Madison Air Solutions Corporation (MAIR)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | - | - | - | 2,556 | 2,625 | 3,519 | 1,915 | 3,896 |
| Operating profit | $m | 560 | 350 | ||||||
| Net profit | $m | - | - | - | 58 | 175 | 97 | 103 | 540 |
| EPS reported | $ | 0.20 | 0.22 | ||||||
| Operating cashflow per share | $ | 0.98 | 0.32 | ||||||
| Capex per share | $ | 0.08 | 0.04 | ||||||
| FCF per share | $ | 0.90 | 0.29 | ||||||
| Free cash flow | $m | 440 | 134 | ||||||
| Net debt | $m | 5,442 | 2,792 | ||||||
| Book value equity | $m | -37 | - | ||||||
| Book value per share | $ | -0.08 | 7.77 | ||||||
| Number of shares | m | 488.86 | 473.97 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | -356.74 | 4.02 | ||||||
| P/S LTM | x | 3.75 | 6.89 | ||||||
| P/FCF LTM | x | 30.01 | 98.28 | ||||||
| EV/EBITDA LTM | x | 26.73 | 41.01 | ||||||
| EV/Sales LTM | x | 5.30 | 9.66 | ||||||
| Earnings Yield LTM | % | +0.73% | +0.70% | ||||||
| FCF Yield | % | +3.33% | +1.02% | ||||||
| Quality | |||||||||
| ROE | % | -262.16% | +5.62% | ||||||
| ROIC | % | +4.87% | +3.04% | ||||||
| Operating margin | % | +15.91% | +18.26% | ||||||
| Gross margin | % | +38.77% | +38.61% | ||||||
| FCF/Sales | % | +12.50% | +7.01% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -44.44% | -38.89% | ||||||
| Sales Growth YoY | % | +34.07% | -27.04% | ||||||
| Net Income Growth YoY | % | -44.63% | -41.32% | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | +15.09% | -28.14% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.08 | 0.04 | ||||||
| Net Debt/EBITDA | x | 7.80 | 6.19 | ||||||
| EBIT/Net interest | x | 1.41 | 1.99 | ||||||
| Net debt/market cap | % | +42.81% | +19.48% | ||||||
| Net debt/Equity | x | -147.08 | - | ||||||
| Gross debt/equity | x | -152.71 | - | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Madison Air Solutions Corporation (MASC) specializes in the development and production of advanced indoor air quality and HVAC systems. Its operations are strategically divided into two distinct segments: Commercial and Residential. The Commercial division targets specialized settings that demand superior air quality solutions, while its Residential arm is dedicated to providing optimal air environments for private households. Established in 2017 by Larry W. Gies, MASC maintains its corporate headquarters in Chicago, Illinois.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Madison Air Solutions Corporation (MAIR)
No price history available.
Not enough data to calculate KvantraRank
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Madison Air Solutions Corporation (MASC) specializes in the development and production of advanced indoor air quality and HVAC systems. Its operations are strategically divided into two distinct segments: Commercial and Residential. The Commercial division targets specialized settings that demand superior air quality solutions, while its Residential arm is dedicated to providing optimal air environments for private households. Established in 2017 by Larry W. Gies, MASC maintains its corporate headquarters in Chicago, Illinois.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free