MSA Safety Inc (NYSE: MSA)

Sector: Industrials Industry: Security & Protection Services CIK: 0000066570
Market Cap 7.99 Bn
P/B 9.57
P/E 374.33
P/S 5.71
ROIC (Qtr) 14.99
Div Yield % 1.13
Rev 1y % (Qtr) 2.24
Total Debt (Qtr) 627.09 Mn
Debt/Equity (Qtr) 0.46
Add ratio to table...

About

MSA Safety Inc., commonly known by its ticker symbol MSA, operates in the advanced safety products, technology, and solutions industry. Since its inception in 1914, the company has been dedicated to protecting workers and facility infrastructures worldwide, spanning across diverse end markets. MSA's wide-ranging product line is designed to safeguard people and critical infrastructure against a myriad of hazardous or potentially life-threatening situations. MSA's primary business activities are structured into four geographical operating segments:...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 363.87M provides robust 0.58x coverage of total debt 627.09M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 165.07M provide 20.07x coverage of short-term debt 8.22M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 363.87M provides strong 23.94x coverage of stock compensation 15.20M, indicating sustainable incentive practices.
  • Operating cash flow of 363.87M provides exceptional 11.44x coverage of interest expenses 31.80M, showing strong debt service capability.
  • Robust free cash flow of 295.51M exceeds capital expenditure of 68.36M by 4.32x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 363.87M barely covers its investment activities of (257.63M), with a coverage ratio of -1.41, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 363.87M provides thin coverage of dividend payments of (82.34M) with a -4.42 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (257.63M) provide weak support for R&D spending of 65.34M, which is -3.94x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 165.07M provide limited coverage of acquisition spending of (189.28M), which is -0.87x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Tax assets of 43.46M provide limited offset against tax liabilities of 141.78M, which is 0.31x, indicating potential future cash flow pressure from tax obligations.

Geographical Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Security & Protection Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ALLE Allegion plc 14.00 Bn 21.75 3.44 1.98 Bn
2 MSA MSA Safety Inc 7.99 Bn 374.33 5.71 0.63 Bn
3 BCO Brinks Co 6.24 Bn 112.89 1.74 4.32 Bn
4 BRC Brady Corp 4.99 Bn 38.51 4.29 0.18 Bn
5 ADT ADT Inc. 4.95 Bn -9.23 1.68 7.81 Bn
6 CXW CoreCivic, Inc. 2.04 Bn 18.69 0.98 1.04 Bn
7 GEO Geo Group Inc 2.02 Bn 8.48 0.80 1.63 Bn
8 NSSC Napco Security Technologies, Inc 1.57 Bn 33.18 8.19 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.34 1.53
EV to Cash from Ops. EV/CFO 42.81 15.25
EV to Debt EV to Debt 13.59 44.60
EV to EBIT EV/EBIT 251.36 8.47
EV to EBITDA EV/EBITDA 116.28 14.35
EV to Free Cash Flow [EV/FCF] EV/FCF 56.82 28.03
EV to Market Cap EV to Market Cap 1.07 0.95
EV to Revenue EV/Rev 6.09 2.53
Price to Book Value [P/B] P/B 9.57 3.48
Price to Earnings [P/E] P/E 374.33 32.21
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.39 106.48
Dividend Payout Ratio % Div Payout % (Qtr) 29.50 25.28
Dividend per Basic Share Div per Share (Qtr) 2.10 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 27.82 7.91
Interest Coverage Int. cover (Qtr) 12.52 -11.72
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -27.17 -7.19
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 0.31 23.04
Dividend Growth (1y) % Div 1y % (Qtr) 2.94 -3.73
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -3.15 35.26
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.45 87.34
EBIT Growth (1y) % EBIT 1y % (Qtr) -3.33 29.11
EBT Growth (1y) % EBT 1y % (Qtr) -2.30 41.98
EPS Growth (1y) % EPS 1y % (Qtr) -1.80 37.27
FCF Growth (1y) % FCF 1y % (Qtr) 21.77 -41.16
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 1.24 7.42
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.73 0.71
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.05
Cash Ratio Cash Ratio (Qtr) 0.57 1.61
Current Ratio Curr Ratio (Qtr) 3.01 3.37
Debt to Equity Ratio Debt/Equity (Qtr) 0.46 1.13
Interest Cover Ratio Int Coverage (Qtr) 12.52 -11.72
Times Interest Earned Times Interest Earned (Qtr) 12.52 -11.72
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 25.10 -5.57
EBIT Margin % EBIT Margin % (Qtr) 21.24 -15.45
EBT Margin % EBT Margin % (Qtr) 19.54 -14.45
Gross Margin % Gross Margin % (Qtr) 46.50 38.13
Net Profit Margin % Net Margin % (Qtr) 14.90 -16.17