Financhill
Buy
56

MSM Quote, Financials, Valuation and Earnings

Last price:
$87.42
Seasonality move :
3.52%
Day range:
$86.56 - $87.32
52-week range:
$68.10 - $94.31
Dividend yield:
3.93%
P/E ratio:
24.40x
P/S ratio:
1.29x
P/B ratio:
3.50x
Volume:
190.3K
Avg. volume:
643.9K
1-year change:
13.45%
Market cap:
$4.9B
Revenue:
$3.8B
EPS (TTM):
$3.57
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $3.2B $3.7B $4B $3.8B $3.8B
Revenue Growth (YoY) 1.59% 13.83% 8.6% -4.7% -1.35%
 
Cost of Revenues $1.9B $2.1B $2.4B $2.3B $2.2B
Gross Profit $1.3B $1.6B $1.6B $1.6B $1.5B
Gross Profit Margin 41.12% 42.21% 40.98% 41.11% 40.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $994.5M $1.1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$36.2M -$5.8M -$14M -$36.8M --
Operating Expenses $991.8M $1.1B $1.2B $1.2B $1.2B
Operating Income $341.7M $475.3M $492M $406M $313.7M
 
Net Interest Expenses $14.5M $17.6M $22.5M $25.8M $24.1M
EBT. Incl. Unusual Items $288.4M $451.1M $456.2M $342.7M $263.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.4M $110.7M $113M $86.8M $65.7M
Net Income to Company $217.9M $340.5M $343.1M $256M $197.8M
 
Minority Interest in Earnings $1M $696K -$126K -$2.6M -$1.5M
Net Income to Common Excl Extra Items $217.9M $340.5M $343.1M $256M $197.8M
 
Basic EPS (Cont. Ops) $3.89 $6.09 $6.14 $4.60 $3.57
Diluted EPS (Cont. Ops) $3.87 $6.06 $6.11 $4.58 $3.57
Weighted Average Basic Share $55.7M $55.8M $55.9M $56.3M $55.8M
Weighted Average Diluted Share $56.1M $56M $56.2M $56.4M $55.9M
 
EBITDA $428.4M $562.4M $566.7M $488.5M $403.9M
EBIT $341.7M $475.3M $492M $406M $313.7M
 
Revenue (Reported) $3.2B $3.7B $4B $3.8B $3.8B
Operating Income (Reported) $341.7M $475.3M $492M $406M $313.7M
Operating Income (Adjusted) $341.7M $475.3M $492M $406M $313.7M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $831M $1B $1B $952.3M $978.2M
Revenue Growth (YoY) 11.14% 23.01% 1.29% -8.03% 2.72%
 
Cost of Revenues $499.3M $594M $615.9M $562.2M $583.5M
Gross Profit $331.7M $428.2M $419.5M $390.1M $394.6M
Gross Profit Margin 39.92% 41.89% 40.52% 40.96% 40.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $253.3M $290.3M $299.3M $297M $306.1M
Other Inc / (Exp) -$5.1M $5.6M -$188K -$11M --
Operating Expenses $234.8M $290.3M $299.3M $296.5M $305.8M
Operating Income $96.9M $138M $120.3M $93.6M $88.9M
 
Net Interest Expenses $3.9M $6M $4.6M $6.6M $5.7M
EBT. Incl. Unusual Items $86.7M $137.7M $115.7M $76.1M $76.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.8M $33.4M $28.3M $22.2M $20M
Net Income to Company $65.9M $104.4M $87.4M $54M $56.1M
 
Minority Interest in Earnings -$57K $223K -$158K -$1.7M -$412K
Net Income to Common Excl Extra Items $65.9M $104.4M $87.4M $54M $56.1M
 
Basic EPS (Cont. Ops) $1.19 $1.86 $1.57 $0.99 $1.01
Diluted EPS (Cont. Ops) $1.18 $1.86 $1.56 $0.99 $1.01
Weighted Average Basic Share $55.5M $55.9M $55.9M $56.1M $55.7M
Weighted Average Diluted Share $55.9M $56.1M $56.3M $56.2M $55.9M
 
EBITDA $121.1M $264.9M $139.3M $114.4M $110.1M
EBIT $96.9M $138M $120.3M $93.6M $88.9M
 
Revenue (Reported) $831M $1B $1B $952.3M $978.2M
Operating Income (Reported) $96.9M $138M $120.3M $93.6M $88.9M
Operating Income (Adjusted) $96.9M $138M $120.3M $93.6M $88.9M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $3.2B $3.7B $4B $3.8B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.1B $2.4B $2.2B $2.2B
Gross Profit $1.3B $1.6B $1.6B $1.6B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $998.4M $1.1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$36.2M -$5.8M -$14M -$36.8M --
Operating Expenses $924M $1.1B $1.2B $1.2B $1.2B
Operating Income $340.7M $474.4M $491.9M $405.4M $313.7M
 
