ValueScreener

ValueScreener company report

MSC Industrial Direct Co., Inc. (MSM)

NYSE / Industrials / Industrial - Distribution

Share price

130.70 USD Market dataClose of Oct 15, 2026

Market capitalisation

7.30B USD Market dataClose of Oct 15, 2026
Market data
Oct 15, 2026
Filed accounts
FY2025, filed Oct 23, 2025
Ratios computed
Oct 15, 2026
Filed years
16, FY2009 to FY2025
Four kinds of sourceSEC filingCompany statementMarket dataComputedWhat each means
SEC filingFiled with the SEC
Read from a statement the company filed with the SEC, with the form, fiscal year, filing date and accession beside it.
Company statementCompany statement
What the company says about itself in a filing: an 8-K item, the auditor, its own segment names.
Market dataMarket data
Prices, market value and what analysts publish, with the date they are as of.
ComputedComputed by ValueScreener
Worked out by us from the other three, with the inputs and the formula one press away. A score is a research output, not a rating or a recommendation.
Reading

1 of 10

Overview

What the business is, what it costs, and how it reads on four questions.

Market dataSEC filingComputed

Four questions, at a glance

Quality

Return on invested capital, after tax

12.1% Computed

From the FY2025 filing

Read quality

Valuation

Price to earnings

36.61x Computed

FY2025 accounts, priced at the latest close

Read valuation

Cash generation

Free cash flow yield

3.3% Computed

FY2025 accounts, priced at the latest close

Read cash generation

Revenue and net income, as filed

FY2016 Revenue: 2.86B USDFY2016 Net income: 231.2M USDFY2017 Revenue: 2.89B USDFY2017 Net income: 231.4M USDFY2018 Revenue: 3.20B USDFY2018 Net income: 329.2M USDFY2019 Revenue: 3.36B USDFY2019 Net income: 288.9M USDFY2020 Revenue: 3.19B USDFY2020 Net income: 251.1M USDFY2021 Revenue: 3.24B USDFY2021 Net income: 216.9M USDFY2022 Revenue: 3.69B USDFY2022 Net income: 339.8M USDFY2023 Revenue: 4.01B USDFY2023 Net income: 343.2M USDFY2024 Revenue: 3.82B USDFY2024 Net income: 258.6M USDFY2025 Revenue: 3.77B USDFY2025 Net income: 199.3M USD
Revenue Net income10 filed fiscal years, from the annual reports; the table in Filings names each document.
Named tests met
5 of 30 Which tests
The business, and the score behind its five axes

The reading, in brief

Is it cheap

Price to earnings is 36.61x at the close of 2026-10-15 on FY2025 figures; the lines are 15.00x (Graham's defensive ceiling) and, by market convention, 10.00x, 25.00x and 40.00x, and this sits between 25.00x and 40.00x.

Today, against the Industrials sector (412 companies), 36.61x sits at the 71st percentile; the middle half of that group runs from 15.04x to 38.40x.

Is it good

Return on invested capital was 12.1% in FY2025, in the band labelled "Above the cost of capital" (12.0% to 20.0%), on lines anchored on Damodaran's cost-of-capital data.

Today, against the Industrials sector (316 companies), 12.1% sits at the 64th percentile; the middle half of that group runs from 3.4% to 15.3%.

Is it safe

Interest coverage was 12.53x in FY2025, in the band labelled "Comfortable" (6.00x and above), on lines anchored on Damodaran's interest-coverage table, suggesting an interest bill operating profit covers many times over.

Year by year against peers
Whether MSC Industrial Direct Co., Inc.'s return on invested capital stayed above the median of the Industrials sector, year by year. (FY2019 to FY2025, 7 fiscal years of MSC Industrial Direct Co., Inc. with a comparable figure)
The direction
Which way MSC Industrial Direct Co., Inc.'s return on equity has moved, and how steadily. (FY2016 to FY2025, 10 filed years of MSC Industrial Direct Co., Inc.)
What could explain it
What in MSC Industrial Direct Co., Inc.'s filed statements could explain the movements. (8 readings drawn from the statement lines MSC Industrial Direct Co., Inc. filed)
What to check next
What to check next on MSC Industrial Direct Co., Inc., and where in its filings. (3 questions for MSC Industrial Direct Co., Inc.)
In one paragraph
One paragraph on MSC Industrial Direct Co., Inc.'s returns, cash, balance sheet and price. (16 of sixteen figures read for MSC Industrial Direct Co., Inc.)

These are MSM’s filed figures. The research desk says what they mean, against peers and its own years, with what to check next.

Research MSMPart of Serious. New accounts start with 30 days of Professional, free, no card.

2 of 10

What changed

The newest filing, what it moved, and when the next one is due.

