MSA Safety Incorporated (MSA)
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 | 1,348 | 1,400 | 1,528 | 1,788 | 1,808 | 1,875 | 1,946 | 2,086 |
| Operating profit | $m | 402 | 454 | ||||||
| Net profit | $m | 124 | 21 | 180 | 59 | 285 | 279 | 314 | 354 |
| EPS reported | $ | 7.09 | 8.04 | ||||||
| Operating cashflow per share | $ | 9.28 | 10.44 | ||||||
| Capex per share | $ | 1.75 | 1.33 | ||||||
| FCF per share | $ | 7.53 | 9.12 | ||||||
| Free cash flow | $m | 295 | 354 | ||||||
| Net debt | $m | 416 | 400 | ||||||
| Book value equity | $m | 1,367 | 1,402 | ||||||
| Book value per share | $ | 34.74 | 35.95 | ||||||
| Number of shares | m | 39.35 | 38.99 | ||||||
| DPS (TTM paid) | $ | 2.10 | 2.14 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 22.59 | 22.69 | ||||||
| P/B LTM | x | 4.59 | 4.48 | ||||||
| P/S LTM | x | 3.35 | 3.23 | ||||||
| P/FCF LTM | x | 21.26 | 17.73 | ||||||
| EV/EBITDA LTM | x | 14.35 | 12.97 | ||||||
| EV/Sales LTM | x | 3.60 | 3.98 | ||||||
| Earnings Yield LTM | % | +4.43% | +4.41% | ||||||
| FCF Yield | % | +4.70% | +5.64% | ||||||
| Quality | |||||||||
| ROE | % | +20.40% | +23.15% | ||||||
| ROIC | % | +13.46% | +14.97% | ||||||
| Operating margin | % | +21.44% | +23.32% | ||||||
| Gross margin | % | +46.46% | +47.57% | ||||||
| FCF/Sales | % | +15.76% | +18.20% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | -1.66% | +11.51% | ||||||
| Sales Growth YoY | % | +3.69% | +7.64% | ||||||
| Net Income Growth YoY | % | -2.12% | +10.19% | ||||||
| FCF Growth | % | +21.97% | +46.28% | ||||||
| Operating Profit Growth | % | +3.29% | +16.61% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +1.31% | +1.13% | ||||||
| Dividend Growth | % | +5.00% | +7.00% | ||||||
| Payout Ratio | % | +29.52% | +26.33% | ||||||
| FCF/Debt | x | 0.47 | 0.55 | ||||||
| Net Debt/EBITDA | x | 0.98 | 0.85 | ||||||
| EBIT/Net interest | x | 12.64 | 13.96 | ||||||
| Net debt/market cap | % | +9.25% | +8.21% | ||||||
| Net debt/Equity | x | 0.30 | 0.29 | ||||||
| Gross debt/equity | x | 0.46 | 0.46 | ||||||
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
MSA Safety Incorporated is a prominent global manufacturer and provider of safety equipment, specializing in the engineering, production, and distribution of solutions designed to safeguard both personnel and critical infrastructure. The company serves a diverse range of high-risk sectors, including the energy industry (oil, gas, and petrochemical), emergency services (fire departments), construction, industrial manufacturing, utilities, military, and mining. Its international footprint extends significantly across North America, Latin America, and other global markets. Among its principal offerings are permanently installed systems for gas and flame detection, encompassing sophisticated monitoring units, flame sensors, and open-path infrared detectors. These are complemented by essential replacement parts and associated services, all crucial for identifying the presence or absence of various atmospheric gases. The company also provides advanced respiratory protection, including self-contained breathing apparatus (SCBA), alongside portable gas detection devices for on-the-go analysis. MSA Safety's product line further includes a comprehensive range of head protection solutions for industrial use, as well as specialized helmets and protective clothing tailored for firefighters. Additionally, the company offers robust fall protection systems, featuring confined space apparatus, safety harnesses, lanyards, and self-retracting lifelines, often integrated into custom-engineered safety setups. Further expanding its portfolio, the company supplies air-purifying respirators, eye and face shields, ballistic helmets, and gas masks. Distribution reaches both end-users and wholesale partners via direct and indirect sales channels. Its products are marketed under well-known brand names such as V-Gard, Cairns, and Gallet. Founded in 1914, MSA Safety Incorporated maintains its headquarters in Cranberry Township, Pennsylvania.
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.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
MSA Safety Incorporated is a prominent global manufacturer and provider of safety equipment, specializing in the engineering, production, and distribution of solutions designed to safeguard both personnel and critical infrastructure. The company serves a diverse range of high-risk sectors, including the energy industry (oil, gas, and petrochemical), emergency services (fire departments), construction, industrial manufacturing, utilities, military, and mining. Its international footprint extends significantly across North America, Latin America, and other global markets. Among its principal offerings are permanently installed systems for gas and flame detection, encompassing sophisticated monitoring units, flame sensors, and open-path infrared detectors. These are complemented by essential replacement parts and associated services, all crucial for identifying the presence or absence of various atmospheric gases. The company also provides advanced respiratory protection, including self-contained breathing apparatus (SCBA), alongside portable gas detection devices for on-the-go analysis. MSA Safety's product line further includes a comprehensive range of head protection solutions for industrial use, as well as specialized helmets and protective clothing tailored for firefighters. Additionally, the company offers robust fall protection systems, featuring confined space apparatus, safety harnesses, lanyards, and self-retracting lifelines, often integrated into custom-engineered safety setups. Further expanding its portfolio, the company supplies air-purifying respirators, eye and face shields, ballistic helmets, and gas masks. Distribution reaches both end-users and wholesale partners via direct and indirect sales channels. Its products are marketed under well-known brand names such as V-Gard, Cairns, and Gallet. Founded in 1914, MSA Safety Incorporated maintains its headquarters in Cranberry Township, Pennsylvania.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free