Net Interest Expenses $14.5M $17.6M $22.5M $25.8M $24.1M
EBT. Incl. Unusual Items $288.4M $451.1M $456.2M $342.7M $263.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.4M $110.7M $113M $86.8M $65.7M
Net Income to Company $217.9M $340.5M $343.1M $256M $197.8M
 
Minority Interest in Earnings $1M $696K -$126K -$2.6M -$1.5M
Net Income to Common Excl Extra Items $217.9M $340.5M $343.1M $256M $197.8M
 
Basic EPS (Cont. Ops) $3.89 $6.09 $6.14 $4.60 $3.57
Diluted EPS (Cont. Ops) $3.87 $6.07 $6.11 $4.58 $3.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $428.1M $666.4M $581.9M $486.5M $402.5M
EBIT $340.7M $474.4M $491.9M $405.4M $313.7M
 
Revenue (Reported) $3.2B $3.7B $4B $3.8B $3.8B
Operating Income (Reported) $340.7M $474.4M $491.9M $405.4M $313.7M
Operating Income (Adjusted) $340.7M $474.4M $491.9M $405.4M $313.7M
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Revenue $3.7B $4B $3.8B $3.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.4B $2.2B $2.2B --
Gross Profit $1.6B $1.6B $1.6B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B --
Other Inc / (Exp) -$5.8M -$14M -$36.8M -$18.9M --
Operating Expenses $1.1B $1.2B $1.2B $1.2B --
Operating Income $474.4M $491.9M $405.4M $313.7M --
 
Net Interest Expenses $17.6M $22.5M $25.8M $24.1M --
EBT. Incl. Unusual Items $451.1M $456.2M $342.7M $263.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110.7M $113M $86.8M $65.7M --
Net Income to Company $340.5M $343.1M $256M $197.8M --
 
Minority Interest in Earnings $696K -$126K -$2.6M -$1.5M --
Net Income to Common Excl Extra Items $340.5M $343.1M $256M $197.8M --
 
Basic EPS (Cont. Ops) $6.09 $6.14 $4.60 $3.57 --
Diluted EPS (Cont. Ops) $6.07 $6.11 $4.58 $3.57 --
Weighted Average Basic Share $223.1M $223.7M $225M $223.1M --
Weighted Average Diluted Share $224M $224.5M $225.8M $223.6M --
 
EBITDA $666.4M $581.9M $486.5M $402.5M --
EBIT $474.4M $491.9M $405.4M $313.7M --
 
Revenue (Reported) $3.7B $4B $3.8B $3.8B --
Operating Income (Reported) $474.4M $491.9M $405.4M $313.7M --
Operating Income (Adjusted) $474.4M $491.9M $405.4M $313.7M --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $40.5M $43.5M $50.1M $29.6M $56.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $560.4M $687.6M $435.4M $412.1M $423.3M
Inventory $624.2M $715.6M $726.5M $643.9M $644.1M
Prepaid Expenses $2.5M $2.2M $3.7M $7.5M $6.7M
Other Current Assets $89.2M $96.9M $105.5M $102.5M --
Total Current Assets $1.3B $1.5B $1.3B $1.2B $1.2B
 
Property Plant And Equipment $347.4M $351.4M $385.6M $418.9M $399.2M
Long-Term Investments -- -- -- -- --
Goodwill $692.7M $710.1M $718.2M $723.9M --
Other Intangibles $101.9M $114.3M $110.6M $101.1M --
Other Long-Term Assets $5.9M $9.9M $12.2M $30.3M --
Total Assets $2.5B $2.7B $2.5B $2.5B $2.5B
 
Accounts Payable $186.3M $217.4M $226.3M $205.9M $225.2M
Accrued Expenses $126.1M $146.1M $153.9M $131.7M --
Current Portion Of Long-Term Debt $202.4M $325.7M $229.9M $229.9M --
Current Portion Of Capital Lease Obligations $13.9M $18.6M $21.2M $21.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $561.9M $725.9M $649.4M $605.4M $729.3M
 
Long-Term Debt $620M $516.5M $270.3M $316.3M $199.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.1B $1.1B $1.1B
 
Common Stock $57K $57K $57K $57K $57K
Other Common Equity Adj -$18M -$23.1M -$17.7M -$21.1M --
Common Equity $1.2B $1.4B $1.5B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $11.8M $13.4M $9.5M $8.3M
Total Equity $1.2B $1.4B $1.5B $1.4B $1.4B
 
Total Liabilities and Equity $2.5B $2.7B $2.5B $2.5B $2.5B
Cash and Short Terms $40.5M $43.5M $50.1M $29.6M $56.2M
Total Debt $822.5M $842.2M $500.3M $546.2M $516.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $40.5M $43.5M $50.1M $29.6M $56.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $560.4M $687.6M $435.4M $412.1M $423.3M
Inventory $624.2M $715.6M $726.5M $643.9M $644.1M
Prepaid Expenses $2.5M $2.2M $3.7M $7.5M $6.7M
Other Current Assets $89.2M $96.9M $105.5M $102.5M --
Total Current Assets $1.3B $1.5B $1.3B $1.2B $1.2B
 