SEC filingCompany statement

The newest accounts on file are the FY2025 annual report: 10-K, filed Oct 23, 2025, accession 0001003078-25-000123.

3 of 10

Quality

The returns the business earns on its capital, and the margins behind them.

SEC filingComputed

MSC Industrial Direct Co., Inc: returns on capital and margins, each with its source
FigureValue, source and document
Return on invested capital, after tax12.1% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Return on equity14.4% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Return on capital employed, pre-tax17.4% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Return on assets8.1% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Gross margin40.8% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Operating margin8.0% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Net margin5.3% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
MSM 5.3%
POOL 7.7%CNM 5.8%SITE 3.2%DXPE 4.4%
3.2%7.7%
Net margin: MSM against the 4 companies named under Valuation context, each as filed for its own latest year. Placement only: no average is drawn.

4 of 10

Financial strength

What it owes against what it owns, and whether it can meet what falls due.

SEC filingComputedCompany statement

MSC Industrial Direct Co., Inc: leverage, liquidity and distress, each with its source
FigureValue, source and document
Debt to equity0.39 ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Current ratio1.68 ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Quick ratio0.80 ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Interest coverage12.53x ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Altman Z-score6.54 ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Net debt482.6M ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Total assets 2.46BTotal liabilities 1.07BShareholders' equity 1.39BOwnsOwes, and equity
Total assets Total liabilities Shareholders’ equity
The balance sheet, line by line

Financial health

What MSC Industrial Direct Co., Inc owned and owed at the end of fiscal 2025, from the balance sheet it filed (10-K, filed Oct 23, 2025, 0001003078-25-000123).

MSC Industrial Direct Co., Inc: balance sheet position
Total assets2.46B FiledFY2025 10-K, filed Oct 23, 2025
Total liabilities1.07B FiledFY2025 10-K, filed Oct 23, 2025
Shareholders' equity1.39B FiledFY2025 10-K, filed Oct 23, 2025
Cash56.2M FiledFY2025 10-K, filed Oct 23, 2025
Total debt538.8M FiledFY2025 10-K, filed Oct 23, 2025
Net debt482.6M
Current ratio1.68
Debt to equity0.39

Read from the filed balance sheet for each year, with the income statement of the same year supplying operating profit where a ratio needs it. Nothing here is a view on whether this company is sound.

5 of 10

Valuation context

What the market charges for it, against its own record and companies like it.

Market dataSEC filingComputed

MSC Industrial Direct Co., Inc: what the market charges, each with its source
FigureValue, source and document
Price to earnings36.61x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
P/E on trailing twelve months31.49x ComputedClose of Oct 15, 2026 · Trailing four quarters, each as known on the day; the quarterly filings are listed under Filings
Price to book5.26x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Price to sales1.94x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Enterprise value to EBIT25.83x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Enterprise value to EBITDA19.86x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Price to earnings over growth
Why n/a

We do not hold this figure for this company, so there is nothing to show.

n/a ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Diluted earnings per share3.57 USD FiledFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Graham number44.67 USD ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123

We publish no fair value or price target of our own. Value MSM on your own assumptions in the DCF workbench, starting from the filed figures.

Its own record, and companies like it

Valuation

What the market charges for MSC Industrial Direct Co., Inc today, and the multiples it has carried. No value of ours: the figures are the filings’ and the market’s.

MSC Industrial Direct Co., Inc: valuation
Share price130.70 USD
Market capitalisation7.30B USD
Enterprise value to EBITDA19.86x
Graham number44.67 USD
Diluted earnings per share, FY20253.57 USD

Price to earnings on trailing twelve months, a different basis from the fiscal-year P/E above, since Oct 3, 2016: low 9.25x, median 17.02x, high 32.00x, latest 31.49x. 2,523 trading days with a meaningful ratio. Each close over the trailing twelve months of earnings as known that day: a quarter counts from the day it was filed.

Companies like MSC Industrial Direct Co., Inc

  1. Pool Corporation (POOL)Market cap 6.15B USD
  2. Core & Main, Inc. (CNM)Market cap 7.71B USD
  3. SiteOne Landscape Supply, Inc. (SITE)Market cap 4.12B USD
  4. DXP Enterprises, Inc. (DXPE)Market cap 2.76B USD

Same industry (Industrial - Distribution) and size band (Mid, 2B to 10B), nearest in market value, net margin and current ratio. Each of those counts equally, by how many of the companies considered sit between the two on it. Closest first: the order is likeness and nothing else.

6 of 10

Cash generation

Whether profit arrives as cash, and what is paid back to shareholders.

