MSA Safety (MSA) Financials: Revenue & Earnings

MSA price $178.43 +1.27 +0.72%

Ticker
MSA
Price
$178.43
Change
+1.27 +0.72%
Market cap ?
$6.89B
P/E ?
21.98
Forward P/E ?
19.68
Dividend yield ?
1.21%
Beta ?
0.91
Sector
Industrials
Industry
Security & Protection Services
Stocklytics score
59
Value
46
Quality
70
Growth
60

Stocklytics score rationale: value 46, quality 70, growth 60.

Financials

2016201720182019202020212022202320242025
1149530000119680900013581040001401981000134822300014001820001527953000178764700018081400001874814000

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…

Fair value

MSA fair value $208.22. Price $178.43. Price is 14% below fair value.

Around fair value, but less expensive than usual. A smaller premium than on 91% of days in the past 5 years.

Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.

Calculated with a 10-year free-cash-flow discount. Starting free cash flow 354.30M. Growth 8.50%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 9.33% (beta 0.9). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 38.60M. Net debt 462.02M. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.

Compare MSA

Earnings

DateEPS actualEPS estimateRevenueRevenue estimate
2026-11-02—2.09—528.39M
2026-07-302.402.14503.33M496.27M
2026-05-041.991.85463.63M451.28M
2026-02-112.382.26511.00M508.10M
2025-10-281.941.90468.44M508.62M
2025-08-041.931.76474.12M457.44M
2025-04-291.681.58421.34M402.63M
2025-02-122.252.23499.70M521.44M
2024-10-231.831.81432.68M522.76M
2024-07-242.011.96462.46M470.60M
2024-04-291.611.56413.30M428.38M
2024-02-142.061.87495.36M422.67M
2023-10-241.781.46446.73M409.93M
2023-07-311.831.47447.30M403.25M
2023-05-011.361.04398.26M398.26M
2023-02-151.801.62443.25M429.88M
2022-10-261.451.24381.69M374.67M
2022-07-271.291.25372.31M363.70M
2022-04-271.100.93330.69M326.78M
2022-02-171.671.29410.27M399.94M
2021-10-270.941.04340.20M358.54M
2021-07-281.061.11341.29M329.22M
2021-04-280.950.95308.43M334.62M
2021-02-181.271.03388.25M335.72M
2020-10-280.941.10304.39M346.49M
2020-07-291.110.95314.44M269.11M
2020-04-291.180.98341.14M283.32M
2020-02-191.291.40375.25M398.53M
2019-10-231.151.18351.01M360.17M
2019-07-241.221.18349.68M338.21M
2019-04-241.141.11326.04M314.60M
2019-02-201.271.28361.78M361.78M
2018-10-241.161.04331.10M299.70M
2018-07-251.071.11339.33M352.02M
2018-04-231.010.84325.89M271.04M
2018-02-201.311.00346.14M261.59M
2017-10-190.920.80296.13M257.50M
2017-08-030.850.87288.77M298.97M
2017-04-250.580.50265.76M229.11M
2017-02-230.780.82296.03M311.21M

Dividends

Yield 1.20%. Payout ratio 26.39%. Frequency Quarterly.

Safety score 91/100 · Safe. Payout ratio is 26% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 42 separate years. Yield is 1.2%, which is modest.

Ex-dateDividendRecordPaymentFrequency
2026-08-14$0.542026-08-142026-09-10Quarterly
2026-05-15$0.542026-05-152026-06-10Quarterly
2026-02-13$0.532026-02-132026-03-10Quarterly
2025-11-14$0.532025-11-142025-12-10Quarterly
2025-08-15$0.532025-08-152025-09-10Quarterly
2025-05-15$0.532025-05-152025-06-10Quarterly
2025-02-14$0.512025-02-142025-03-10Quarterly
2024-11-15$0.512024-11-152024-12-10Quarterly
2024-08-15$0.512024-08-152024-09-10Quarterly
2024-05-14$0.512024-05-152024-06-10Quarterly
2024-02-14$0.472024-02-152024-03-10Quarterly
2023-11-14$0.472023-11-152023-12-10Quarterly
2023-08-15$0.472023-08-162023-09-10Quarterly
2023-05-15$0.472023-05-162023-06-10Quarterly
2023-02-13$0.462023-02-142023-03-10Quarterly
2022-11-14$0.462022-11-152022-12-10Quarterly
2022-08-15$0.462022-08-162022-09-10Quarterly
2022-05-13$0.462022-05-162022-06-10Quarterly
2022-02-11$0.442022-02-142022-03-10Quarterly
2021-11-12$0.442021-11-152021-12-10Quarterly
2021-08-13$0.442021-08-162021-09-10Quarterly
2021-05-14$0.442021-05-172021-06-10Quarterly
2021-02-18$0.432021-02-192021-03-10Quarterly
2020-11-10$0.432020-11-122020-12-10Quarterly
2020-08-14$0.432020-08-172020-09-10Quarterly
2020-05-21$0.432020-05-222020-06-10Quarterly
2020-02-11$0.422020-02-122020-03-10Quarterly
2019-11-06$0.422019-11-072019-12-10Quarterly
2019-08-19$0.422019-08-202019-09-10Quarterly
2019-05-17$0.422019-05-202019-06-10Quarterly
2019-02-15$0.382019-02-192019-03-10Quarterly
2018-11-13$0.382018-11-142018-12-10Quarterly
2018-08-17$0.382018-08-202018-09-10Quarterly
2018-05-18$0.382018-05-212018-06-10Quarterly
2018-02-13$0.352018-02-142018-03-10Quarterly
2017-11-13$0.352017-11-142017-12-10Quarterly
2017-08-14$0.352017-08-162017-09-10Quarterly
2017-05-19$0.352017-05-232017-06-10Quarterly
2017-02-10$0.332017-02-142017-03-10Quarterly
2016-11-09$0.332016-11-142016-12-10Quarterly
2016-08-16$0.332016-08-182016-09-10Quarterly
2016-05-19$0.332016-05-232016-06-10Quarterly
2016-02-11$0.322016-02-162016-03-10Quarterly
2015-11-19$0.322015-11-232015-12-10Quarterly
2015-08-17$0.322015-08-192015-09-10Quarterly
2015-05-21$0.322015-05-262015-06-10Quarterly
2015-02-10$0.312015-02-122015-03-10Quarterly
2014-11-13$0.312014-11-172014-12-10Quarterly
2014-08-15$0.312014-08-192014-09-10Quarterly
2014-05-16$0.312014-05-202014-06-10Quarterly
2014-02-12$0.302014-02-142014-03-10Quarterly
2013-11-08$0.302013-11-132013-12-10Quarterly
2013-08-15$0.302013-08-192013-09-10Quarterly
2013-05-16$0.302013-05-202013-06-10Quarterly
2013-02-13$0.282013-02-152013-03-10Quarterly
2012-12-12$0.282012-12-142012-12-28Special
2012-11-09$0.282012-11-142012-12-10Quarterly
2012-08-10$0.282012-08-142012-09-10Quarterly
2012-05-17$0.282012-05-212012-06-10Quarterly
2012-02-10$0.262012-02-142012-03-10Quarterly
2011-11-15$0.262011-11-172011-12-10Quarterly
2011-08-16$0.262011-08-182011-09-10Quarterly
2011-05-19$0.262011-05-232011-06-10Quarterly
2011-02-11$0.252011-02-152011-03-10Quarterly
2010-11-16$0.252010-11-182010-12-10Quarterly
2010-08-16$0.252010-08-182010-09-10Quarterly
2010-05-20$0.252010-05-242010-06-10Quarterly
2010-02-11$0.242010-02-162010-03-10Quarterly
2009-11-16$0.242009-11-182009-12-10Quarterly
2009-08-14$0.242009-08-182009-09-10Quarterly
2009-05-20$0.242009-05-222009-06-10Quarterly
2009-02-11$0.242009-02-132009-03-10Quarterly
2008-11-13$0.242008-11-172008-12-10Quarterly
2008-08-13$0.242008-08-152008-09-10Quarterly
2008-05-21$0.242008-05-232008-06-10Quarterly
2008-02-13$0.222008-02-152008-03-10Quarterly
2007-11-14$0.222007-11-162007-12-10Quarterly
2007-08-15$0.222007-08-172007-09-10Quarterly
2007-05-17$0.222007-05-212007-06-10Quarterly
2007-02-14$0.182007-02-162007-03-10Quarterly

Insider trades

DateInsiderActionSharesPriceValue
2026-09-14LAMBERT WILLIAM MSell6.00K——
2026-09-11LAMBERT WILLIAM MSell2.00K——
2026-09-10Phillips Sandra L.Buy11——
2026-09-10Savi LucaBuy16——
2026-09-10PEARSE DIANE MBuy20——
2026-09-10Jordan Gregory B.Buy20——
2026-08-31BECK JULIE ASell140$186.7726.15K
2026-08-07Vartanian Nishan J.Sell20.00K$193.993.88M
2026-08-04Marquez OctavioBuy626——
2026-08-04Buck Jonathan D.Sell52——
2026-08-04Buck Jonathan D.Sell469$191.0089.58K
2026-07-20Marquez OctavioOther0——
2026-06-12Blanco Steven C. Sr.Sell702$159.89112.24K
2026-06-11BECK JULIE ABuy448$158.6971.09K
2026-06-10Phillips Sandra L.Buy12——
2026-06-10Savi LucaBuy18——
2026-06-10Jordan Gregory B.Buy23——
2026-06-10PEARSE DIANE MBuy23——
2026-05-21Roda Richard WSell300$167.7650.33K
2026-05-13Vartanian Nishan J.Buy899——
2026-05-13Sperry William RBuy899——
2026-05-13Savi LucaBuy899——
2026-05-13Phillips Sandra L.Buy899——
2026-05-13PEARSE DIANE MBuy899——
2026-05-13LAMBERT WILLIAM MBuy899——
2026-05-13Jordan Gregory B.Buy899——
2026-05-13BRUGGEWORTH ROBERT ABuy899——
2026-03-10Savi LucaBuy13——
2026-03-10Phillips Sandra L.Buy8——
2026-03-10PEARSE DIANE MBuy17——
2026-03-10Jordan Gregory B.Buy17——
2026-03-08Vartanian Nishan J.Buy60.79K——
2026-03-08Buck Jonathan D.Buy1.10K——
2026-03-08Roda Richard WBuy989——
2026-03-08Howells David JBuy1.00K——
2026-03-08Sciullo Stephanie LBuy6.08K——
2026-03-08Blanco Steven C. Sr.Buy8.74K——
2026-03-08Vartanian Nishan J.Buy35.12K——
2026-03-08Vartanian Nishan J.Sell25.67K$183.434.71M
2026-03-08Buck Jonathan D.Buy783——
2026-03-08Buck Jonathan D.Sell177$183.4332.47K
2026-03-08Buck Jonathan D.Sell317$183.4358.15K
2026-03-08Roda Richard WBuy707——
2026-03-08Roda Richard WSell157$183.4328.80K
2026-03-08Roda Richard WSell282$183.4351.73K
2026-03-08Howells David JBuy755——
2026-03-08Howells David JSell123$183.4322.56K
2026-03-08Howells David JSell245$183.4344.94K
2026-03-08Sciullo Stephanie LBuy3.80K——
2026-03-08Sciullo Stephanie LSell412$183.4375.57K
2026-03-08Sciullo Stephanie LSell2.28K$183.43417.49K
2026-03-08Blanco Steven C. Sr.Buy4.97K——
2026-03-08Blanco Steven C. Sr.Sell346$183.4363.47K
2026-03-08Blanco Steven C. Sr.Sell3.78K$183.43692.63K
2026-03-04Buck Jonathan D.Buy457——
2026-03-04Roda Richard WBuy962——
2026-03-04Sciullo Stephanie LBuy1.22K——
2026-03-04BECK JULIE ABuy1.91K——
2026-03-04Blanco Steven C. Sr.Buy4.93K——
2026-02-17Buck Jonathan D.Sell100——
2026-02-17Buck Jonathan D.Sell1.10K$203.48223.83K
2025-12-12LAMBERT WILLIAM MSell9.63K——
2025-12-10Phillips Sandra L.Buy9——
2025-12-10Savi LucaBuy15——
2025-12-10Jordan Gregory B.Buy20——
2025-12-10PEARSE DIANE MBuy20——
2025-12-04Vartanian Nishan J.Sell2.00K——
2025-11-25Buck Jonathan D.Sell333$161.0053.61K
2025-09-12Sciullo Stephanie LSell2.36K$169.51400.21K
2025-09-11Sciullo Stephanie LSell1.70K$172.47293.19K
2025-09-11Sciullo Stephanie LSell3.00K$172.33516.99K
2025-09-11Sciullo Stephanie LSell1.70K$172.47293.19K
2025-09-11Sciullo Stephanie LSell3.00K$172.33516.99K
2025-09-10Phillips Sandra L.Buy8——
2025-09-10Savi LucaBuy13——
2025-09-10PEARSE DIANE MBuy18——
2025-09-10Jordan Gregory B.Buy18——
2025-09-01Sciullo Stephanie LSell3.87K$170.60660.05K
2025-08-31Buck Jonathan D.Sell424$170.6072.33K
2025-08-31Brody Elyse LSell257$170.6043.84K
2025-08-31BECK JULIE ABuy1.47K——
2025-08-18BECK JULIE AOther0——
2025-06-10Savi LucaBuy11——
2025-06-10Phillips Sandra L.Buy5——
2025-06-10Jordan Gregory B.Buy16——
2025-06-10PEARSE DIANE MBuy16——
2025-05-30Buck Jonathan D.Buy920——
2025-05-30Brody Elyse LBuy1.53K——
2025-05-16LAMBERT WILLIAM MBuy909——
2025-05-16Vartanian Nishan J.Buy909——
2025-05-16Sperry William RBuy909——
2025-05-16Savi LucaBuy909——
2025-05-16Phillips Sandra L.Buy909——
2025-05-16PEARSE DIANE MBuy909——
2025-05-16Jordan Gregory B.Buy909——
2025-05-16BRUGGEWORTH ROBERT ABuy909——
2025-05-13Vartanian Nishan J.Sell30.00K$161.324.84M
2025-03-21Brody Elyse LOther0——
2025-03-10Jordan Gregory B.Buy16——
2025-03-08Vartanian Nishan J.Buy60.04K——

Institutional holders

Latest filed quarter: Q2 2026.

Institutions holding: 461, holders +6 vs prior quarter. Ownership 91.69%.

HolderSharesChangeChange %Value
BLACKROCK, INC.3.33M80.02K+2.46%581.66M
VANGUARD PORTFOLIO MANAGEMENT LLC1.83M-13.58K-0.74%319.25M
RUANE, CUNNIFF & GOLDFARB L.P.1.72M-54.87K-3.09%300.52M
VANGUARD CAPITAL MANAGEMENT LLC1.71M5.12K+0.30%298.34M
STATE STREET CORP1.63M87.79K+5.71%283.83M
JPMORGAN CHASE & CO796.79K37.10K+4.88%137.39M
DIMENSIONAL FUND ADVISORS LP773.70K15.36K+2.02%135.07M
COOKE & BIELER LP725.23K-120.26K-14.22%126.61M
FIDUCIARY MANAGEMENT INC /WI/713.77K34.78K+5.12%124.61M
M&G PLC690.33K-7.67K-1.10%120.81M
GEODE CAPITAL MANAGEMENT, LLC691.77K-251-0.04%120.80M
BANK OF NEW YORK MELLON CORP672.83K-24.35K-3.49%117.46M
FIRST TRUST ADVISORS LP664.90K39.14K+6.25%116.08M
MADISON ASSET MANAGEMENT, LLC660.57K72.00K+12.23%115.32M
CHANNING CAPITAL MANAGEMENT, LLC600.06K-7.36K-1.21%104.76M
APG ASSET MANAGEMENT N.V.638.71K-858.88K-57.35%97.53M
CONESTOGA CAPITAL ADVISORS, LLC554.57K-110.24K-16.58%96.82M
NATIXIS ADVISORS, LLC526.88K130.31K+32.86%91.98M
VICTORY CAPITAL MANAGEMENT INC517.82K74.98K+16.93%90.40M
GOLDMAN SACHS GROUP INC515.46K127.42K+32.84%89.99M
JONES FINANCIAL COMPANIES LLLP524.13K135.61K+34.90%89.34M
FRANKLIN TEMPLETON INC490.03K-43.47K-8.15%85.55M
MORGAN STANLEY461.21K6.03K+1.33%80.52M
SIXTH STREET PARTNERS MANAGEMENT COMPANY, L.P.425.10K425.10KNew74.21M
CHARLES SCHWAB INVESTMENT MANAGEMENT INC425.10K-1.96K-0.46%74.21M

Earnings and financials

MSA Safety Incorporated (MSA) trades at $178.43, with a market cap of $6.89B and a trailing P/E of 21.98. Revenue below is the annual history on file. It describes what the business has already reported. It is not a forecast and it is not a recommendation.

Financials

2016201720182019202020212022202320242025
1149530000119680900013581040001401981000134822300014001820001527953000178764700018081400001874814000

Insights · Dividends · Forecast · Financials · Learn

Stocklytics home · Screener

MSA Safety (MSA) Financials: Revenue & Earnings

MSA$178.43+1.27 +0.72%

$6.89B

Market Cap

21.98

P/E

19.68

Forward P/E

59

Score

Price History