Property Plant And Equipment $347.4M $351.4M $385.6M $418.9M $399.2M
Long-Term Investments -- -- -- -- --
Goodwill $692.7M $710.1M $718.2M $723.9M --
Other Intangibles $101.9M $114.3M $110.6M $101.1M --
Other Long-Term Assets $5.9M $9.9M $12.2M $30.3M --
Total Assets $2.5B $2.7B $2.5B $2.5B $2.5B
 
Accounts Payable $186.3M $217.4M $226.3M $205.9M $225.2M
Accrued Expenses $126.1M $146.1M $153.9M $131.7M --
Current Portion Of Long-Term Debt $202.4M $325.7M $229.9M $229.9M --
Current Portion Of Capital Lease Obligations $13.9M $18.6M $21.2M $21.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $561.9M $725.9M $649.4M $605.4M $729.3M
 
Long-Term Debt $620M $516.5M $270.3M $316.3M $199.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.1B $1.1B $1.1B
 
Common Stock $57K $57K $57K $57K $57K
Other Common Equity Adj -$18M -$23.1M -$17.7M -$21.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $11.8M $13.4M $9.5M $8.3M
Total Equity $1.2B $1.4B $1.5B $1.4B $1.4B
 
Total Liabilities and Equity $2.5B $2.7B $2.5B $2.5B $2.5B
Cash and Short Terms $40.5M $43.5M $50.1M $29.6M $56.2M
Total Debt $822.5M $842.2M $500.3M $546.2M $516.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $217.9M $340.5M $343.1M $256M $197.8M
Depreciation & Amoritzation $87.4M $87.6M $75.1M $82.9M $92.4M
Stock-Based Compensation $17.7M $19.3M $18.6M $18.8M $12.6M
Change in Accounts Receivable -$73M -$123.6M $247.7M $18.8M -$17.7M
Change in Inventories -$107M -$81.5M -$4.9M $85.1M $1.7M
Cash From Operations $224.5M $246.2M $699.6M $410.7M $333.7M
 
Capital Expenditures $53.7M $61.4M $92.5M $99.4M $92.8M
Cash Acquisitions $22M $57.9M $20.2M $24M $790K
Cash From Investing -$75.6M -$94.5M -$112.7M -$123.4M -$63.3M
 
Dividends Paid (Ex Special Dividend) $362.7M $167.4M $176.7M $187.3M $189.7M
Special Dividend Paid
Long-Term Debt Issued $588.3M $374M $333M $484.5M --
Long-Term Debt Repaid -$401.8M -$367M -$550.2M -$384.6M --
Repurchase of Common Stock $71.3M $27.4M $95.8M $187.7M $39.3M
Other Financing Activities -$105K $606K $1.2M $3.7M --
Cash From Financing -$233.8M -$148.1M -$580.4M -$307.4M -$243.6M
 
Beginning Cash (CF) $40.5M $43.5M $50.1M $29.6M $56.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84.7M $3M $6.5M -$20.5M $26.6M
Ending Cash (CF) -$43.8M $46M $56.6M $8.7M $82.7M
 
Levered Free Cash Flow $170.7M $184.8M $607.1M $311.3M $240.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $217.9M $340.5M $343.1M $256M $197.8M
Depreciation & Amoritzation $87.4M $87.6M $75.1M $82.9M $92.4M
Stock-Based Compensation $17.7M $19.3M $18.6M $18.8M $12.6M
Change in Accounts Receivable -$73M -$123.6M $247.7M $18.8M -$17.7M
Change in Inventories -$107M -$81.5M -$4.9M $85.1M $1.7M
Cash From Operations $224.5M $246.2M $699.6M $410.7M $333.7M
 
Capital Expenditures $53.7M $61.4M $92.5M $99.4M $92.8M
Cash Acquisitions $22M $57.9M $20.2M $24M $790K
Cash From Investing -$75.6M -$94.5M -$112.7M -$123.4M -$63.3M
 
Dividends Paid (Ex Special Dividend) $362.7M $167.4M $176.7M $187.3M $189.7M
Special Dividend Paid
Long-Term Debt Issued $588.3M $374M $333M $484.5M --
Long-Term Debt Repaid -$401.8M -$367M -$550.2M -$384.6M --
Repurchase of Common Stock $71.3M $27.4M $95.8M $187.7M $39.3M
Other Financing Activities -$105K -- $1.2M $3.7M --
Cash From Financing -$233.8M -$148.1M -$580.4M -$307.4M -$243.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$84.7M $3M $6.5M -$20.5M $26.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $170.7M $184.8M $607.1M $311.3M $240.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
64
GLTO alert for Dec 26

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Sell
27
CDNAF alert for Dec 26

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock