1.41 1.36 1.37 1.28 1.23 1.22
Increase / (Decrease) in Invested Capital
16 34 102 91 61 40 95 149 422 23 30
Enterprise Value (EV)
1,821 2,132 2,355 3,107 3,228 3,184 3,751 2,996 3,178 3,400 3,136
Market Capitalization
2,096 2,496 2,704 3,378 3,613 3,630 4,234 3,373 3,221 3,524 3,291
Book Value per Share
$61.80 $67.38 $71.70 $76.55 $86.38 $92.16 $99.17 $102.35 $107.20 $113.28 $116.97
Tangible Book Value per Share
$46.12 $51.41 $52.93 $54.99 $64.42 $68.16 $74.55 $76.00 $70.28 $76.59 $79.82
Total Capital
1,244 1,365 1,453 1,465 1,641 1,770 1,903 1,916 2,051 2,159 2,224
Total Debt
1.39 0.00 0.00 0.00 0.00 29 30 0.00 47 51 55
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 29 30 0.00 47 51 55
Net Debt
-275 -364 -350 -271 -385 -446 -483 -376 -43 -125 -155
Capital Expenditures (CapEx)
101 98 108 111 119 116 133 142 171 159 151
Debt-free, Cash-free Net Working Capital (DFCFNWC)
203 261 287 316 339 284 336 444 483 459 425
Debt-free Net Working Capital (DFNWC)
479 625 636 586 724 759 849 820 573 634 634
Net Working Capital (NWC)
478 625 636 586 724 759 849 820 573 634 634
Net Nonoperating Expense (NNE)
-0.55 -1.36 -2.95 -4.26 -4.45 -3.94 -0.80 0.02 -3.91 -4.46 -8.25
Net Nonoperating Obligations (NNO)
-275 -364 -350 -271 -385 -446 -483 -376 -43 -125 -155
Total Depreciation and Amortization (D&A)
77 82 89 97 103 105 106 109 121 141 140
Debt-free, Cash-free Net Working Capital to Revenue
13.91% 17.79% 18.02% 18.62% 18.71% 15.76% 18.41% 22.18% 21.64% 18.92% 17.47%
Debt-free Net Working Capital to Revenue
32.89% 42.57% 40.00% 34.56% 40.01% 42.08% 46.50% 40.99% 25.66% 26.13% 26.07%
Net Working Capital to Revenue
32.80% 42.57% 40.00% 34.56% 40.01% 42.08% 46.50% 40.99% 25.66% 26.13% 26.07%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.98 $10.28 $10.39 $8.11 $8.33
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 18.88M 18.82M 18.69M 18.66M 18.52M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.94 $5.46 $5.53 $7.77 $7.98
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 19.04M 18.93M 18.76M 18.72M 18.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 18.87M 18.67M 18.69M 18.57M 18.12M
Normalized Net Operating Profit after Tax (NOPAT)
124 124 101 160 175 132 150 103 100 141 140
Normalized NOPAT Margin
8.50% 8.42% 6.37% 9.41% 9.65% 7.31% 8.23% 5.17% 4.47% 5.81% 5.76%
Pre Tax Income Margin
13.82% 13.85% 7.24% 11.04% 13.15% 9.86% 10.78% 6.71% 6.22% 7.80% 8.03%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
2.31% 2.30% 4.13% 2.57% 4.61% 11.56% 12.01% 20.11% 21.32% 16.05% 16.61%
Augmented Payout Ratio
2.31% 2.30% 4.13% 91.66% 21.65% 27.58% 19.44% 63.06% 21.32% 32.39% 64.42%

