Free Trial

MSC Industrial Direct (MSM) Financials

MSC Industrial Direct logo
$107.35 +3.07 (+2.95%)
Closing price 03:59 PM Eastern
Extended Trading
$107.32 -0.03 (-0.03%)
As of 07:19 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 MSC Industrial Direct

Annual Income Statements for MSC Industrial Direct

This table shows MSC Industrial Direct'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 9/3/2016 9/2/2017 9/1/2018 8/31/2019 8/29/2020 8/28/2021 9/3/2022 9/2/2023 8/31/2024 8/30/2025
Net Income / (Loss) Attributable to Common Shareholders
231 231 231 329 289 251 217 340 343 259 199
Consolidated Net Income / (Loss)
231 231 231 329 289 252 218 340 343 256 198
Net Income / (Loss) Continuing Operations
231 231 231 329 289 252 218 340 343 256 198
Total Pre-Tax Income
373 372 368 406 383 334 288 451 456 343 264
Total Operating Income
380 376 379 421 400 351 302 469 484 390 302
Total Gross Profit
1,317 1,289 1,286 1,393 1,432 1,343 1,334 1,558 1,643 1,573 1,536
Total Revenue
2,910 2,864 2,888 3,204 3,364 3,192 3,243 3,692 4,009 3,821 3,770
Operating Revenue
2,910 2,864 2,888 3,204 3,364 3,192 3,243 3,692 4,009 3,821 3,770
Total Cost of Revenue
1,594 1,575 1,601 1,811 1,932 1,849 1,910 2,134 2,366 2,248 2,233
Operating Cost of Revenue
1,594 1,575 1,601 1,811 1,932 1,849 1,910 2,134 2,366 2,248 2,233
Total Operating Expenses
937 913 907 972 1,032 993 1,032 1,090 1,159 1,182 1,235
Selling, General & Admin Expense
937 913 907 - - - 994 1,084 - 1,168 1,224
Restructuring Charge
- - - - 6.73 17 31 16 7.94 15 11
Total Other Income / (Expense), net
-6.39 -4.23 -11 -14 -17 -16 -13 -18 -28 -48 -38
Interest Expense
6.34 5.81 12 14 17 17 15 18 23 26 24
Interest & Investment Income
0.77 0.65 0.66 0.65 0.52 0.33 0.07 0.15 1.03 0.41 1.13
Other Income / (Expense), net
-0.82 0.92 0.70 -0.55 -0.50 -0.15 1.05 -0.13 -6.07 -22 -15
Income Tax Expense
142 141 137 77 94 82 70 111 113 87 66
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - 0.00 -0.07 0.64 1.03 0.70 -0.13 -2.64 -1.49
Basic Earnings per Share
$3.75 $3.78 $4.08 $5.84 $5.23 $4.53 $3.89 $6.09 $6.14 $4.60 $3.57
Weighted Average Basic Shares Outstanding
61.29M 60.91M 56.59M 56.36M 55.25M 55.47M 55.74M 55.78M 55.92M 56.26M 55.78M
Diluted Earnings per Share
$3.74 $3.77 $4.05 $5.80 $5.20 $4.51 $3.87 $6.06 $6.11 $4.58 $3.57
Weighted Average Diluted Shares Outstanding
61.49M 61.08M 56.97M 56.71M 55.51M 55.64M 56.09M 56.05M 56.21M 56.44M 55.89M
Weighted Average Basic & Diluted Shares Outstanding
61.70M 61.20M 56.70M 56.40M 55.24M 55.61M 55.47M 55.87M 57.24M 55.90M 55.79M

Quarterly Income Statements for MSC Industrial Direct

This table shows MSC Industrial Direct's income and expenses over time, based on quarterly financial data. 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 Q2 2026
Period end date 9/2/2023 12/2/2023 3/2/2024 6/1/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
88 69 62 72 56 47 39 57 57 52 42
Consolidated Net Income / (Loss)
87 69 62 71 54 46 39 57 56 51 42
Net Income / (Loss) Continuing Operations
87 69 62 71 54 46 39 57 56 51 42
Total Pre-Tax Income
116 91 80 95 76 61 52 75 76 68 56
Total Operating Income
118 102 91 107 91 72 62 83 84 76 65
Total Gross Profit
420 393 389 400 391 378 365 398 395 393 378
Total Revenue
1,035 954 935 979 952 928 892 971 978 966 918
Operating Revenue
1,035 954 935 979 952 928 892 971 978 966 918
Total Cost of Revenue
616 561 547 579 562 550 526 573 583 573 540
Operating Cost of Revenue
616 561 547 579 562 550 526 573 583 573 540
Total Operating Expenses
301 292 297 294 300 306 303 315 311 316 313
Other Operating Expenses / (Income)
- 291 - - - - - - - - 310
Restructuring Charge
2.22 0.92 6.18 4.69 2.74 2.34 1.41 2.68 4.57 4.87 2.45
Total Other Income / (Expense), net
-2.33 -10 -11 -11 -15 -12 -11 -7.62 -8.15 -8.73 -8.77
Interest Expense
4.63 5.32 6.95 6.88 6.62 6.08 6.23 6.03 5.73 5.42 5.59
Interest & Investment Income
0.27 0.13 0.04 0.13 0.11 0.34 0.23 0.37 0.19 0.28 0.13
Other Income / (Expense), net
2.03 -5.06 -4.33 -4.68 -8.21 -5.94 -4.54 -1.96 -2.61 -3.58 -3.32
Income Tax Expense
28 22 18 24 22 15 13 18 20 16 14
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.16 -0.22 -0.28 -0.39 -1.74 -0.93 -0.17 0.02 -0.41 -0.70 -0.33
Basic Earnings per Share
$1.57 $1.23 $1.10 $1.28 $0.99 $0.83 $0.70 $1.02 $1.02 $0.93 $0.76
Weighted Average Basic Shares Outstanding
55.92M 56.43M 56.33M 56.21M 56.26M 55.90M 55.79M 55.69M 55.78M 55.80M 55.81M
Diluted Earnings per Share
$1.56 $1.22 $1.10 $1.27 $0.99 $0.83 $0.70 $1.02 $1.02 $0.93 $0.76
Weighted Average Diluted Shares Outstanding
56.21M 56.72M 56.47M 56.35M 56.44M 56.07M 55.85M 55.77M 55.89M 55.98M 55.90M
Weighted Average Basic & Diluted Shares Outstanding
57.24M 56.40M 56.30M 56.12M 55.90M 55.86M 55.72M 55.68M 55.79M 55.80M 55.83M
Cash Dividends to Common per Share
- $0.83 - - - $0.85 - $0.85 - $0.87 $0.87

