MSA · MSA Safety Inc
$174.64
+0.58 (+0.33%)
At close · Jul 24
Market Cap
$6.74B
Shares
38.60M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.92B | $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 | |
| $897.3M | $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% | — | — | |
| $66.03M | $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 | |
| $427.97M | $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 | |
| — | $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 | — | — | |
| $73.69M | $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 | |
| $4.3M | $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 | |
| $387.07M | $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% | — | — | — | — | — | — | |
| $460.76M | $443.41M | $453.51M | $292.09M | $286.25M | $68.2M | $211.57M | $226.27M | $211.33M | $77.45M | $195.98M | $155.42M | $164.04M | — | — | — | — | — | — | |
| $32.67M | $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 | |
| -$5.63M | -$5.42M | -$14.17M | -$24.63M | -$604K | $824K | -$3.75M | -$2.5M | -$11.14M | -$9.8M | -$8.79M | -$11.72M | -$7.09M | — | — | — | — | — | — | |
| $381.44M | $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 | |
| $90.85M | $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 | |
| $290.59M | $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 | |
| $290.55M | $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 | — | $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 | — | $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.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.74×
Security & Protection Services median 2.19×
EV/EBIT
18.54×
Security & Protection Services median 13.59×
P/E (TTM)
23.60×
Security & Protection Services median 22.84×
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 |