MSA Safety (MSA) Financials

$188.53

$1.14 (0.61%)

As on 02-Sep-2026 16:00EDT

Market cap

$7,308 Mln

Revenue (TTM)

$1,946 Mln

P/E Ratio

23.4

P/B Ratio

5.2

Div. Yield

1.1 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,946.32	1,874.81	1,808.14	1,787.65	1,527.95	1,400.18
Cost of Revenue	1,020.44	1,003.70	947.70	935.51	854.12	784.83
Gross Profit	925.88	871.11	860.45	852.14	673.83	615.35
Operating Expenses	472.05	469.13	471.27	620.82	434.69	592.57
Operating Profit (EBIT)	453.83	401.98	389.18	231.32	239.14	22.78
Other Income	--	--	--	--	21.06	11.58
Profit before Tax	410.08	366.40	375.01	206.69	238.53	23.60
Provision for Tax	96.07	87.47	90.04	148.11	58.90	1.82
Profit after Tax (Net Income)	314.01	278.92	284.97	58.58	179.63	21.34
Minority Interest	--	--	--	--	--	0.45
Consolidated Profit	156.51	278.86	284.90	58.52	179.63	21.34

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	1,401.66	1,367.01	1,143.32	966.80	923.74	834.39
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	910.96	898.15	774.37	870.53	1,107.37	1,231.40
Current Liabilities	288.90	289.21	288.09	332.82	345.87	330.61
Total Liabilities	2,890.41	2,554.37	2,205.78	2,170.15	2,376.98	2,396.40

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	1,666.67	1,685.08	1,402.75	1,383.88	1,496.90	1,603.59
Current Assets	934.84	869.29	803.03	786.27	880.13	792.80
Total Assets	2,890.41	2,554.37	2,205.78	2,170.15	2,376.98	2,396.40
Total Debt*	643.51	627.09	554.00	646.19	608.18	607.19
Net Current Assets	645.94	580.08	514.94	453.45	534.26	462.20

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	363.87	296.43	92.86	157.46	199.15
Cash Flow from Investing Activities	--	-257.63	-53.76	-39.95	-4.48	-415.47
Cash from Financing Activities	--	-105.47	-208.69	-52.25	-113.35	203.93
Net Cash Inflow / Outflow	--	--	--	--	39.62	-19.60

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	8.02	7.11	7.22	1.48	4.56	0.54
Cash EPS ($)	--	8.93	8.84	2.98	5.99	1.83
Adjusted Book Value ($)	--	34.83	28.95	24.45	23.45	21.27
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	9.27	7.51	2.35	4.00	5.08
Free Cash Flow per Share ($)	--	7.53	6.13	1.27	2.88	3.82

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	15.11	17.22	3.73	12.08	1.62
ROE (%)	22.68	22.22	27.01	6.20	20.43	2.55
ROA (%)	10.97	11.72	13.02	2.58	7.53	0.99
EBIT Margin (%)	22.85	21.24	22.78	14.18	17.03	2.45
Net Margin (%)	16.13	14.88	15.76	3.28	11.60	1.51
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	6.48	0.04	0.01	0.17	0.09	0.04
EBIT Growth (%)	12.00	-3.33	62.53	-2.60	657.21	-80.65
Net Profit Growth (%)	13.37	-2.12	386.43	-67.39	741.75	-82.80
EPS Growth (%)	14.31	-0.02	3.87	-0.68	7.39	-0.83
Book Value Growth (%)	12.97	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	23.42	22.53	22.97	113.95	31.62	277.56
Price / Book Value	5.20	4.60	5.73	6.90	6.15	7.10
Dividend Yield (%)	1.13	--	--	--	--	--
EV/EBITDA	14.91	14.36	14.57	22.84	19.32	74.88
Close Price ($)	174.58	160.14	165.77	168.83	144.19	150.96
High Price ($)	208.92	182.86	200.61	185.57	152.03	172.84
Low Price ($)	152.88	127.86	160.02	122.57	108.75	136.91
Market Cap ($ Cr)	7,307.89	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.42	0.46	0.48	0.67	0.66	0.73
Short term debt to equity ratio	0.01	0.01	0.02	0.03	0.01	0.01
Current Ratio	3.24	3.01	2.79	2.36	2.54	2.40
Quick Ratio	2.02	1.82	1.76	1.48	1.57	1.55
Interest Coverage	13.62	12.52	11.17	5.42	12.01	3.19

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	17.87	16.35	15.44	16.48	19.83	18.43
Asset Turnover	0.68	0.79	0.83	0.79	0.64	0.65
Receivable days	--	57.05	57.96	61.05	67.06	68.63
Inventory Days	--	116.42	113.58	123.16	132.34	122.30
Payable days	--	39.84	42.40	43.81	46.89	45.06
Cash Conversion Cycle	--	133.63	129.14	140.41	152.50	145.87

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)