Quarterly Metrics And Ratios for UniFirst

This table displays calculated financial ratios and metrics derived from UniFirst's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/25/2023 2/24/2024 5/25/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 2/28/2026 5/30/2026
DEI Shares Outstanding
- - - - - - - - 18,116,924.00 18,072,533.00 36,165,916.00
DEI Adjusted Shares Outstanding
- - - - - - - - 18,116,924.00 18,072,533.00 36,165,916.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 1.90 1.13 0.55
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.55% 8.85% 4.62% 11.89% 1.92% 1.95% 1.23% -3.97% 2.71% 3.37% 3.87%
EBITDA Growth
23.66% 23.84% 28.99% 33.49% 4.52% 4.54% 3.78% -8.07% -10.91% -6.44% -31.74%
EBIT Growth
22.98% 32.88% 46.23% 50.75% 5.38% 11.15% 6.16% -9.84% -18.45% -15.31% -55.45%
NOPAT Growth
25.33% 32.10% 53.65% 54.71% 1.51% 13.44% -4.21% -6.40% -19.78% -16.69% -47.59%
Net Income Growth
24.64% 14.86% 56.77% 61.54% 1.84% 19.56% 4.26% -8.08% -20.28% -16.25% -49.81%
EPS Growth
24.86% 14.74% 57.36% 61.49% 2.21% 20.18% 4.93% -6.69% -18.18% -13.74% -48.83%
Operating Cash Flow Growth
64.89% 67.41% 9.73% 40.16% 27.27% 14.95% -20.99% -1.82% -74.45% 0.00% -25.38%
Free Cash Flow Firm Growth
-238.57% -350.79% 84.14% 104.98% 111.04% 107.72% 130.18% -53.23% -236.27% -343.72% -424.96%
Invested Capital Growth
25.83% 24.32% 4.89% 1.15% 0.02% -0.26% 0.95% 1.53% 4.44% 4.47% 3.65%
Revenue Q/Q Growth
3.78% -0.47% 2.14% 6.06% -5.46% -0.44% 1.42% 0.60% 1.12% 0.00% 1.91%
EBITDA Q/Q Growth
24.47% -27.42% 31.92% 12.02% -2.54% -27.41% 30.96% -0.77% -5.55% 0.00% -4.45%
EBIT Q/Q Growth
45.21% -47.79% 75.12% 13.55% 1.51% -44.93% 67.26% -3.57% -8.18% 0.00% -12.03%
NOPAT Q/Q Growth
48.97% -49.33% 81.23% 13.10% -2.26% -43.37% 53.03% 10.50% -16.23% 0.00% -3.73%
Net Income Q/Q Growth
53.18% -51.67% 86.03% 17.28% -3.43% -43.26% 62.23% 3.39% -16.24% 0.00% -2.77%
EPS Q/Q Growth
52.70% -51.77% 86.24% 17.73% -3.35% -43.29% 62.60% 4.69% -15.25% 0.00% -3.54%
Operating Cash Flow Q/Q Growth
-37.40% 33.69% 41.33% 18.51% -43.16% 20.74% -2.85% 47.25% -85.21% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
6.17% -0.17% 84.92% 135.12% 108.06% -29.95% -41.04% -45.57% -706.20% 0.00% 21.39%
Invested Capital Q/Q Growth
2.06% -0.01% -0.03% -0.84% 0.92% -0.30% 1.18% -0.27% 3.80% 0.00% 0.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
35.34% 32.93% 35.15% 36.14% 37.01% 34.55% 36.93% 37.83% 36.74% 35.15% 37.00%
EBITDA Margin
14.52% 10.59% 13.67% 14.44% 14.89% 10.85% 14.02% 13.82% 12.91% 9.82% 9.21%
Operating Margin
8.95% 4.73% 8.03% 8.45% 9.18% 5.18% 7.89% 8.07% 7.29% 4.18% 3.63%
EBIT Margin
8.83% 4.63% 7.94% 8.50% 9.13% 5.05% 8.33% 7.98% 7.25% 4.14% 3.57%
Profit (Net Income) Margin
7.13% 3.46% 6.31% 6.98% 7.13% 4.06% 6.50% 6.68% 5.53% 3.29% 3.14%
Tax Burden Percent
76.60% 73.80% 77.14% 78.21% 74.40% 74.95% 74.31% 79.80% 73.15% 74.92% 81.48%
Interest Burden Percent
105.41% 101.28% 102.93% 104.87% 104.88% 107.27% 104.94% 104.79% 104.28% 106.12% 107.85%
Effective Tax Rate
23.40% 26.20% 22.86% 21.79% 25.60% 25.05% 25.69% 20.20% 26.85% 25.08% 18.52%
Return on Invested Capital (ROIC)
8.72% 4.51% 7.48% 8.13% 8.32% 4.76% 7.17% 7.83% 6.38% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
7.89% 4.59% 6.53% 5.30% 6.21% 3.67% 3.79% 6.78% 5.18% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-0.77% -0.45% -0.23% -0.22% -0.25% -0.17% -0.21% -0.44% -0.24% 0.00% 0.00%
Return on Equity (ROE)
7.95% 4.06% 7.25% 7.91% 8.07% 4.59% 6.96% 7.39% 6.14% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
-16.87% -15.42% 1.67% 6.00% 7.05% 7.48% 6.16% 5.48% 2.10% 0.00% 0.00%
Operating Return on Assets (OROA)
7.99% 4.26% 7.24% 7.84% 8.40% 4.62% 7.57% 7.10% 6.51% 0.00% 0.00%
Return on Assets (ROA)
6.45% 3.18% 5.75% 6.43% 6.55% 3.72% 5.90% 5.93% 4.97% 0.00% 0.00%
Return on Common Equity (ROCE)