Annual Cash Flow Statements for MSC Industrial Direct

This table details how cash moves in and out of MSC Industrial Direct'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 9/3/2016 9/2/2017 9/1/2018 8/31/2019 8/29/2020 8/28/2021 9/3/2022 9/2/2023 8/31/2024 8/30/2025
Net Change in Cash & Equivalents
-8.89 15 -37 30 -14 93 -85 3.00 6.52 -20 27
Net Cash From Operating Activities
250 401 247 340 328 397 224 246 700 411 334
Net Cash From Continuing Operating Activities
250 401 247 340 328 397 224 246 700 411 334
Net Income / (Loss) Continuing Operations
231 231 231 329 289 252 218 340 343 256 198
Consolidated Net Income / (Loss)
231 231 231 329 289 252 218 340 343 256 198
Depreciation Expense
70 72 63 63 65 69 69 70 75 81 91
Amortization Expense
- - - - - - 19 0.26 1.19 1.99 1.79
Non-Cash Adjustments To Reconcile Net Income
18 20 22 22 27 29 73 34 27 30 42
Changes in Operating Assets and Liabilities, net
-70 78 -69 -75 -53 47 -154 -199 254 42 1.68
Net Cash From Investing Activities
-51 -88 -89 -132 -36 -49 -76 -94 -113 -123 -63
Net Cash From Continuing Investing Activities
-51 -88 -89 -132 -36 -49 -76 -94 -113 -123 -63
Purchase of Property, Plant & Equipment
-51 -88 -47 -45 -52 -47 -54 -61 -92 -99 -93
Acquisitions
- - -42 -87 -12 -2.29 -22 -58 -20 -24 -0.79
Sale of Property, Plant & Equipment
- - - - - 0.00 0.00 25 0.00 0.00 30
Net Cash From Financing Activities
-207 -298 -195 -178 -306 -255 -234 -148 -580 -307 -244
Net Cash From Continuing Financing Activities
-207 -298 -195 -178 -306 -255 -234 -148 -580 -307 -244
Repayment of Debt
-245 -301 -620 -350 -479 75 -422 -366 -341 -431 -277
Repurchase of Common Equity
-33 -384 -49 -82 -85 -3.44 -71 -27 -96 -188 -39
Payment of Dividends
-284 -106 -102 -125 -146 -444 -363 -167 -177 -187 -190
Issuance of Debt
337 481 546 352 383 100 588 374 0.00 485 253
Issuance of Common Equity
4.29 4.08 4.24 4.46 5.52 4.24 4.24 4.30 4.42 4.43 4.25
Other Financing Activities, net
15 7.41 27 24 16 14 30 35 29 9.59 4.62
Effect of Exchange Rate Changes
-0.23 -0.18 -0.01 -0.02 -0.36 - - -0.55 0.01 -0.41 -0.21
Cash Interest Paid
5.84 4.99 12 13 17 15 14 17 22 25 24
Cash Income Taxes Paid
123 128 122 101 79 69 73 117 107 79 60

Quarterly Cash Flow Statements for MSC Industrial Direct

This table details how cash moves in and out of MSC Industrial Direct'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 Q2 2026
Period end date 9/2/2023 12/2/2023 3/2/2024 6/1/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 2/28/2026
Net Change in Cash & Equivalents
-8.38 -24 -3.58 3.70 3.66 28 -16 30 -15 -16 5.94
Net Cash From Operating Activities
133 81 79 144 107 102 54 97 80 29 94
Net Cash From Continuing Operating Activities
133 81 79 144 107 102 54 97 80 29 94
Net Income / (Loss) Continuing Operations
87 69 62 71 54 46 39 57 56 51 42
Consolidated Net Income / (Loss)
87 69 62 71 54 46 39 57 56 51 42
Depreciation Expense
19 20 21 20 21 22 23 23 23 25 25
Amortization Expense
0.41 0.41 0.30 17 -16 0.50 0.49 0.44 0.35 0.25 0.34
Non-Cash Adjustments To Reconcile Net Income
-9.10 7.91 9.29 -15 28 12 11 7.95 11 10 14
Changes in Operating Assets and Liabilities, net
35 -16 -13 50 21 22 -19 9.04 -10 -58 13
Net Cash From Investing Activities
-28 -18 -35 -30 -40 -20 -30 9.18 -22 -21 -21
Net Cash From Continuing Investing Activities
-28 -18 -35 -30 -40 -20 -30 9.18 -22 -21 -21
Purchase of Property, Plant & Equipment
-28 -18 -25 -30 -26 -20 -30 -21 -22 -22 -21
Net Cash From Financing Activities
-112 -87 -47 -110 -63 -53 -40 -77 -74 -24 -67
Net Cash From Continuing Financing Activities
-112 -87 -47 -110 -63 -53 -40 -77 -74 -24 -67
Repayment of Debt
199 -66 -137 -159 -69 -100 -67 -60 -49 -111 -82
Repurchase of Common Equity
-65 -132 -17 -18 -21 -18 -12 -8.60 -0.18 -21 -0.76
Payment of Dividends
-44 -47 -47 -47 -47 -48 -47 -47 -47 -49 -49
Issuance of Debt
-209 150 151 112 72 112 86 42 14 156 63
Issuance of Common Equity
0.97 1.14 1.18 1.14 0.96 1.03 1.21 0.96 1.06 0.91 1.21
Effect of Exchange Rate Changes
-0.19 0.21 -0.02 -0.06 - -0.42 -0.39 0.61 -0.02 -0.26 0.27
Cash Interest Paid
5.46 4.88 7.11 6.24 6.49 6.26 5.99 5.79 5.86 5.61 5.33
Cash Income Taxes Paid
21 5.45 50 10 13 14 18 4.30 25 5.76 34

Annual Balance Sheets for MSC Industrial Direct

This table presents MSC Industrial Direct'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 9/3/2016 9/2/2017 9/1/2018 8/31/2019 8/29/2020 8/28/2021 9/3/2022 9/2/2023 8/31/2024 8/30/2025
Total Assets
2,100 2,065 2,099 2,289 2,311 2,382 2,462 2,729 2,544 2,462 2,462
Total Current Assets
1,032 981 1,006 1,148 1,200 1,238 1,314 1,544 1,318 1,188 1,227
Cash & Equivalents
38 53 16 46 32 125 41 44 50 30 56
Accounts Receivable
403 392 472 524 541 492 560 688 435 412 423
Inventories, net
507 444 465 518 559 543 624 716 727 644 644
Prepaid Expenses
39 45 53 59 67 78 89 97 106 102 103
Plant, Property, & Equipment, net
291 321 316 312 311 302 298 287 320 360 347
Total Noncurrent Assets
777 763 777 830 801 843 849 899 907 914 889
Goodwill
624 624 634 675 677 678 693 710 718 724 724
Intangible Assets
120 105 110 123 117 105 102 114 111 101 85
Other Noncurrent Operating Assets
34 34 33 32 6.84 60 55 75 78 89 80
Total Liabilities & Shareholders' Equity
2,100 2,065 2,099 2,289 2,311 2,382 2,462 2,729 2,544 2,462 2,462
Total Liabilities
767 967 874 901 827 1,062 1,300 1,367 1,052 1,061 1,066
Total Current Liabilities
422 479 558 491 447 409 562 726 649 605 729
Short-Term Debt
213 267 332 224 175 122 202 326 230 230 317
Accounts Payable
114 111 121 145 160 126 186 217 226 206 225
Accrued Expenses
94 101 104 121 111 139 159 164 172 148 165
Other Current Liabilities
- - - - 0.00 22 14 19 21 22 22
Total Noncurrent Liabilities
345 488 316 411 380 653 738 641 402 456 336
Long-Term Debt
214 340 201 311 266 497 584 469 224 279 169
Noncurrent Deferred & Payable Income Tax Liabilities
131 148 115 100 114 122 109 125 132 139 137
Other Noncurrent Operating Liabilities
- - - - 0.00 34 46 48 46 37 31
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
1,333 1,098 1,225 1,387 1,484 1,321 1,162 1,362 1,493 1,401 1,397
Total Preferred & Common Equity
1,333 1,098 1,225 1,387 1,479 1,315 1,151 1,350 1,479 1,392 1,388
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
1,333 1,098 1,225 1,387 1,479 1,315 1,151 1,350 1,479 1,392 1,388
Common Stock
605 584 627 658 659 691 741 798 850 1,070 1,094
Retained Earnings
1,232 1,040 1,169 1,326 947 750 532 681 755 457 433
Treasury Stock
-487 -507 -553 -577 -105 -104 -104 -106 -108 -114 -117
Accumulated Other Comprehensive Income / (Loss)
-17 -19 -17 -20 -23 -21 -18 -23 -18 -21 -21
Noncontrolling Interest
- - - - 5.33 5.63 11 12 13 9.49 8.29