SEC filingComputed

MSC Industrial Direct Co., Inc: cash generation and what is paid out, each with its source
FigureValue, source and document
Free cash flow yield3.3% ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Free cash flow240.9M USD ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Free cash flow margin6.4% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Dividend yield2.7% ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Payout ratio95.1% ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
FY2016 Free cash flow: 313.2M USDFY2016 Net income: 231.2M USDFY2017 Free cash flow: 200.3M USDFY2017 Net income: 231.4M USDFY2018 Free cash flow: 294.7M USDFY2018 Net income: 329.2M USDFY2019 Free cash flow: 276.7M USDFY2019 Net income: 288.9M USDFY2020 Free cash flow: 349.7M USDFY2020 Net income: 251.1M USDFY2021 Free cash flow: 170.7M USDFY2021 Net income: 216.9M USDFY2022 Free cash flow: 184.8M USDFY2022 Net income: 339.8M USDFY2023 Free cash flow: 607.1M USDFY2023 Net income: 343.2M USDFY2024 Free cash flow: 311.3M USDFY2024 Net income: 258.6M USDFY2025 Free cash flow: 240.9M USDFY2025 Net income: 199.3M USD
Free cash flow Net incomeProfit that arrives as cash stands level with net income; a gap year after year is worth reading about.

7 of 10

Filings

Every figure, the year it is for and the document it was read from.

SEC filingMarket data

The filed figures

Computed from the accounts this company filed with the SEC and, in a ratio with a price in it, the last close, dated on this page. Every filed figure below carries the fiscal year and the filing date its accounts were read from, and every blank carries the reason it is blank. Nothing here is a view on this company.

MSC Industrial Direct Co., Inc.: the eight ratios, with the fiscal year and filing date behind each.
FigureValueYearAs of
36.61xFY2025Oct 15, 2026
5.26xFY2025Oct 15, 2026
25.83xFY2025Oct 15, 2026
3.3%FY2025Oct 15, 2026
12.1%FY2025Oct 23, 2025
2.7%FY2025Oct 15, 2026
0.39FY2025Oct 23, 2025
1.68FY2025Oct 23, 2025
1.94xFY2025Oct 15, 2026
n/aFY2025Oct 15, 2026
n/a This figure compares a year against the one before it, and we hold one filed year for this company.
6.54FY2025Oct 15, 2026
-2.86FY2025Oct 23, 2025
5/9FY2025Oct 23, 2025

The figures are computed from the accounts for fiscal 2025, the newest full year on file. 16 filed fiscal years on record, FY2009 to FY2025, from SEC EDGAR. Prices as of Oct 15, 2026. Ratios recomputed Oct 15, 2026. Two facts, because a recompute is not a fresh quote.

The year and the filing date name the statement each figure’s accounts are read from, and they stand even where the figure itself could not be computed: the line beneath a blank says what that statement did not carry. A figure’s name opens its formula and the filings behind it; a statement that names no SEC filing has no filing date, and reads n/a.

Ten years of filed figures, year by year

Ten years of filed figures

10 filed fiscal years, FY2016 to FY2025, read from the annual reports MSC Industrial Direct Co., Inc filed with the SEC. Each year names its filing. Amounts in USD, as filed.

MSC Industrial Direct Co., Inc: revenue, earnings, free cash flow and returns, by fiscal year, with the filing each year was read from
YearRevenueOperating incomeNet incomeEPS, dilutedFree cash flowOperating marginReturn on equityFiling
FY20253.77B301.6M199.3M3.57240.9M8.0%14.4%10-K, Oct 23, 20250001003078-25-000123
FY20243.82B390.4M258.6M4.58311.3M10.2%18.6%10-K, Oct 24, 20240001003078-24-000107
FY20234.01B483.7M343.2M6.11607.1M12.1%23.2%10-K, Oct 25, 20230001003078-23-000102
FY20223.69B468.7M339.8M6.06184.8M12.7%25.2%10-K, Oct 20, 20220001003078-22-000127
FY20213.24B301.8M216.9M3.87170.7M9.3%18.9%10-K, Oct 20, 20210001003078-21-000199
FY20203.19B350.7M251.1M4.51349.7M11.0%19.1%10-K, Oct 27, 20200001003078-20-000283
FY20193.36B400.0M288.9M5.20276.7M11.9%19.5%10-K, Oct 24, 20190001003078-19-000232
FY20183.20B420.6M329.2M5.80294.7M13.1%23.7%10-K, Oct 30, 20180001003078-18-000281
FY20172.89B379.0M231.4M4.05200.3M13.1%18.9%10-K, Oct 31, 20170001003078-17-000307
FY20162.86B376.0M231.2M3.77313.2M13.1%21.1%10-K, Nov 1, 20160001003078-16-000362
  • Revenue, compound annual growth FY2016 to FY2025: 3.1%
  • Earnings, compound annual growth FY2016 to FY2025: -1.6%
  • Earnings per share, compound annual growth FY2016 to FY2025: -0.6%
  • Free cash flow, compound annual growth FY2016 to FY2025: -2.9%

Every figure in this section is a line of a filed annual statement or a ratio of two of them. Nothing here is estimated or smoothed. Earnings per share filed before a share split are put on today's share count, and say so. Nothing here is a verdict on the company.

8 of 10

Risks and guardrails

The accounting screens, the published tests, and the lines you can set to be told.

ComputedCompany statement

MSC Industrial Direct Co., Inc: accounting screens and published tests, each with its source
FigureValue, source and document
Beneish M-score-2.86 ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Piotroski F-score5/9 ComputedFY2025 10-K, filed Oct 23, 2025, 0001003078-25-000123
Named tests met5 of 30 Computed
Beta0.79 ComputedClose of Oct 15, 2026

The named tests

Of 30 tests value investors published: 5 met, 25 not met, 0 we could not complete. Counts, never a score: a single figure would have to decide that meeting one investor’s criteria and meeting another’s are worth the same.

Which tests, by name(all 30)
Meets
Gross margin, turnover (Robert Novy-Marx); Low beta, profitable; ROIC at or above WACC; Z-score and coverage (Edward Altman); Cash-covered dividend
Does not
Defensive investor (Benjamin Graham); Deep value; Large cap, low P/E; Earnings yield and ROIC (Joel Greenblatt); High F-score, low P/B (Joseph Piotroski); Three forensic scores; Low PEG, low debt (Peter Lynch); High returns and growth; EV/EBITDA and coverage; High yield, low payout; Dividends and buybacks; Near the 52-week low; Two thirds of NCAV (Benjamin Graham); P/E times P/B (Benjamin Graham); High returns, low debt; Owner earnings yield; High return on tangibles; Low P/S, rising earnings (James O'Shaughnessy); Book or below, low debt (Walter Schloss); Tangible book or below; Cash-flow yield and ROIC; Clean books, high ROIC; Cheapest quarter on P/E (David Dreman); Cheapest quarter on P/B (David Dreman); Low P/E, growth, yield (John Neff)
Figures we could not read(1)
  • PEG Ratio: We do not hold this figure for this company, so there is nothing to show.

9 of 10

Declared positions

Whether anybody here owns this company.

Positions declared by the founder: no holding in any company shown here, as of October 3, 2026.

10 of 10

Next step

What to do with what you have read.

A thesis is your reason for owning it, in your words, with the figures that must stay true. Checking those figures every night against the newest filed accounts, and telling you once when one breaks, is what the subscription adds.

More on this company

What this cannot tell you

  • One figure could not be read on this company: PEG Ratio.

And the one that is true of all of it: This is what the numbers say today. It cannot tell you the day one of them stops being true. Nothing here can, because the reasons are not written down.

Running this once is arithmetic on public documents and you are welcome to it. Writing down why you own each company, in your own words and with the numbers that have to stay true for it to hold, and then having those numbers re-checked every night against the newest filed accounts, and against the latest close where a rule watches a price, is Professional, the plan a new account starts on for 30 days, one trial per person. It writes to you the day one breaks, and stays quiet when nothing does. The check runs every night at 23:30 UTC. A filing is picked up the night after it is published.

No card. 30 free days, and nothing is charged unless you choose a plan.

Analyze your own portfolio

ValueScreener · valuescreener.ai · Computed from accounts filed with the SEC by this company, read from EDGAR, and from dated closing prices. On this page a filed figure opens into its formula, its inputs and the statement, fiscal year and filing date it was read from, and a price into the day of its close. A figure that cannot show that trail says so.

A computation on accounts filed with the SEC, not a recommendation and not advice. Past filings do not indicate future results. Risk disclaimer.

Once a week, what changed in the filings of US-listed companies, why it can matter to a thesis, and what deserves a closer review. Grounded in filings, not market noise.

Site map
  • Android app coming soon
  • iPhone app coming soon
ValueScreener

Discover companies, research each one to its filings, track what matters, and take your work into your own spreadsheet.

ValueScreener is a trading name of Oliva Real Estate Technologies LLC, a Delaware limited liability company. Legal notices: legal@valuescreener.ai. © 2026 Oliva Real Estate Technologies LLC. All rights reserved.

Risk disclaimer. This service is provided for research and education only. Nothing on it is investment advice, a recommendation, or an offer to buy or sell any security. Capital is at risk, and past performance does not indicate future results. Figures come from filed accounts and may be incomplete, delayed or later restated, so verify a number against the filing before you act on it.