7.95% 4.06% 7.25% 7.91% 8.07% 4.59% 6.96% 7.39% 6.14% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
5.49% 5.60% 6.19% 0.00% 6.85% 7.01% 6.98% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
41 21 37 42 41 23 36 40 33 19 19
NOPAT Margin
6.86% 3.49% 6.19% 6.61% 6.83% 3.88% 5.86% 6.44% 5.33% 3.13% 2.96%
Net Nonoperating Expense Percent (NNEP)
0.83% -0.08% 0.95% 2.83% 2.11% 1.09% 3.38% 1.05% 1.20% 0.81% 0.89%
Return On Investment Capital (ROIC_SIMPLE)
1.95% - - - 1.89% 1.06% 1.60% 1.78% 1.49% 0.87% 0.83%
Cost of Revenue to Revenue
64.66% 67.07% 64.85% 63.86% 62.99% 65.45% 63.07% 62.17% 63.26% 64.85% 63.00%
SG&A Expenses to Revenue
20.70% 22.25% 21.39% 21.76% 22.07% 23.57% 23.36% 23.92% 23.79% 25.29% 27.73%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.38% 28.20% 27.12% 27.70% 27.83% 29.37% 29.05% 29.76% 29.45% 30.97% 33.37%
Earnings before Interest and Taxes (EBIT)
52 27 48 54 55 30 51 49 45 26 23
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
86 63 82 92 90 65 86 85 80 61 58
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.56 1.52 1.46 1.67 1.75 1.86 1.61 1.52 1.44 1.94 2.18
Price to Tangible Book Value (P/TBV)
2.35 2.28 2.17 2.47 2.56 2.73 2.34 2.22 2.13 2.85 3.19
Price to Revenue (P/Rev)
1.39 1.33 1.28 1.45 1.53 1.63 1.42 1.35 1.27 0.00 0.00
Price to Earnings (P/E)
28.36 27.12 23.55 24.23 25.46 26.51 23.01 22.19 22.30 0.00 0.00
Dividend Yield
0.73% 0.76% 0.79% 0.69% 0.66% 0.62% 0.72% 0.78% 0.82% 0.60% 0.54%
Earnings Yield
3.53% 3.69% 4.25% 4.13% 3.93% 3.77% 4.35% 4.51% 4.48% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.57 1.53 1.47 1.71 1.79 1.92 1.65 1.56 1.45 1.99 2.24
Enterprise Value to Revenue (EV/Rev)
1.37 1.31 1.25 1.40 1.47 1.57 1.36 1.29 1.24 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
11.63 10.86 9.82 10.51 10.97 11.61 10.01 9.62 9.61 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
22.12 20.59 18.01 18.67 19.42 20.40 17.49 16.90 17.33 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
29.07 27.09 23.41 24.11 25.37 26.57 23.39 22.40 23.05 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
13.43 11.85 11.10 11.51 11.67 12.11 11.18 10.56 11.99 16.11 19.56
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 90.16 28.72 25.44 25.64 26.96 28.60 70.67 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.02 0.03 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Long-Term Debt to Equity
0.02 0.03 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Financial Leverage
-0.10 -0.10 -0.04 -0.04 -0.04 -0.05 -0.05 -0.07 -0.05 -0.06 -0.06
Leverage Ratio
1.27 1.27 1.28 1.28 1.27 1.28 1.27 1.28 1.27 1.28 1.28
Compound Leverage Factor
1.34 1.28 1.32 1.34 1.33 1.37 1.34 1.34 1.32 1.36 1.38
Debt to Total Capital
2.41% 2.55% 2.38% 2.34% 2.27% 2.44% 2.55% 2.46% 2.61% 2.66% 2.84%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
2.41% 2.55% 2.38% 2.34% 2.27% 2.44% 2.55% 2.46% 2.61% 2.66% 2.84%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
97.59% 97.45% 97.62% 97.66% 97.73% 97.56% 97.45% 97.54% 97.39% 97.34% 97.16%
Debt to EBITDA
0.19 0.19 0.17 0.16 0.15 0.16 0.17 0.17 0.18 0.00 0.00
Net Debt to EBITDA
-0.14 -0.17 -0.25 -0.38 -0.40 -0.45 -0.46 -0.47 -0.23 0.00 0.00
Long-Term Debt to EBITDA
0.19 0.19 0.17 0.16 0.15 0.16 0.17 0.17 0.18 0.00 0.00
Debt to NOPAT
0.47 0.48 0.40 0.36 0.35 0.37 0.40 0.39 0.44 0.00 0.00
Net Debt to NOPAT
-0.36 -0.43 -0.59 -0.88 -0.93 -1.02 -1.09 -1.10 -0.54 0.00 0.00
Long-Term Debt to NOPAT
0.47 0.48 0.40 0.36 0.35 0.37 0.40 0.39 0.44 0.00 0.00
Altman Z-Score
5.67 5.52 5.43 5.90 6.26 6.33 5.88 5.50 5.43 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.32 3.29 3.28 3.25 3.51 3.38 3.51 3.18 3.31 3.11 3.11
Quick Ratio
1.50 1.50 1.52 1.61 1.77 1.74 1.85 1.70 1.60 1.55 1.57
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-370 -371 -56 20 41 29 17 9.19 -56 -70 -55
Operating Cash Flow to CapEx
118.80% 180.50% 176.39% 269.50% 173.96% 216.26% 166.92% 226.22% 38.37% 0.00% 172.65%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.90 0.92 0.91 0.92 0.92 0.92 0.91 0.89 0.90 0.00 0.00
Accounts Receivable Turnover
7.98 8.21 8.37 8.70 8.39 8.54 8.68 8.62 8.52 0.00 0.00
Inventory Turnover
10.35 9.94 9.94 10.35 10.39 9.93 10.11 10.21 10.43 0.00 0.00
Fixed Asset Turnover
3.02 3.20 3.09 2.99 2.98 3.11 3.06 2.86 2.99 0.00 0.00
Accounts Payable Turnover
17.62 18.43 17.63 17.06 18.26 17.91 19.29 16.45 17.56 0.00 0.00
Days Sales Outstanding (DSO)
45.72 44.46 43.61 41.95 43.48 42.75 42.04 42.33 42.85 0.00 0.00
Days Inventory Outstanding (DIO)
35.26 36.70 36.72 35.26 35.13 36.77 36.10 35.75 34.99 0.00 0.00
Days Payable Outstanding (DPO)
20.72 19.81 20.71 21.40 19.99 20.38 18.92 22.18 20.78 0.00 0.00
Cash Conversion Cycle (CCC)
60.26 61.36 59.63 55.81 58.62 59.14 59.22 55.89 57.05 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,002 2,001 2,001 1,984 2,002 1,996 2,020 2,014 2,091 2,086 2,093
Invested Capital Turnover
1.27 1.29 1.21 1.23 1.22 1.23 1.22 1.22 1.20 0.00 0.00
Increase / (Decrease) in Invested Capital
411 391 93 23 0.44 -5.24 19 30 89 89 74
Enterprise Value (EV)
3,139 3,062 2,951 3,400 3,592 3,836 3,339 3,136 3,040 4,140 4,688
Market Capitalization
3,177 3,110 3,026 3,524 3,724 3,983 3,494 3,291 3,111 4,238 4,793
Book Value per Share
$109.13 $109.60 $111.24 $113.28 $114.89 $115.46 $117.15 $116.97 $119.37 $120.81 $121.55
Tangible Book Value per Share
$72.28 $72.87 $74.57 $76.59 $78.24 $78.62 $80.29 $79.82 $80.72 $82.31 $83.15
Total Capital
2,091 2,103 2,126 2,159 2,183 2,197 2,232 2,224 2,221 2,243 2,262
Total Debt
50 54 51 51 50 54 57 55 58 60 64
Total Long-Term Debt
50 54 51 51 50 54 57 55 58 60 64
Net Debt
-38 -48 -75 -125 -131 -147 -155 -155 -72 -98 -105
Capital Expenditures (CapEx)
38 34 49 38 33 32 41 44 39 0.00 29
Debt-free, Cash-free Net Working Capital (DFCFNWC)
511 500 489 459 475 458 459 425 479 455 455
Debt-free Net Working Capital (DFNWC)
600 602 615 634 655 659 671 634 609 613 624
Net Working Capital (NWC)
600 602 615 634 655 659 671 634 609 613 624
Net Nonoperating Expense (NNE)
-1.62 0.17 -0.68 -2.37 -1.79 -1.06 -3.88 -1.46 -1.22 -0.99 -1.15
Net Nonoperating Obligations (NNO)
-38 -48 -75 -125 -131 -147 -155 -155 -72 -98 -105
Total Depreciation and Amortization (D&A)
34 35 35 38 35 35 35 36 35 35 36
Debt-free, Cash-free Net Working Capital to Revenue
22.38% 21.42% 20.73% 18.92% 19.46% 18.70% 18.68% 17.47% 19.57% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
26.27% 25.79% 26.05% 26.13% 26.88% 26.91% 27.30% 26.07% 24.86% 0.00% 0.00%
Net Working Capital to Revenue
26.27% 25.79% 26.05% 26.13% 26.88% 26.91% 27.30% 26.07% 24.86% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.35 $1.14 $2.12 $2.50 $2.41 $1.37 $2.22 $2.33 $1.97 $1.18 $0.00
Adjusted Weighted Average Basic Shares Outstanding
18.70M 18.70M 18.65M 18.66M 18.59M 18.57M 18.55M 18.52M 18.15M 18.07M 18.08M
Adjusted Diluted Earnings per Share
$2.26 $1.09 $2.03 $2.39 $2.31 $1.31 $2.13 $2.23 $1.89 $1.13 $1.09
Adjusted Weighted Average Diluted Shares Outstanding
18.77M 18.75M 18.71M 18.72M 18.67M 18.65M 18.61M 18.58M 18.19M 18.14M 18.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
18.70M 18.66M 18.61M 18.57M 18.57M 18.56M 18.54M 18.12M 18.07M 18.08M 18.08M
Normalized Net Operating Profit after Tax (NOPAT)
41 21 37 42 41 23 36 40 33 19 19
Normalized NOPAT Margin
6.86% 3.49% 6.19% 6.61% 6.83% 3.88% 5.86% 6.44% 5.33% 3.13% 2.96%
Pre Tax Income Margin
9.31% 4.69% 8.18% 8.92% 9.58% 5.42% 8.74% 8.37% 7.56% 4.39% 3.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
19.73% 19.76% 17.91% 16.05% 16.18% 15.96% 16.01% 16.61% 17.82% 0.00% 0.00%
Augmented Payout Ratio
19.96% 26.84% 30.33% 32.39% 36.63% 34.72% 38.01% 64.42% 87.52% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