Quarterly Balance Sheets for MSC Industrial Direct

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 12/3/2022 3/4/2023 6/3/2023 12/2/2023 3/2/2024 6/1/2024 11/30/2024 3/1/2025 5/31/2025 11/29/2025 2/28/2026
Total Assets
2,749 2,524 2,527 2,494 2,501 2,468 2,474 2,462 2,476 2,487 2,451
Total Current Assets
1,559 1,315 1,316 1,271 1,265 1,213 1,206 1,194 1,237 1,260 1,230
Cash & Equivalents
26 50 58 26 22 26 57 41 72 40 46
Accounts Receivable
686 413 439 414 429 420 408 395 411 431 374
Inventories, net
726 747 727 709 685 666 637 645 649 660 677
Prepaid Expenses
120 105 92 122 129 101 105 113 105 128 133
Plant, Property, & Equipment, net
297 299 307 322 331 345 362 373 344 347 345
Total Noncurrent Assets
894 911 903 901 906 910 905 895 895 881 876
Goodwill
710 718 718 718 722 722 723 722 723 723 724
Intangible Assets
111 118 114 107 107 103 97 93 89 82 78
Other Noncurrent Operating Assets
73 75 71 75 77 85 85 80 82 76 74
Total Liabilities & Shareholders' Equity
2,749 2,524 2,527 2,494 2,501 2,468 2,474 2,462 2,476 2,487 2,451
Total Liabilities
1,351 1,090 1,024 1,095 1,098 1,054 1,090 1,098 1,100 1,104 1,066
Total Current Liabilities
727 645 683 628 630 584 626 623 644 726 709
Short-Term Debt
326 276 290 244 258 206 230 234 236 317 317
Accounts Payable
213 208 210 189 208 206 209 213 213 220 222
Accrued Expenses
169 143 165 174 143 149 166 156 173 168 148
Other Current Liabilities
19 19 19 21 22 22 21 20 23 22 21
Total Noncurrent Liabilities
624 445 341 468 467 470 464 475 456 378 357
Long-Term Debt
454 274 174 294 294 300 290 305 285 214 195
Noncurrent Deferred & Payable Income Tax Liabilities
125 125 124 132 132 131 139 139 139 136 137
Other Noncurrent Operating Liabilities
46 47 43 41 41 40 35 31 32 27 25
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
1,398 1,434 1,503 1,398 1,403 1,414 1,383 1,365 1,376 1,383 1,385
Total Preferred & Common Equity
1,386 1,421 1,489 1,385 1,391 1,402 1,375 1,356 1,367 1,381 1,384
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
1,386 1,421 1,489 1,385 1,391 1,402 1,375 1,356 1,367 1,381 1,384
Common Stock
815 824 839 1,053 1,059 1,064 1,076 1,080 1,083 1,097 1,102
Retained Earnings
704 726 776 465 464 470 443 423 424 427 420
Treasury Stock
-110 -109 -108 -115 -115 -115 -119 -119 -118 -121 -121
Accumulated Other Comprehensive Income / (Loss)
-22 -20 -18 -17 -17 -18 -25 -28 -22 -22 -18
Noncontrolling Interest
12 13 13 13 13 13 8.32 8.10 8.48 1.66 1.65

Annual Metrics And Ratios for MSC Industrial Direct

This table displays calculated financial ratios and metrics derived from MSC Industrial Direct's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/29/2015 9/3/2016 9/2/2017 9/1/2018 8/31/2019 8/29/2020 8/28/2021 9/3/2022 9/2/2023 8/31/2024 8/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.42% -1.61% 0.85% 10.95% 4.99% -5.10% 1.59% 13.83% 8.60% -4.70% -1.35%
EBITDA Growth
0.11% 0.08% -1.37% 9.14% -3.78% -9.72% -7.01% 38.17% 2.74% -18.59% -15.98%
EBIT Growth
-1.12% -0.48% 0.75% 10.61% -4.88% -12.24% -13.62% 54.74% 1.94% -22.94% -22.17%
NOPAT Growth
-1.29% -0.60% 1.93% 43.01% -11.55% -12.38% -13.67% 55.12% 2.85% -19.88% -22.36%
Net Income Growth
-2.02% -0.04% 0.09% 42.26% -12.28% -12.83% -13.43% 56.23% 0.77% -25.40% -22.71%
EPS Growth
-0.53% 0.80% 7.43% 43.21% -10.34% -13.27% -14.19% 56.59% 0.83% -25.04% -22.05%
Operating Cash Flow Growth
-8.30% 60.58% -38.46% 37.60% -3.31% 20.80% -43.42% 9.68% 184.17% -41.29% -18.74%
Free Cash Flow Firm Growth
44.05% 50.32% -51.02% 38.96% 37.71% 20.61% -60.56% 9.24% 292.65% -46.94% -8.80%
Invested Capital Growth
1.98% -4.04% 5.43% 7.71% 0.91% -4.16% 5.11% 10.80% -10.24% -0.86% -2.90%
Revenue Q/Q Growth
0.03% 0.62% 0.30% 2.70% 0.14% -2.89% 2.64% 5.46% 0.33% -2.13% 0.69%
EBITDA Q/Q Growth
-0.88% 1.18% -0.13% 1.36% -3.44% -3.71% 9.97% 11.13% -4.59% -13.79% 0.36%
EBIT Q/Q Growth
-1.31% 1.15% 0.47% 1.62% -4.17% -4.64% 6.05% 12.77% -4.69% -9.23% -0.33%
NOPAT Q/Q Growth
-1.28% 1.15% -0.39% 4.36% -2.03% -4.98% 6.31% 12.67% -5.18% -7.78% -1.04%
Net Income Q/Q Growth
-1.61% 1.24% -0.47% 3.87% -2.17% -5.26% 6.47% 12.74% -4.70% -11.57% 1.12%
EPS Q/Q Growth
-1.06% 1.62% 1.00% 4.13% -2.07% -5.45% 6.91% 12.43% -4.53% -11.07% 0.85%
Operating Cash Flow Q/Q Growth
19.66% 7.64% -10.05% 6.83% 10.72% 11.39% -30.11% 11.70% 3.19% -5.79% -7.49%
Free Cash Flow Firm Q/Q Growth
31.43% -4.68% -17.21% 44.83% 10.99% 14.54% -47.08% 15.14% 6.60% -6.72% -5.84%
Invested Capital Q/Q Growth
-0.92% 0.09% 1.84% -0.96% -2.70% -5.71% 1.27% 2.14% -0.61% -0.74% 0.06%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
45.24% 45.01% 44.54% 43.48% 42.57% 42.08% 41.12% 42.21% 40.98% 41.16% 40.75%
EBITDA Margin
15.41% 15.67% 15.33% 15.08% 13.82% 13.15% 12.03% 14.61% 13.82% 11.80% 10.05%
Operating Margin
13.04% 13.13% 13.12% 13.13% 11.89% 10.99% 9.30% 12.70% 12.07% 10.22% 8.00%
EBIT Margin
13.01% 13.16% 13.15% 13.11% 11.88% 10.98% 9.34% 12.69% 11.91% 9.63% 7.60%
Profit (Net Income) Margin
7.95% 8.07% 8.01% 10.28% 8.59% 7.89% 6.72% 9.22% 8.56% 6.70% 5.25%
Tax Burden Percent
61.99% 62.20% 62.89% 81.05% 75.38% 75.32% 75.57% 75.47% 75.22% 74.68% 75.06%
Interest Burden Percent
98.53% 98.63% 96.92% 96.71% 95.90% 95.34% 95.23% 96.28% 95.50% 93.11% 92.00%
Effective Tax Rate
38.01% 37.80% 37.11% 18.95% 24.62% 24.68% 24.43% 24.53% 24.78% 25.32% 24.94%
Return on Invested Capital (ROIC)
13.80% 13.86% 14.04% 18.84% 16.00% 14.25% 12.25% 17.60% 18.15% 15.44% 12.21%
ROIC Less NNEP Spread (ROIC-NNEP)
12.63% 13.30% 12.75% 16.53% 13.17% 11.50% 10.62% 15.82% 14.56% 7.38% 5.94%
Return on Net Nonoperating Assets (RNNOA)
3.14% 5.16% 5.88% 6.36% 4.12% 3.71% 5.30% 9.38% 5.89% 2.25% 1.93%
Return on Equity (ROE)
16.94% 19.02% 19.92% 25.20% 20.12% 17.95% 17.56% 26.98% 24.04% 17.69% 14.14%
Cash Return on Invested Capital (CROIC)
11.84% 17.99% 8.76% 11.42% 15.09% 18.50% 7.27% 7.35% 28.94% 16.30% 15.15%
Operating Return on Assets (OROA)
18.20% 18.10% 18.24% 19.14% 17.37% 14.94% 12.50% 18.05% 18.12% 14.71% 11.64%
Return on Assets (ROA)
11.12% 11.10% 11.12% 15.01% 12.56% 10.73% 9.00% 13.12% 13.01% 10.23% 8.04%
Return on Common Equity (ROCE)
16.94% 19.02% 19.92% 25.20% 20.08% 17.88% 17.44% 26.73% 23.82% 17.55% 14.05%
Return on Equity Simple (ROE_SIMPLE)
17.35% 21.05% 18.89% 23.73% 19.53% 19.15% 18.94% 25.21% 23.20% 18.39% 0.00%
Net Operating Profit after Tax (NOPAT)
235 234 238 341 302 264 228 354 364 292 226
NOPAT Margin
8.08% 8.17% 8.25% 10.64% 8.96% 8.28% 7.03% 9.58% 9.08% 7.63% 6.00%
Net Nonoperating Expense Percent (NNEP)
1.17% 0.56% 1.29% 2.31% 2.83% 2.75% 1.63% 1.77% 3.59% 8.05% 6.28%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 12.03%
Cost of Revenue to Revenue
54.76% 54.99% 55.46% 56.52% 57.43% 57.92% 58.88% 57.79% 59.02% 58.84% 59.25%
SG&A Expenses to Revenue
32.20% 31.88% 31.42% 0.00% 0.00% 0.00% 30.66% 29.36% 28.72% 0.00% 32.46%
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
32.20% 31.88% 31.42% 30.35% 30.68% 31.09% 31.81% 29.51% 28.91% 30.95% 32.75%
Earnings before Interest and Taxes (EBIT)
379 377 380 420 400 351 303 469 478 368 287
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
448 449 443 483 465 420 390 539 554 451 379
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.08 2.84 2.25 2.50 1.87 2.34 3.69 3.03 3.71 3.32 3.62
Price to Tangible Book Value (P/TBV)
4.71 8.46 5.73 5.88 4.05 5.77 11.93 7.77 8.45 8.14 8.68
Price to Revenue (P/Rev)
0.95 1.09 0.95 1.08 0.82 0.96 1.31 1.11 1.37 1.21 1.33
Price to Earnings (P/E)
12.01 13.49 11.90 10.54 9.59 12.23 19.60 12.03 16.01 17.85 25.20
Dividend Yield
9.33% 3.39% 3.72% 3.62% 5.26% 14.48% 8.51% 4.11% 3.22% 4.04% 3.77%
Earnings Yield
8.33% 7.41% 8.40% 9.49% 10.43% 8.18% 5.10% 8.32% 6.25% 5.60% 3.97%
Enterprise Value to Invested Capital (EV/IC)
1.84 2.22 1.88 2.11 1.68 1.97 2.63 2.29 3.12 2.71 2.99
Enterprise Value to Revenue (EV/Rev)
1.09 1.28 1.13 1.24 0.95 1.12 1.54 1.31 1.47 1.34 1.45
Enterprise Value to EBITDA (EV/EBITDA)
7.06 8.19 7.39 8.19 6.85 8.51 12.83 8.99 10.67 11.32 14.41
Enterprise Value to EBIT (EV/EBIT)
8.36 9.75 8.62 9.42 7.97 10.18 16.54 10.35 12.38 13.87 19.06
Enterprise Value to NOPAT (EV/NOPAT)
13.46 15.71 13.73 11.61 10.56 13.52 21.96 13.71 16.25 17.51 24.13
Enterprise Value to Operating Cash Flow (EV/OCF)
12.68 9.16 13.26 11.65 9.70 9.00 22.31 19.70 8.45 12.43 16.37
Enterprise Value to Free Cash Flow (EV/FCFF)
15.69 12.11 22.01 19.16 11.20 10.41 37.02 32.81 10.19 16.58 19.45
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.32 0.55 0.44 0.39 0.30 0.47 0.68 0.58 0.30 0.36 0.35
Long-Term Debt to Equity
0.16 0.31 0.16 0.22 0.18 0.38 0.50 0.34 0.15 0.20 0.12
Financial Leverage
0.25 0.39 0.46 0.39 0.31 0.32 0.50 0.59 0.40 0.31 0.32
Leverage Ratio
1.52 1.71 1.79 1.68 1.60 1.67 1.95 2.06 1.85 1.73 1.76
Compound Leverage Factor
1.50 1.69 1.74 1.62 1.54 1.60 1.86 1.98 1.76 1.61 1.62
Debt to Total Capital
24.28% 35.59% 30.32% 27.84% 22.95% 31.92% 40.35% 36.84% 23.34% 26.64% 25.80%
Short-Term Debt to Total Capital
12.11% 15.66% 18.88% 11.66% 9.11% 6.30% 10.39% 15.10% 11.81% 12.04% 16.84%
Long-Term Debt to Total Capital
12.16% 19.93% 11.43% 16.19% 13.84% 25.62% 29.96% 21.74% 11.53% 14.60% 8.97%
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% 0.28% 0.29% 0.56% 0.55% 0.69% 0.50% 0.44%
Common Equity to Total Capital
75.72% 64.41% 69.68% 72.15% 76.78% 67.79% 59.08% 62.61% 75.98% 72.87% 73.75%
Debt to EBITDA
0.95 1.35 1.20 1.11 0.95 1.48 2.01 1.47 0.82 1.13 1.28
Net Debt to EBITDA
0.87 1.23 1.17 1.01 0.88 1.18 1.91 1.39 0.73 1.06 1.13
Long-Term Debt to EBITDA
0.48 0.76 0.45 0.64 0.57 1.18 1.50 0.87 0.41 0.62 0.45
Debt to NOPAT
1.82 2.60 2.24 1.57 1.47 2.34 3.45 2.25 1.25 1.75 2.15
Net Debt to NOPAT
1.65 2.37 2.17 1.43 1.36 1.87 3.27 2.12 1.11 1.64 1.90
Long-Term Debt to NOPAT
0.91 1.45 0.84 0.91 0.88 1.88 2.56 1.33 0.62 0.96 0.75
Altman Z-Score
5.32 4.92 4.90 5.47 5.00 4.42 4.35 4.42 6.06 5.20 5.23
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.19% 0.39% 0.67% 0.91% 0.89% 0.79% 0.64%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.45 2.05 1.80 2.34 2.68 3.03 2.34 2.13 2.03 1.96 1.68
Quick Ratio
1.05 0.93 0.87 1.16 1.28 1.51 1.07 1.01 0.75 0.73 0.66
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
202 303 149 207 284 343 135 148 580 308 281
Operating Cash Flow to CapEx
485.93% 456.16% 530.29% 756.16% 634.36% 844.29% 417.63% 672.12% 756.36% 413.15% 533.91%
Free Cash Flow to Firm to Interest Expense
31.84 52.25 12.02 14.28 16.84 20.57 9.32 8.40 25.74 11.95 11.67
Operating Cash Flow to Interest Expense
39.40 69.07 19.95 23.48 19.45 23.80 15.47 13.99 31.03 15.94 13.87
Operating Cash Flow Less CapEx to Interest Expense
31.29 53.93 16.19 20.38 16.38 20.98 11.77 11.91 26.93 12.08 11.27
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.40 1.38 1.39 1.46 1.46 1.36 1.34 1.42 1.52 1.53 1.53
Accounts Receivable Turnover
7.40 7.20 6.68 6.44 6.32 6.18 6.17 5.92 7.14 9.02 9.02
Inventory Turnover
3.33 3.31 3.52 3.68 3.59 3.36 3.27 3.19 3.28 3.28 3.47
Fixed Asset Turnover
9.94 9.36 9.07 10.20 10.81 10.42 10.80 12.62 13.22 11.24 10.66
Accounts Payable Turnover
13.82 14.00 13.81 13.60 12.66 12.94 12.24 10.57 10.67 10.40 10.36
Days Sales Outstanding (DSO)
49.30 50.73 54.62 56.72 57.78 59.04 59.20 61.69 51.12 40.48 40.45
Days Inventory Outstanding (DIO)
109.52 110.20 103.61 99.11 101.81 108.79 111.55 114.60 111.22 111.25 105.25
Days Payable Outstanding (DPO)
26.41 26.07 26.42 26.85 28.84 28.22 29.83 34.53 34.22 35.09 35.23
Cash Conversion Cycle (CCC)
132.42 134.86 131.80 128.98 130.75 139.62 140.93 141.76 128.13 116.64 110.47
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,722 1,652 1,742 1,876 1,893 1,815 1,907 2,113 1,897 1,880 1,826
Invested Capital Turnover
1.71 1.70 1.70 1.77 1.78 1.72 1.74 1.84 2.00 2.02 2.03
Increase / (Decrease) in Invested Capital
33 -70 90 134 17 -79 93 206 -216 -16 -54
Enterprise Value (EV)
3,166 3,674 3,272 3,958 3,184 3,571 5,008 4,849 5,912 5,104 5,461
Market Capitalization
2,777 3,120 2,755 3,469 2,769 3,071 4,252 4,086 5,494 4,616 5,024
Book Value per Share
$21.60 $17.87 $21.51 $24.53 $26.78 $23.66 $20.68 $24.12 $26.39 $24.80 $24.93
Tangible Book Value per Share
$9.55 $6.00 $8.45 $10.42 $12.40 $9.58 $6.40 $9.40 $11.60 $10.10 $10.40
Total Capital
1,760 1,705 1,758 1,923 1,926 1,940 1,948 2,157 1,947 1,910 1,882
Total Debt
427 607 533 535 442 619 786 795 454 509 486
Total Long-Term Debt
214 340 201 311 266 497 584 469 224 279 169
Net Debt
389 554 517 489 410 494 746 751 404 479 429
Capital Expenditures (CapEx)
51 88 47 45 52 47 54 37 92 99 63
Debt-free, Cash-free Net Working Capital (DFCFNWC)
785 717 764 835 896 826 914 1,100 848 783 758
Debt-free Net Working Capital (DFNWC)
823 770 780 881 928 951 955 1,143 898 813 814
Net Working Capital (NWC)
610 503 448 657 753 829 752 818 668 583 497
Net Nonoperating Expense (NNE)
3.96 2.63 6.92 12 13 12 10 13 21 36 29
Net Nonoperating Obligations (NNO)
389 554 517 489 410 494 746 751 404 479 429
Total Depreciation and Amortization (D&A)
70 72 63 63 65 69 87 71 76 83 92
Debt-free, Cash-free Net Working Capital to Revenue
26.97% 25.04% 26.45% 26.06% 26.63% 25.88% 28.19% 29.79% 21.15% 20.49% 20.10%
Debt-free Net Working Capital to Revenue
28.29% 26.89% 27.01% 27.50% 27.59% 29.80% 29.44% 30.97% 22.40% 21.27% 21.60%
Net Working Capital to Revenue
20.96% 17.56% 15.51% 20.51% 22.38% 25.97% 23.20% 22.15% 16.66% 15.25% 13.19%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.75 $3.78 $4.08 $5.84 $5.23 $4.53 $3.89 $6.09 $6.14 $4.60 $3.57
Adjusted Weighted Average Basic Shares Outstanding
61.29M 60.91M 56.59M 56.36M 55.25M 55.47M 55.74M 55.78M 55.92M 56.26M 55.78M
Adjusted Diluted Earnings per Share
$3.74 $3.77 $4.05 $5.80 $5.20 $4.51 $3.87 $6.06 $6.11 $4.58 $3.57
Adjusted Weighted Average Diluted Shares Outstanding
61.49M 61.08M 56.97M 56.71M 55.51M 55.64M 56.09M 56.05M 56.21M 56.44M 55.89M
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
61.66M 56.58M 56.39M 55.78M 55.24M 55.61M 55.47M 55.87M 57.24M 55.90M 55.79M
Normalized Net Operating Profit after Tax (NOPAT)
235 234 238 341 307 277 256 358 370 302 235
Normalized NOPAT Margin
8.08% 8.17% 8.25% 10.64% 9.11% 8.68% 7.90% 9.70% 9.22% 7.91% 6.22%
Pre Tax Income Margin
12.82% 12.98% 12.74% 12.68% 11.39% 10.47% 8.89% 12.22% 11.38% 8.97% 6.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
59.73 64.90 30.70 29.04 23.65 21.03 20.87 26.63 21.19 14.28 11.91
NOPAT to Interest Expense
37.11 40.27 19.27 23.57 17.85 15.84 15.72 20.10 16.14 11.31 9.41
EBIT Less CapEx to Interest Expense
51.63 49.76 26.93 25.93 20.59 18.21 17.17 24.54 17.09 10.43 9.31
NOPAT Less CapEx to Interest Expense
29.00 25.13 15.51 20.46 14.79 13.03 12.01 18.02 12.04 7.46 6.81
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
122.88% 45.75% 44.17% 38.10% 50.45% 176.43% 166.40% 49.16% 51.50% 73.17% 95.86%
Augmented Payout Ratio
137.33% 211.74% 65.42% 63.12% 79.75% 177.80% 199.10% 57.19% 79.42% 146.50% 115.74%

Quarterly Metrics And Ratios for MSC Industrial Direct

This table displays calculated financial ratios and metrics derived from MSC Industrial Direct's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/2/2023 12/2/2023 3/2/2024 6/1/2024 8/31/2024 11/30/2024 3/1/2025 5/31/2025 8/30/2025 11/29/2025 2/28/2026
DEI Shares Outstanding
- - - - - - - - - - 55,803,307.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 55,803,307.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.76
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.29% -0.39% -2.73% -7.12% -8.03% -2.67% -4.66% -0.84% 2.72% 4.01% 2.92%
EBITDA Growth
-6.53% -15.50% -20.57% -0.93% -37.55% -24.15% -24.65% -15.22% 1.32% 10.73% 7.30%
EBIT Growth
-16.38% -15.83% -22.43% -22.03% -31.18% -31.27% -33.57% -20.87% -1.15% 9.53% 6.53%
NOPAT Growth
-18.23% -11.98% -17.75% -21.63% -27.83% -29.12% -32.90% -21.58% -3.47% 5.90% 3.48%
Net Income Growth
-16.21% -14.88% -22.38% -25.04% -38.30% -33.90% -36.41% -20.26% 4.04% 11.85% 7.69%
EPS Growth
-15.68% -15.86% -21.99% -24.85% -36.54% -31.97% -36.36% -19.69% 3.03% 12.05% 8.57%
Operating Cash Flow Growth
19.50% 6.77% -76.87% -4.72% -19.05% 25.50% -30.83% -32.33% -25.18% -71.13% 73.32%
Free Cash Flow Firm Growth
415.59% 285.12% -60.77% -64.26% -73.57% -62.51% 67.41% 40.81% 44.38% -74.62% -49.09%
Invested Capital Growth
-10.24% -11.21% -0.03% -0.73% -0.86% -3.39% -3.69% -3.67% -2.90% 1.49% -0.62%
Revenue Q/Q Growth
-1.80% -7.87% -1.95% 4.70% -2.76% -2.50% -3.96% 8.91% 0.72% -1.28% -4.96%
EBITDA Q/Q Growth
-0.88% -16.34% -7.67% 35.89% -37.51% 1.62% -8.29% 28.16% 1.07% -6.80% -11.13%
EBIT Q/Q Growth
-8.29% -19.63% -10.00% 17.53% -19.04% -19.73% -13.01% 39.98% 1.13% -11.06% -15.39%
NOPAT Q/Q Growth
-12.46% -13.81% -8.67% 13.73% -19.38% -15.35% -13.54% 32.91% -0.78% -7.13% -15.51%
Net Income Q/Q Growth
-8.09% -20.94% -10.94% 15.83% -24.34% -15.31% -14.33% 45.25% -1.28% -8.95% -17.51%
EPS Q/Q Growth
-7.69% -21.79% -9.84% 15.45% -22.05% -16.16% -15.66% 45.71% 0.00% -8.82% -18.28%
Operating Cash Flow Q/Q Growth
-12.04% -38.74% -2.99% 82.27% -25.26% -5.03% -46.53% 78.33% -17.37% -63.35% 220.96%
Free Cash Flow Firm Q/Q Growth
16.43% 4.09% -77.77% 32.71% -13.93% 47.67% -0.75% 11.62% -11.75% -74.04% 99.08%
Invested Capital Q/Q Growth
-0.61% 0.74% 1.19% -2.02% -0.74% -1.83% 0.88% -2.01% 0.06% 2.61% -1.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.52% 41.21% 41.55% 40.89% 41.02% 40.73% 40.96% 40.96% 40.38% 40.66% 41.14%
EBITDA Margin
13.47% 12.23% 11.52% 14.24% 9.15% 9.53% 9.10% 10.71% 10.75% 10.15% 9.49%
Operating Margin
11.40% 10.65% 9.75% 10.90% 9.54% 7.78% 6.98% 8.52% 8.62% 7.89% 7.06%
EBIT Margin
11.60% 10.12% 9.29% 10.42% 8.68% 7.14% 6.47% 8.32% 8.35% 7.52% 6.70%
Profit (Net Income) Margin
8.44% 7.25% 6.58% 7.28% 5.67% 4.92% 4.39% 5.86% 5.74% 5.29% 4.59%
Tax Burden Percent
75.56% 75.70% 77.00% 74.80% 70.86% 75.40% 75.70% 75.70% 73.72% 75.70% 75.26%
Interest Burden Percent
96.37% 94.62% 92.05% 93.39% 92.13% 91.36% 89.61% 92.99% 93.21% 92.92% 91.12%
Effective Tax Rate
24.44% 24.30% 23.00% 25.20% 29.14% 24.60% 24.30% 24.30% 26.28% 24.30% 24.74%
Return on Invested Capital (ROIC)
17.23% 15.89% 15.45% 16.74% 13.68% 11.86% 10.45% 12.98% 12.92% 12.23% 10.97%
ROIC Less NNEP Spread (ROIC-NNEP)
16.92% 14.67% 13.77% 14.81% 11.32% 10.05% 8.89% 11.74% 11.60% 10.85% 9.60%
Return on Net Nonoperating Assets (RNNOA)
6.85% 6.64% 5.00% 4.50% 3.45% 3.53% 3.30% 3.91% 3.77% 3.74% 3.36%
Return on Equity (ROE)
24.07% 22.53% 20.45% 21.24% 17.13% 15.39% 13.75% 16.89% 16.69% 15.97% 14.33%
Cash Return on Invested Capital (CROIC)
28.94% 29.27% 17.51% 17.36% 16.30% 17.77% 16.71% 16.04% 15.15% 10.87% 13.08%
Operating Return on Assets (OROA)
17.63% 15.46% 14.71% 16.30% 13.25% 10.92% 9.78% 12.60% 12.79% 11.55% 10.45%
Return on Assets (ROA)
12.84% 11.07% 10.42% 11.38% 8.65% 7.52% 6.64% 8.87% 8.79% 8.12% 7.17%
Return on Common Equity (ROCE)
23.86% 22.33% 20.26% 21.06% 17.00% 15.27% 13.64% 16.77% 16.58% 15.91% 14.28%
Return on Equity Simple (ROE_SIMPLE)
0.00% 23.90% 22.53% 20.65% 0.00% 16.91% 15.49% 14.31% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
89 77 70 80 64 54 47 63 62 58 49
NOPAT Margin
8.62% 8.06% 7.51% 8.15% 6.76% 5.87% 5.28% 6.45% 6.35% 5.98% 5.31%
Net Nonoperating Expense Percent (NNEP)
0.31% 1.23% 1.68% 1.93% 2.36% 1.81% 1.55% 1.24% 1.32% 1.39% 1.37%
Return On Investment Capital (ROIC_SIMPLE)
- 3.97% 3.59% - - 2.86% 2.48% 3.30% 3.30% 3.02% 2.57%
Cost of Revenue to Revenue
59.48% 58.79% 58.45% 59.11% 58.98% 59.27% 59.04% 59.04% 59.62% 59.34% 58.86%
SG&A Expenses to Revenue
0.00% 0.00% 31.14% 29.51% 0.00% 32.69% 33.82% 32.16% 31.29% 32.26% 0.00%
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
29.12% 30.56% 31.80% 29.99% 31.48% 32.95% 33.98% 32.44% 31.76% 32.77% 34.08%
Earnings before Interest and Taxes (EBIT)
120 97 87 102 83 66 58 81 82 73 61
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
139 117 108 139 87 89 81 104 105 98 87
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.71 3.93 3.91 3.41 3.32 3.49 3.31 3.31 3.62 3.59 3.78
Price to Tangible Book Value (P/TBV)
8.45 9.73 9.67 8.29 8.14 8.64 8.29 8.16 8.68 8.61 9.01
Price to Revenue (P/Rev)
1.37 1.36 1.37 1.23 1.21 1.26 1.20 1.21 1.33 1.30 1.37
Price to Earnings (P/E)
16.01 16.44 17.30 16.47 17.85 20.35 21.04 22.80 25.20 24.27 25.21
Dividend Yield
3.22% 3.36% 3.36% 3.86% 4.04% 3.89% 4.18% 4.16% 3.77% 3.84% 3.67%
Earnings Yield
6.25% 6.08% 5.78% 6.07% 5.60% 4.91% 4.75% 4.39% 3.97% 4.12% 3.97%
Enterprise Value to Invested Capital (EV/IC)
3.12 3.13 3.09 2.79 2.71 2.86 2.68 2.73 2.99 2.91 3.08
Enterprise Value to Revenue (EV/Rev)
1.47 1.49 1.50 1.35 1.34 1.39 1.33 1.33 1.45 1.43 1.49
Enterprise Value to EBITDA (EV/EBITDA)
10.67 11.22 11.84 10.09 11.32 12.47 12.61 13.20 14.41 14.05 14.46
Enterprise Value to EBIT (EV/EBIT)
12.38 13.00 13.76 13.01 13.87 15.60 16.18 17.33 19.06 18.63 19.23
Enterprise Value to NOPAT (EV/NOPAT)
16.25 16.90 17.67 16.69 17.51 19.59 20.31 21.78 24.13 23.76 24.67
Enterprise Value to Operating Cash Flow (EV/OCF)
8.45 8.48 13.49 12.11 12.43 12.22 12.27 13.81 16.37 20.88 18.94
Enterprise Value to Free Cash Flow (EV/FCFF)
10.19 10.05 17.65 15.99 16.58 15.79 15.75 16.71 19.45 26.99 23.50
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.30 0.39 0.39 0.36 0.36 0.38 0.40 0.38 0.35 0.38 0.37
Long-Term Debt to Equity
0.15 0.21 0.21 0.21 0.20 0.21 0.22 0.21 0.12 0.15 0.14
Financial Leverage
0.40 0.45 0.36 0.30 0.31 0.35 0.37 0.33 0.32 0.34 0.35
Leverage Ratio
1.85 1.87 1.77 1.71 1.73 1.79 1.79 1.77 1.76 1.79 1.79
Compound Leverage Factor
1.78 1.77 1.63 1.60 1.59 1.63 1.61 1.65 1.64 1.67 1.63
Debt to Total Capital
23.34% 27.80% 28.24% 26.36% 26.64% 27.32% 28.31% 27.47% 25.80% 27.74% 26.98%
Short-Term Debt to Total Capital
11.81% 12.60% 13.18% 10.74% 12.04% 12.09% 12.30% 12.45% 16.84% 16.56% 16.72%
Long-Term Debt to Total Capital
11.53% 15.20% 15.06% 15.61% 14.60% 15.23% 16.02% 15.03% 8.97% 11.19% 10.25%
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
0.69% 0.68% 0.66% 0.66% 0.50% 0.44% 0.43% 0.45% 0.44% 0.09% 0.09%
Common Equity to Total Capital
75.98% 71.52% 71.10% 72.99% 72.87% 72.24% 71.26% 72.08% 73.75% 72.17% 72.94%
Debt to EBITDA
0.82 1.01 1.09 0.97 1.13 1.23 1.36 1.38 1.28 1.37 1.30
Net Debt to EBITDA
0.73 0.96 1.05 0.92 1.06 1.09 1.26 1.19 1.13 1.26 1.18
Long-Term Debt to EBITDA
0.41 0.55 0.58 0.57 0.62 0.69 0.77 0.75 0.45 0.55 0.49
Debt to NOPAT
1.25 1.52 1.63 1.60 1.75 1.93 2.19 2.28 2.15 2.31 2.21
Net Debt to NOPAT
1.11 1.45 1.57 1.52 1.64 1.72 2.02 1.96 1.90 2.14 2.01
Long-Term Debt to NOPAT
0.62 0.83 0.87 0.95 0.96 1.08 1.24 1.25 0.75 0.93 0.84
Altman Z-Score
5.60 5.29 5.24 5.02 4.82 4.80 4.57 4.61 4.96 4.82 5.09
Noncontrolling Interest Sharing Ratio
0.89% 0.90% 0.92% 0.89% 0.79% 0.77% 0.76% 0.76% 0.64% 0.36% 0.35%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.03 2.02 2.01 2.08 1.96 1.93 1.92 1.92 1.68 1.73 1.73
Quick Ratio
0.75 0.70 0.72 0.76 0.73 0.74 0.70 0.75 0.66 0.65 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
306 318 71 94 81 119 118 132 117 30 60
Operating Cash Flow to CapEx
466.90% 440.34% 310.62% 485.35% 411.73% 505.10% 182.84% 459.19% 369.32% 140.39% 442.79%
Free Cash Flow to Firm to Interest Expense
66.02 59.81 10.17 13.63 12.21 19.64 19.02 21.91 20.35 5.59 10.79
Operating Cash Flow to Interest Expense
28.62 15.26 11.33 20.85 16.22 16.77 8.75 16.10 14.00 5.43 16.90
Operating Cash Flow Less CapEx to Interest Expense
22.49 11.79 7.68 16.55 12.28 13.45 3.96 12.60 10.21 1.56 13.08
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.52 1.53 1.58 1.56 1.53 1.53 1.51 1.51 1.53 1.53 1.56
Accounts Receivable Turnover
7.14 7.28 9.46 9.10 9.02 9.23 9.11 9.02 9.02 9.08 9.97
Inventory Turnover
3.28 3.30 3.28 3.31 3.28 3.32 3.33 3.36 3.47 3.48 3.43
Fixed Asset Turnover
13.22 12.94 12.64 11.98 11.24 11.09 10.66 10.87 10.66 10.74 10.68
Accounts Payable Turnover
10.67 11.78 11.30 11.08 10.40 11.25 10.53 10.57 10.36 10.52 10.43
Days Sales Outstanding (DSO)
51.12 50.12 38.59 40.12 40.48 39.53 40.08 40.48 40.45 40.20 36.61
Days Inventory Outstanding (DIO)
111.22 110.69 111.32 110.38 111.25 109.78 109.49 108.50 105.25 104.93 106.32
Days Payable Outstanding (DPO)
34.22 30.97 32.29 32.93 35.09 32.43 34.66 34.54 35.23 34.69 34.99
Cash Conversion Cycle (CCC)
128.13 129.84 117.62 117.57 116.64 116.88 114.91 114.44 110.47 110.44 107.94
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,897 1,911 1,934 1,894 1,880 1,846 1,862 1,825 1,826 1,874 1,851
Invested Capital Turnover
2.00 1.97 2.06 2.05 2.02 2.02 1.98 2.01 2.03 2.05 2.06
Increase / (Decrease) in Invested Capital
-216 -241 -0.50 -14 -16 -65 -71 -70 -54 27 -12
Enterprise Value (EV)
5,912 5,973 5,976 5,277 5,104 5,272 4,995 4,982 5,461 5,455 5,704
Market Capitalization
5,494 5,448 5,433 4,784 4,616 4,801 4,489 4,525 5,024 4,963 5,237
Book Value per Share
$26.39 $24.20 $24.65 $24.90 $24.80 $24.60 $24.28 $24.53 $24.93 $24.76 $24.79
Tangible Book Value per Share
$11.60 $9.78 $9.96 $10.25 $10.10 $9.94 $9.70 $9.95 $10.40 $10.33 $10.42
Total Capital
1,947 1,937 1,956 1,920 1,910 1,903 1,904 1,897 1,882 1,914 1,897
Total Debt
454 538 552 506 509 520 539 521 486 531 512
Total Long-Term Debt
224 294 294 300 279 290 305 285 169 214 195
Net Debt
404 513 530 480 479 463 498 449 429 491 466
Capital Expenditures (CapEx)
28 18 25 30 26 20 30 21 22 21 21
Debt-free, Cash-free Net Working Capital (DFCFNWC)
848 861 870 810 783 753 765 757 758 810 792
Debt-free Net Working Capital (DFNWC)
898 887 892 836 813 810 806 829 814 850 838
Net Working Capital (NWC)
668 643 634 629 583 580 572 592 497 533 521
Net Nonoperating Expense (NNE)
1.76 7.76 8.65 8.55 10 8.81 7.97 5.77 6.01 6.60 6.60
Net Nonoperating Obligations (NNO)
404 513 530 480 479 463 498 449 429 491 466
Total Depreciation and Amortization (D&A)
19 20 21 37 4.47 22 23 23 23 25 26
Debt-free, Cash-free Net Working Capital to Revenue
21.15% 21.50% 21.87% 20.74% 20.49% 19.84% 20.38% 20.22% 20.10% 21.27% 20.66%
Debt-free Net Working Capital to Revenue
22.40% 22.15% 22.42% 21.40% 21.27% 21.35% 21.48% 22.13% 21.60% 22.33% 21.86%
Net Working Capital to Revenue
16.66% 16.06% 15.94% 16.12% 15.25% 15.28% 15.24% 15.83% 13.19% 14.01% 13.59%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.57 $1.23 $1.10 $1.28 $0.99 $0.83 $0.70 $1.02 $1.02 $0.93 $0.76
Adjusted Weighted Average Basic Shares Outstanding
55.92M 56.43M 56.33M 56.21M 56.26M 55.90M 55.79M 55.69M 55.78M 55.80M 55.81M
Adjusted Diluted Earnings per Share
$1.56 $1.22 $1.10 $1.27 $0.99 $0.83 $0.70 $1.02 $1.02 $0.93 $0.76
Adjusted Weighted Average Diluted Shares Outstanding
56.21M 56.72M 56.47M 56.35M 56.44M 56.07M 55.85M 55.77M 55.89M 55.98M 55.90M
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
57.24M 56.40M 56.30M 56.12M 55.90M 55.86M 55.72M 55.68M 55.79M 55.80M 55.83M
Normalized Net Operating Profit after Tax (NOPAT)
91 78 75 83 66 56 48 65 66 61 51
Normalized NOPAT Margin
8.78% 8.13% 8.02% 8.51% 6.96% 6.06% 5.40% 6.66% 6.70% 6.36% 5.51%
Pre Tax Income Margin
11.18% 9.57% 8.55% 9.73% 8.00% 6.53% 5.80% 7.73% 7.78% 6.99% 6.10%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
25.94 18.14 12.50 14.83 12.49 10.92 9.27 13.39 14.25 13.41 11.00
NOPAT to Interest Expense
19.27 14.45 10.10 11.60 9.73 8.97 7.57 10.38 10.84 10.66 8.73
EBIT Less CapEx to Interest Expense
19.81 14.68 8.85 10.53 8.56 7.60 4.48 9.89 10.46 9.55 7.19
NOPAT Less CapEx to Interest Expense
13.14 10.99 6.46 7.31 5.79 5.65 2.78 6.88 7.05 6.79 4.91
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
51.50% 54.29% 58.21% 63.89% 73.17% 80.69% 89.60% 96.52% 95.86% 93.84% 93.03%
Augmented Payout Ratio
79.42% 117.51% 126.35% 144.00% 146.50% 112.40% 122.70% 127.01% 115.74% 114.71% 107.91%

Financials Breakdown Chart

Key Financial Trends

MSC Industrial Direct (MSM) has delivered relatively stable profitability and cash generation over the last four years, with quarterly revenue generally in the mid- to high-$900 millions and a consistent dividend policy. Below are the key trends derived from the quarterly cash flow, income statements, and balance sheets through Q1 2026.

  • Revenue has remained in a stable band around $0.95–$0.98 billion per quarter for four years, indicating a durable demand base.
  • Gross margin has held in the approximately 40% range across periods, suggesting steady pricing and cost of goods performance.
  • Operating margin has generally stayed in the 7–9% range, reflecting ongoing efficiency and cost control.
  • Net income per share has stayed robust in the roughly $0.83–$1.02 range per quarter, indicating consistent profitability for shareholders.
  • Operating cash flow has been reliably positive across quarters, providing funding for capex, dividends, and potential capital actions.
  • Dividends per share have been steady at around $0.85–$0.87, signaling a predictable payout policy for income-oriented investors.
  • Debt levels have remained manageable and relatively stable (roughly a half-billion in total debt in recent periods), supporting balance‑sheet resilience.
  • Cash and equivalents and overall liquidity fluctuate quarterly, with no persistent year‑over‑year upward trend, indicating a modest liquidity cushion rather than a large cash build‑up.
  • Quarterly changes in working capital (inventory, receivables, payables) contribute to CFO variability, which can affect near‑term cash flow timing.
  • Certain quarters show significant financing outflows (debt repayments, share repurchases) that reduce cash and earnings resilience if operating cash flow slows.
05/11/26 11:41 PM ETAI Generated. May Contain Errors.

MSC Industrial Direct Financials - Frequently Asked Questions

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

MSC Industrial Direct's net income were at $197.84 million at the end of 2025, a 22.7% decrease from 2024, and a 14.5% decrease since 2015. View MSC Industrial Direct's forecast to see where analysts expect MSC Industrial Direct to go next.

MSC Industrial Direct's total operating income in 2025 was $301.56 million, based on the following breakdown:
  • Total Gross Profit: $1.54 billion
  • Total Operating Expenses: $1.23 billion

Over the last 10 years, MSC Industrial Direct's total revenue changed from $2.91 billion in 2015 to $3.77 billion in 2025, a change of 29.5%.

MSC Industrial Direct's total liabilities were at $1.07 billion at the end of 2025, a 0.4% increase from 2024, and a 38.9% increase since 2015.

In the past 10 years, MSC Industrial Direct's cash and equivalents has ranged from $16.08 million in 2017 to $125.21 million in 2020, and is currently $56.23 million as of their latest financial filing in 2025.

Over the last 10 years, MSC Industrial Direct's book value per share changed from 21.60 in 2015 to 24.93 in 2025, a change of 15.4%.



Financial statements for NYSE:MSM last updated on 4/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners