MSA · MSA Safety Inc · Financials
Market Cap
$7.28B
Shares
38.58M
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Revenue
$1.87B
+3.7%
FY2025
Net Income
$278.92M
-2.1%
FY2025
Gross Margin
46.46%
-1.1pp
FY2025
Operating Margin
19.83%
-1.7pp
FY2025
Diluted EPS
$7.09
-1.7%
FY2025
Operating Cash Flow
$363.87M
+22.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.95B | $1.87B | $1.81B | $1.79B | $1.53B | $1.4B | $1.35B | $1.4B | $1.36B | $1.2B | $1.15B | $1.13B | $1.14B | $1.11B | $1.12B | $1.12B | $982.67M | $915.85M | $1.14B | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $1.86M | $1.98M | $1.49M | — | |
| $1.02B | $1B | $947.7M | $935.51M | $854.12M | $784.83M | $752.73M | $763.35M | $746.24M | $657.92M | $627.28M | $629.68M | $618.54M | $615.21M | $620.9M | $654.45M | $606.53M | $573.27M | $701.68M | |
| $925.88M | $871.11M | $860.45M | $852.14M | $673.83M | $615.35M | $595.49M | $638.63M | $611.86M | $538.89M | $522.25M | $501.1M | $515.35M | $496.85M | $489.55M | $470.24M | $370.1M | — | — | |
| — | 46.46% | 47.59% | 47.67% | 44.1% | 43.95% | 44.17% | 45.55% | 45.05% | 45.03% | 45.43% | 44.35% | 45.34% | 44.69% | 43.66% | 42.05% | 37.66% | — | — | |
| $68.19M | $65.34M | $66.53M | $67.99M | $57.01M | $57.79M | $58.27M | $57.85M | $52.7M | $50.06M | $46.85M | $48.63M | $48.25M | $45.86M | $40.9M | $39.25M | $32.78M | $28.78M | $35.02M | |
| $429.97M | $414.25M | $394.71M | $396.65M | $338.87M | $332.86M | $290.33M | $330.5M | $324.78M | $300.06M | $308.24M | $315.27M | $322.8M | $309.21M | $312.86M | $297.78M | $262.94M | $230.89M | $270.58M | |
| $21.99M | $20.66M | $17.83M | $18.09M | $19.14M | $16.81M | $11.57M | $11.12M | $10.51M | $9.43M | $7.89M | $4.81M | $2.98M | $3.71M | $4.18M | $5.73M | $3.7M | — | — | |
| $74.92M | $71.59M | $64.33M | $60.77M | $47.11M | $45.42M | $39.67M | $38.02M | $37.85M | $37.88M | $35.27M | $32.68M | $29.76M | $30.76M | $31.7M | $32.87M | $29.19M | $27.36M | $27.65M | |
| $6.02M | $3.9M | $6.4M | $9.89M | $7.97M | $16.43M | $27.38M | $13.85M | $13.25M | $17.63M | $5.69M | $12.26M | $8.52M | $5.34M | $2.79M | $8.56M | $14.12M | $11.38M | $3.94M | |
| — | — | — | — | — | — | — | — | — | — | $0 | $0 | $50K | $1.56M | $0 | $0 | — | — | — | |
| $1.04B | — | — | — | — | — | — | — | — | — | — | $1.02B | $1.01B | $991.75M | $991.98M | $1.02B | $925.32M | $850.51M | $1.03B | |
| $413.17M | $371.82M | $389.18M | $231.32M | $239.14M | $22.78M | $171.9M | $188.25M | $173.48M | $39.58M | $160.7M | $122.74M | $134.28M | — | — | — | — | — | — | |
| — | 19.83% | 21.52% | 12.94% | 15.65% | 1.63% | 12.75% | 13.43% | 12.77% | 3.31% | 13.98% | 10.86% | 11.81% | — | — | — | — | — | — | |
| $488.08M | $443.41M | $453.51M | $292.09M | $286.25M | $68.2M | $211.57M | $226.27M | $211.33M | $77.45M | $195.98M | $155.42M | $164.04M | — | — | — | — | — | — | |
| $32.5M | $31.8M | $36.89M | $46.73M | $21.66M | $10.76M | $9.43M | $13.59M | $18.88M | $15.36M | $16.41M | $10.85M | $9.85M | $10.68M | $11.34M | $14.12M | $8.71M | $7.08M | $8.92M | |
| — | $5.86M | $7.02M | $8.18M | $4.16M | $3.26M | $3.5M | $4.41M | $4.59M | $3.6M | $2.83M | $1.53M | $1.82M | $1.14M | $1.41M | $1.81M | $1.98M | $1.49M | — | |
| -$3.09M | -$5.42M | -$14.17M | -$24.63M | -$604K | $824K | -$3.75M | -$2.5M | -$11.14M | -$9.8M | -$8.79M | -$11.72M | -$7.09M | — | — | — | — | — | — | |
| $410.08M | $366.4M | $375.01M | $206.69M | $238.53M | $23.6M | $168.15M | $185.75M | $162.34M | $29.78M | $151.91M | $111.03M | $127.2M | $120.13M | $129.34M | $101.08M | $57.35M | $65.34M | $112.36M | |
| $96.07M | $87.47M | $90.04M | $148.11M | $58.9M | $1.82M | $43.01M | $46.55M | $37.22M | $2.82M | $57.8M | $44.41M | $41.04M | $35.15M | $41.4M | $33.81M | $18.29M | $22M | $42.04M | |
| $314.01M | $278.92M | $284.97M | $58.58M | $179.63M | $21.34M | $124.08M | $138M | $124.15M | $26.03M | $91.94M | $70.81M | $88.51M | $88.25M | $90.64M | $69.85M | $38.1M | $43.3M | $70.42M | |
| — | 14.88% | 15.76% | 3.28% | 11.76% | 1.52% | 9.2% | 9.84% | 9.14% | 2.17% | 8% | 6.27% | 7.79% | 7.94% | 8.08% | 6.25% | 3.88% | 4.73% | 6.18% | |
| — | — | — | $0 | $0 | $448K | $1.06M | $1.21M | $965K | $929K | $1.93M | -$2.86M | -$579K | -$198K | $1.12M | $193K | $955K | $42K | -$96K | |
| $313.97M | $278.88M | $284.93M | $58.54M | $179.59M | $21.3M | $124.04M | $137.96M | — | — | — | — | — | — | $90.6M | $69.81M | $38.06M | $43.25M | — | |
| — | — | — | $88.05M | $170.05M | $54.6M | $155.68M | $146.69M | $76.99M | $84.51M | $69.89M | $29.34M | $45K | $137.05M | $66.75M | $10.98M | $41.54M | — | — | |
| USD/shares | $8.06 | $7.11 | $7.24 | $1.49 | $4.58 | $0.54 | $3.19 | $3.56 | $3.23 | $0.68 | $2.45 | $1.89 | $2.37 | $2.37 | $2.45 | $1.91 | $1.06 | $1.21 | $1.98 |
| USD/shares | $8.04 | $7.09 | $7.21 | $1.48 | $4.56 | $0.54 | $3.15 | $3.52 | $3.18 | $0.67 | $2.42 | $1.87 | $2.33 | $2.34 | $2.42 | $1.87 | $1.05 | $1.21 | $1.96 |
| shares | — | 39.22M | 39.37M | 39.31M | 39.23M | 39.17M | 38.89M | 38.65M | 38.36M | 38M | 37.46M | 37.29M | 37.14M | 36.87M | 36.56M | 36.22M | 35.88M | 35.67M | — |
| shares | — | 39.35M | 39.54M | 39.47M | 39.41M | 39.45M | 39.29M | 39.19M | 38.96M | 38.7M | 37.99M | 37.71M | 37.73M | 37.45M | 37.04M | 36.83M | 36.42M | 35.88M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $993.43M in dividends.
Debt Profile
Annual debt figures are established from 10-K filings and updated by subsequent 10-Q and 8-K disclosures. Instrument balances are not summed into a company total unless the filing itself reports that total.
Debt data is being processed. Please check back later.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.95×
Peer median 2.39×
EV/EBIT
18.59×
Peer median 15.10×
P/E (TTM)
23.47×
Peer median 24.75×
Peer medians compare against the 8 similar-size Security & Protection Services companies (of 21 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Americas Segment | $1,261,841,000 | $1,246,641,000 | $1,235,594,000 | $1,043,238,000 | $908,068,000 | $874,305,000 | $915,118,000 | — |
| International | $612,973,000 | $561,499,000 | $552,053,000 | $484,715,000 | $492,114,000 | $473,918,000 | $486,863,000 | $503,817,000 |
| International Segment | $612,973,000 | $561,499,000 | $552,053,000 | $484,715,000 | $492,114,000 | $473,918,000 | $486,863,000 | $503,817,000 |
| America | — | — | — | — | — | $874,305,000 | $915,118,000 | $854,287,000 |
| Americas | — | — | — | — | — | — | $915,118,000 | $854,287,000 |
| Corporate | — | — | — | — | — | $0 | $0 | $0 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $943,363,000 | $954,979,000 | $961,062,000 | $876,945,000 | $746,825,000 | $750,315,000 | $785,155,000 | $734,033,000 |
| Non Us | $931,451,000 | $853,161,000 | $826,585,000 | — | — | — | — | — |
| Other Country | — | — | — | — | — | — | — | $624,071,000 |
| Other Excluding United States | — | — | — | $651,008,000 | $653,357,000 | $597,908,000 | $616,826,000 | — |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Detection | $763,393,000 | $642,792,000 | $634,915,000 | $529,735,000 | $461,779,000 | — | — | — |
| Firefighter Safety | $647,474,000 | $712,684,000 | $684,224,000 | $578,935,000 | $526,326,000 | — | — | — |
| Industrial PPE and Other | $463,947,000 | $452,664,000 | $468,508,000 | $419,283,000 | $412,077,000 | — | — | — |
| Breathing Apparatus | — | — | — | — | — | $329,179,000 | $317,678,000 | $324,672,000 |
| Fall Protection | — | — | — | — | — | $103,075,000 | $125,869,000 | $109,472,000 |
| Firefighter Helmets and Protective Apparel | — | — | — | — | — | $162,207,000 | $178,012,000 | $169,679,000 |
| Fix Gas Flame Detection Instruments | — | — | — | — | — | $287,414,000 | $292,988,000 | $262,432,000 |
| Head Protection | — | — | — | — | — | $125,921,000 | $145,403,000 | $146,388,000 |
| Other Products | — | — | — | — | — | $197,846,000 | $172,552,000 | $181,745,000 |
| Portable Instruments | — | — | — | — | — | $142,581,000 | $169,479,000 | $163,716,000 |
Key facts
CIK
66570
CUSIP
553498106
13F (30d)
261 filings
257 filers
Visit website
Investor relations