UniFirst’s latest results show a mixed picture. Revenue continues to grow, but profitability and cash generation have weakened meaningfully. In Q3 fiscal 2026, revenue increased 3.9% year over year to $634.4 million, while net income fell 49.8% to $19.9 million. The company’s balance sheet remains conservatively financed, although cash has declined from the prior year.

  • Revenue reached a new high in the provided quarterly data. Q3 fiscal 2026 revenue of $634.4 million was up from $610.8 million a year earlier and $511.5 million in Q3 fiscal 2022, representing approximately 24% growth over that period.
  • Gross profit growth has outpaced revenue growth over the longer term. Gross profit increased from $176.9 million in Q3 fiscal 2022 to $234.7 million in Q3 fiscal 2026. The latest gross margin was approximately 37.0%, broadly stable with 36.9% in the year-ago quarter.
  • UniFirst remains highly liquid. Q3 fiscal 2026 cash and short-term investments totaled approximately $168.9 million. Total current assets of $919.9 million compared with current liabilities of $295.7 million, producing a current ratio of roughly 3.1.
  • Shareholders’ equity continues to expand. Total equity rose to $2.20 billion from $2.17 billion a year earlier and $1.90 billion in Q3 fiscal 2022, supported by accumulated retained earnings.
  • The company continues to return capital through dividends. Q3 fiscal 2026 dividend payments were $6.3 million, slightly above $6.2 million in the prior-year quarter and consistent with UniFirst’s regular shareholder distributions.
  • Capital investment remains substantial. UniFirst spent $29.7 million on property, plant and equipment in Q3 fiscal 2026, down from $43.7 million a year earlier. This spending supports the company’s operating infrastructure but also absorbs a significant portion of operating cash flow.
  • Acquisition activity was limited in the latest quarter. Q3 fiscal 2026 acquisition spending was $1.1 million, compared with $299.1 million in Q3 fiscal 2023. The earlier acquisition appears to have contributed to the long-term increase in goodwill, which stood at $669.9 million in the latest quarter.
  • Operating profitability deteriorated sharply. Q3 fiscal 2026 operating income declined to $23.0 million from $48.2 million a year earlier. The operating margin fell to approximately 3.6% from 7.9%, despite higher revenue.
  • Selling, general and administrative costs are rising much faster than sales. SG&A expense increased 23.3% year over year to $175.9 million, compared with 3.9% revenue growth. Total operating expenses rose 19.3% to $211.7 million, placing significant pressure on earnings.
  • Cash flow and per-share earnings weakened. Operating cash flow fell to $50.9 million from $68.2 million in Q3 fiscal 2025, while estimated free cash flow after capital expenditures declined to approximately $21.2 million from $24.4 million. Diluted EPS dropped to $1.09 from $2.13, and cash plus short-term investments declined from $211.9 million to $168.9 million year over year.

