VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
MSM
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
MSMMSC Industrial Direct Co., Inc.
$113.27$6.3B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksMSMBalance Sheet

MSC Industrial Direct Co., Inc. (MSM) Balance Sheet

30Y historyFree accessUpdated daily

Total debt declined 7.0% to $528.2M and D/E sits at a manageable 0.37, but goodwill of $724.0M equals 52% of the $1.4B equity base and cash reserves have oscillated as low as $25.9M against that debt load, leaving limited downside buffer.

Income StatementBalance SheetCash FlowRatios

MSM Balance Sheet

Annual statement

MSM Balance Sheet

MSC Industrial Direct Co., Inc. (MSM) balance sheet — 30-year assets, liabilities & shareholders' equity history

AnnualQuarterly
MetricAug'26Aug'25Aug'24Sep'23Sep'22Aug'21Aug'20Aug'19Aug'18Aug'17Aug'16Aug'15Aug'14Aug'13Aug'12Aug'11Aug'10Aug'09Aug'08Aug'07Aug'06Aug'05Aug'04Aug'03Aug'02Aug'01Aug'00Aug'99Aug'98Aug'97
Total Current Assets1.32B1.23B1.19B1.32B1.54B1.31B1.24B1.2B1.15B1.01B981.49M1.03B961.41M893.49M920.11M758.43M676.54M682.71M622.68M589.8M527.47M432M411.39M432.58M370.89M351.85M375.21M328M254.4M244M
Cash & Short-Term Investments65.03M56.23M29.59M50.05M43.54M40.54M125.21M32.29M46.22M16.08M52.89M38.27M47.15M55.88M168.45M95.96M121.19M225.57M42.84M7.8M7.72M45.27M45.52M114.29M59.98M12.47M3.21M2.7M8.6M13.4M
Cash Only65.03M56.23M29.59M50.05M43.54M40.54M125.21M32.29M46.22M16.08M52.89M38.27M47.15M55.88M168.45M95.96M121.19M225.57M42.84M7.8M7.72M41.02M39.52M114.29M59.98M12.47M3.21M2.7M8.6M13.4M
Short-Term Investments0000000000000000000004.25M6M0000000
Accounts Receivable451.55M423.31M412.12M435.42M687.61M560.37M491.74M541.09M523.89M471.8M392.46M403.47M382.78M345.37M297.21M266.55M221.01M165.37M216.41M204.19M185.73M126.5M114.08M93.6M94.32M95.26M98.84M90M72.9M55.3M
Days Sales Outstanding41.140.9939.3739.6467.9863.0756.2258.7159.6859.6350.0350.650.1351.2946.0548.1247.6840.5244.3844.1551.4541.9843.5940.4543.364045.550.4245.6446.08
Inventory688.74M644.09M643.9M726.52M715.63M624.17M543.11M559.14M518.5M464.96M444.22M506.63M449.81M419.01M393.41M344.85M285.99M246.65M320.43M338.37M298.39M231.2M225.43M201.6M205.56M233.13M264.49M225.5M158.1M163M
Days Inventory Outstanding106.05105.26104.45112.06122.42119.3103.37105.65104.51105.97102.97116.02109.39114.21112.38116.45112.84112.3122.17136.06155.49141.63156.75158.26167.55171.41204.5216.26171.13235.34
Other Current Assets114.1M102.93M102.47M105.52M94.64M86.62M73.95M64.31M2.46M52.74M46.63M44.64M41.25M37.77M61.03M28.53M27.85M27.96M23.81M39.45M14.29M29.02M10M11.05M4.34M4.67M8.67M9.8M14.8M12.3M
Total Non-Current Assets1.19B1.24B1.27B1.23B1.19B1.15B1.14B1.11B1.14B1.09B1.08B1.07B1.1B1.05B524.76M485.99M476.79M474.83M480.05M485.52M486.82M219.6M318M186.39M192.06M202.06M205.76M186.4M147.3M90.8M
Property, Plant & Equipment389.78M399.17M418.9M385.57M351.45M347.43M358.15M310.85M311.69M316.31M320.54M291.16M294.35M251.54M174.6M148.81M143.61M131.88M128.93M127.61M122.1M102.22M103.28M106.94M112.72M121.15M116.38M106.8M77.5M49.7M
Fixed Asset Turnover10.29x9.44x9.12x10.40x10.50x9.33x8.91x10.82x10.28x9.13x8.93x10.00x9.47x9.77x13.49x13.59x11.78x11.29x13.80x13.23x10.79x10.76x9.25x7.90x7.04x7.17x6.81x6.10x7.52x8.81x
Goodwill723.98M723.7M723.89M718.17M710.13M692.7M677.58M677.27M675M633.73M624.08M623.63M629.34M630.32M289.12M277.43M271.76M271.76M272.14M272.81M271.65M000000000
Intangible Assets69.92M85.45M101.15M110.64M114.33M101.85M104.87M116.67M122.72M110.43M105.31M119.81M138.31M155.32M51.21M48.31M48.75M55.77M62.88M70.83M76.29M63.2M63.2M63.2M63.2M63.35M65.11M67.1M58.6M34.3M
Long-Term Investments000-131.8M0-108.83M-121.73M-114.01M-99.71M-115.06M-46.63M-44.64M-41.25M-37.77M-31.72M-28.53M0-27.96M-23.81M-18.7M-14.29M-10.17M0-11.05M0-16.1M9M-8.5M-6.8M-3.3M
Other Non-Current Assets5.92M27.18M30.28M12.24M-114.77M114.71M4.06M6.84M31.81M32.87M33.53M34.54M37.34M12.34M9.83M11.44M12.66M15.42M16.09M14.28M16.78M54.18M151.51M16.25M16.13M17.55M2.87M12.5M11.2M6.8M
Total Assets2.51B2.46B2.46B2.54B2.73B2.46B2.38B2.31B2.29B2.1B2.06B2.1B2.06B1.94B1.44B1.24B1.15B1.16B1.1B1.08B1.01B651.6M729.39M618.97M562.95M553.91M580.97M514.4M401.7M334.8M
Asset Turnover1.60x1.53x1.55x1.58x1.35x1.32x1.34x1.46x1.40x1.38x1.39x1.39x1.35x1.26x1.63x1.62x1.47x1.29x1.61x1.57x1.30x1.69x1.31x1.36x1.41x1.57x1.36x1.27x1.45x1.31x
Asset Growth %1.91%-0.01%-3.22%-6.79%10.86%3.34%3.08%0.98%9.04%1.64%-1.73%1.96%6.06%34.48%16.11%7.9%-0.36%4.97%2.55%6.02%55.66%-10.66%17.84%9.95%1.63%-4.66%12.94%28.06%19.98%26.1%
Total Current Liabilities740.29M729.35M605.43M649.44M725.94M561.93M408.73M446.92M490.52M557.73M478.6M422.34M309.16M213.58M170.51M172.2M190.28M255.84M250.6M173.29M152.73M92.8M85.01M78.64M71.63M63.74M78.52M80.8M70.6M53.7M
Accounts Payable237.98M225.15M205.93M226.3M217.38M186.33M125.78M160.11M145.13M121.27M110.6M114.33M116.28M113.64M96.64M95.54M81.22M55.34M54.51M69.58M56.88M36.57M36.23M30.07M31.56M38.79M30.25M23.51M14.7M11.5M
Days Payables Outstanding36.6436.833.434.9137.1935.6123.9430.2529.2527.6425.6426.1828.2830.9727.6132.2632.0525.220.7827.9829.6422.425.1923.625.7228.5223.3822.5515.9116.6
Short-Term Debt317.19M316.87M229.91M229.94M324.68M201.16M120.99M175.45M224.1M331.99M267.05M213.51M96.83M14.18M1.01M039.36M154.1M134.73M33.47M7.84M151K142K169K213K214K244K300K800K200K
Deferred Revenue (Current)000000000000000000000000000000
Other Current Liabilities161.47M148.69M91.99M115.07M18.22M88.04M77.55M46.95M49.28M52.66M56.81M11.43M50.21M49.64M33.22M32.64M39.01M028.97M31.32M37.74M18.44M000-5.84M48.03M56.99M55.1M42M
Current Ratio1.78x1.68x1.96x2.03x2.13x2.34x3.03x2.68x2.34x1.80x2.05x2.44x3.11x4.18x5.40x4.40x3.56x2.67x2.48x3.40x3.45x4.66x4.84x5.50x5.18x5.52x4.78x4.06x3.60x4.54x
Quick Ratio0.85x0.80x0.90x0.91x1.14x1.23x1.70x1.43x1.28x0.97x1.12x1.24x1.65x2.22x3.09x2.40x2.05x1.70x1.21x1.45x1.50x2.16x2.19x2.94x2.31x1.86x1.41x1.27x1.36x1.51x
Cash Conversion Cycle110.51109.46110.41116.8153.22146.75135.65134.11134.94137.96127.36140.44131.24134.53130.82132.31128.47127.62145.77152.23177.3161.2175.14175.1185.18182.89226.62244.13200.86264.82
Total Non-Current Liabilities343.02M336.22M455.6M402.12M641.19M738.32M653.12M380.44M410.95M316.05M487.97M346M353.02M339.04M87.25M79.11M63.16M96.17M140.51M174.16M222.3M28.38M26.17M29.97M16.64M17.59M80.78M78M9.3M6.1M
Long-Term Debt159.76M168.58M278.4M224.16M468.73M582.43M494.56M266.43M311.24M200.99M339.77M214.12M240.24M241.57M2.19M0039.37M98.47M142.2M192.99M830K997K1.13M1.31M1.52M68.4M69.5M2.4M2.7M
Capital Lease Obligations27.61M31.12M37.47M46.15M47.8M36.43M36.83M0000027.73M4.07M2.19M000000000000000
Deferred Tax Liabilities142.1M136.51M139.28M131.8M124.66M108.83M121.73M114.01M99.71M115.06M148.2M131.21M112.78M97.47M85.06M79.11M63.16M56.81M42.04M31.96M29.31M27.55M25.17M28.84M15.33M16.07M12.39M8.5M6.8M3.3M
Other Non-Current Liabilities13.56M0455K131.8M124.66M9.44M121.73M114.01M000670K-27.73M-4.07M-2.19M0000000000000100K100K
Total Liabilities1.08B1.07B1.06B1.05B1.37B1.3B1.06B827.36M901.47M873.77M966.58M768.34M662.18M552.62M257.76M251.31M253.44M352.01M391.11M347.45M375.02M121.18M111.18M108.61M88.27M81.33M159.31M158.8M79.9M59.8M
Total Debt528.19M538.81M568.17M521.42M860.77M836.4M675.46M441.88M535.33M532.98M606.82M428.3M337.06M255.75M3.2M039.36M193.47M233.2M175.67M200.83M981K1.14M1.3M1.52M1.73M68.64M69.8M3.2M2.9M
Net Debt463.17M482.58M538.59M471.37M817.23M795.87M550.25M409.6M489.12M516.89M553.93M390.04M289.91M199.87M-165.26M-95.96M-81.83M-32.1M190.36M167.87M193.11M-40.04M-38.38M-112.99M-58.46M-10.73M65.43M67.1M-5.4M-10.5M
Debt / Equity0.37x0.39x0.41x0.35x0.63x0.72x0.51x0.30x0.39x0.44x0.55x0.32x0.24x0.18x0.00x-0.04x0.24x0.33x0.24x0.31x0.00x0.00x0.00x0.00x0.00x0.16x0.20x0.01x0.01x
Debt / EBITDA1.25x1.33x1.16x0.92x1.53x1.95x1.47x0.89x1.11x1.21x1.36x0.94x0.74x0.57x0.01x-0.15x0.84x0.67x0.54x0.83x0.01x0.01x0.01x0.02x0.02x0.64x0.77x0.04x0.04x
Net Debt / EBITDA1.10x1.19x1.10x0.83x1.45x1.86x1.20x0.83x1.01x1.17x1.24x0.86x0.64x0.45x-0.37x-0.25x-0.31x-0.14x0.55x0.52x0.80x-0.21x-0.27x-1.15x-0.77x-0.10x0.61x0.74x-0.06x-0.16x
Interest Coverage14.45x11.95x14.30x21.23x26.63x20.87x21.05x23.68x29.08x30.75x65.01x59.86x98.97x178.19x1711.13x1354.99x212.25x56.65x69.78x26.27x----105.22x3.63x15.28x204.25x--
Total Equity1.43B1.4B1.4B1.49B1.36B1.16B1.32B1.48B1.39B1.23B1.1B1.33B1.4B1.39B1.19B993.11M899.88M805.54M711.61M727.88M639.27M530.42M618.21M510.36M474.68M472.58M421.67M355.6M321.8M275M
Equity Growth %2.09%-0.34%-6.12%9.56%17.25%-12.02%-11.01%6.97%13.23%11.54%-17.59%-4.7%0.59%17.12%19.53%10.36%11.71%13.2%-2.23%13.86%20.52%-14.2%21.13%7.52%0.44%12.07%18.58%10.5%17.02%59.33%
Book Value per Share25.4624.9824.8326.5524.3120.7123.7326.7324.4621.5017.9821.6822.4322.0718.9015.6814.3012.8711.0110.859.367.598.897.516.716.806.185.244.694.12
Total Shareholders' Equity1.43B1.39B1.39B1.48B1.35B1.15B1.31B1.48B1.39B1.23B1.1B1.33B1.4B1.39B1.19B993.11M899.88M805.54M711.61M727.88M639.27M530.42M618.21M510.36M474.68M472.58M421.67M355.6M321.8M275M
Common Stock57K57K57K57K57K57K57K56K65K66K65K69K69K69K69K67K66K65K77K77K76K75K73K71K70K70K69K100K100K0
Retained Earnings450.24M432.62M456.85M755.01M681.29M532.32M749.51M946.65M1.33B1.17B1.04B1.23B1.29B1.13B970.97M775.15M675.97M577.32M758.35M609.71M477.31M376.25M393.34M331.57M283.35M253.7M213.59M161.7M112.8M65.5M
Treasury Stock-119.45M-117.36M-114.23M-107.68M-106.2M-104.38M-103.95M-104.61M-576.75M-553.47M-506.76M-487.23M-456.25M-266.9M-265.16M-219.05M-151.81M-105.87M-477.47M-291.6M-217.76M-191.94M-88.58M-83.13M-62.3M-19.51M-21.08M-22.45M00
Accumulated OCI-19.64M-20.74M-21.14M-17.73M-23.12M-17.98M-21.42M-22.78M-19.63M-17.26M-19.1M-17.25M-5.05M-4.43M-2.44M-2.08M-2.66M-2.07M-676K694K27K-5.62M-1.34M-84.9M-69.62M-55.3M-209K-700K-2.4M-3.4M
Minority Interest08.29M9.48M13.42M11.85M11M5.63M5.33M0000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowDeteriorating
Top Statement Risk

Goodwill concentration amid margin compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Deleveraging Offsets Equity Erosion

According to MSM's reported balance sheets, total debt has declined 7.0% from $567.9M to $528.2M over ten quarters, yet retained earnings simultaneously fell 4.2% from $470.1M to $450.2M, suggesting the deleveraging has been funded by capital that would otherwise compound within the equity base.

The static $2.5B total asset base conceals meaningful internal shifts: productive PPE has contracted from its $422.9M peak in 2025Q2 to $389.8M in 2026Q4 — a 7.8% decline — while debt paydown has proceeded at a comparable pace, implying management is prioritizing balance sheet repair over reinvestment in productive capacity. This pattern is consistent with a mature distributor harvesting cash flow rather than investing for growth, which may signal management's own uncertainty about forward demand trajectory. Investors should monitor whether this underinvestment in infrastructure further undermines the technical service model that underpins MSM's differentiation.

Goodwill Dominance Raises Impairment Exposure

As reported in MSM's quarterly filings, goodwill of $724.0M represents approximately 29% of the $2.5B total asset base, a concentration that has remained essentially unchanged for ten quarters while operating margins compressed from 11.4% to 6.1%, creating a widening disconnect between carrying value and demonstrated earning power.

The asset composition reveals a distribution business whose balance sheet is anchored more in acquisition-generated goodwill than in productive infrastructure; PPE net of $389.8M is barely half of goodwill and has declined 7.8% from its 2025Q2 peak. If operating margin compression proves structural rather than cyclical — as the prior income statement analysis suggests is possible — the carrying value of past acquisitions may warrant markdown. The near-constant goodwill balance implies no recent bolt-on activity, so any impairment would represent a write-down of legacy acquisitions executed under a more favorable margin environment.

Dividend Policy Outpacing Earnings Power

Based on MSM's reported figures, retained earnings have declined from $470.1M in 2024Q3 to $450.2M in 2026Q4 — a $19.9M or 4.2% contraction — while total equity remained nominally flat at $1.4B, indicating that cumulative dividends have outpaced cumulative earnings over the ten-quarter window.

This pattern is consistent with the prior cash flow finding that quarterly dividends of approximately $48M have risen from 41% to 76% of free cash flow, suggesting management is maintaining shareholder returns at the expense of internal capital accumulation. The flat equity base masks this erosion because other equity line items appear to be offsetting the retained earnings decline, but the net effect is a business that is not self-funding its equity base from current operations. If the earnings trajectory does not recover, the dividend sustainability question becomes a material equity risk rather than a theoretical concern.

Thin Cash Reserves Constrain Downside Buffer

According to MSM's balance sheet data, cash has oscillated between $25.9M and $74.1M over ten quarters while total debt stands at $528.2M, resulting in a net debt position of approximately $463M that leaves minimal unencumbered liquidity relative to the company's fixed operating cost base.

The current ratio has deteriorated from 2.08 to 1.78 over the period — a 14.4% compression — suggesting working capital efficiency is declining even as revenue growth reaccelerated to 10.3% in the latest quarter. With cash representing less than 3% of total assets, MSM appears reliant on its revolving credit facility for operational flexibility, an arrangement that typically functions well in benign credit environments but could tighten if manufacturing demand deteriorates sharply enough to pressure covenant compliance. The D/E ratio of 0.37 is modest relative to Grainger's 0.76 and Fastenal's 0.11, providing some headroom, but the low absolute cash position limits strategic optionality.

Goodwill Write-Down Is Underpriced Risk

The most overlooked balance sheet risk is that $724M in goodwill — equal to 52% of the $1.4B equity base — is carried against a business whose operating margins have halved to 6.1%, meaning a material impairment could reduce book equity by up to half and mechanically triple reported leverage ratios.

While goodwill impairment is a non-cash charge, it would compress book equity from $1.4B toward $676M and elevate the reported D/E from 0.37 to approximately 0.78, potentially affecting credit ratings and borrowing costs. The market appears to be valuing MSM on earnings multiples without stress-testing the asset side of the balance sheet; if the 'Mission Critical' initiative fails to restore operating leverage to historical double-digit levels, the carrying value of past acquisitions may warrant substantial markdown. This scenario is not base-case, but given the magnitude of margin compression already observed — operating margin down from 11.4% to 6.1% — investors should at minimum model the impairment sensitivity as part of a downside scenario analysis.

MSM — Frequently Asked Questions

Quick answers to the most common questions about buying MSM stock.

What are the total assets of MSC Industrial Direct Co., Inc. (MSM)?

As of 2026, MSC Industrial Direct Co., Inc. (MSM) had total assets of $2.51B including $1.32B in current assets.

How much debt does MSC Industrial Direct Co., Inc. (MSM) have?

MSC Industrial Direct Co., Inc. (MSM) carries total debt of $528.2M, offset by $65.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.

What is the book value or shareholders' equity of MSC Industrial Direct Co., Inc.?

MSC Industrial Direct Co., Inc. (MSM) has total shareholders' equity (book value) of $1.43B ($25.46 book value per share). Book value represents the net worth of the company belonging to common stock holders.

What is MSC Industrial Direct Co., Inc.'s current ratio and liquidity?

MSC Industrial Direct Co., Inc. (MSM) reported a current ratio of 1.78x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.