The four-year trend suggests that UniFirst has achieved steady top-line expansion and accumulated significant shareholder equity, but the improvement has not translated into consistent operating leverage. Operating income in Q3 fiscal 2026 was below the $33.4 million reported in Q3 fiscal 2023 and the $48.5 million recorded in Q3 fiscal 2024, even though revenue was higher.

Investors should focus on whether management can control SG&A costs and restore operating margins. The company’s strong liquidity and modest overall liabilities provide a financial cushion, but the sharp decline in earnings, operating cash flow and EPS indicates that the stock’s outlook depends heavily on a recovery in cost efficiency.

09/18/26 01:23 PM ETAI Generated. May Contain Errors.

UniFirst Financials - Frequently Asked Questions

According to the most recent income statement we have on file, UniFirst's financial year ends in August. Their financial year 2025 ended on August 30, 2025.

UniFirst's net income were at $148.27 million at the end of 2025, a 1.9% increase from 2024, and a 19.3% increase since 2015. View UniFirst's forecast to see where analysts expect UniFirst to go next.

UniFirst's total operating income in 2025 was $184.50 million, based on the following breakdown:
  • Total Gross Profit: $889.95 million
  • Total Operating Expenses: $705.45 million

Over the last 10 years, UniFirst's total revenue changed from $1.46 billion in 2015 to $2.43 billion in 2025, a change of 67.0%.

UniFirst's total liabilities were at $609.20 million at the end of 2025, a 3.6% increase from 2024, and a 109.3% increase since 2015.

In the past 10 years, UniFirst's cash and equivalents has ranged from $79.44 million in 2023 to $512.87 million in 2021, and is currently $203.50 million as of their latest financial filing in 2025.

Over the last 10 years, UniFirst's book value per share changed from 61.80 in 2015 to 116.97 in 2025, a change of 89.3%.



Financial statements for NYSE:UNF last updated on 9/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners