VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
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
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MSMMSC Industrial Direct Co., Inc.
$118.18$6.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMSMCash Flow

MSC Industrial Direct Co., Inc. (MSM) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow generation remains inconsistent, evidenced by an OCF/NI ratio that swung from 0.57 in 2026Q1 to 2.26 in 2026Q2 due to significant working capital volatility.

MSM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMAug'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'97Aug'96
Cash from Operations301.19M333.72M410.7M699.58M246.18M224.46M396.74M328.43M339.66M246.84M401.1M249.79M272.41M325.44M234.28M209.96M149.86M285.45M218.56M165.18M133.51M125.13M66.92M83.68M84.87M90.91M20.37M-5.4M46.8M45.8M-30.9M
Operating CF Margin %-8.85%10.75%17.45%6.67%6.92%12.43%9.76%10.6%8.55%14.01%8.58%9.77%13.24%9.94%10.38%8.86%19.16%12.28%9.78%10.13%11.38%7%9.91%10.69%10.46%2.57%-0.83%8.03%10.46%-10.12%
Operating CF Growth %-55.32%-18.74%-41.29%184.17%9.68%-43.42%20.8%-3.31%37.6%-38.46%60.58%-8.3%-16.3%38.91%11.58%40.11%-47.5%30.61%32.31%23.73%6.69%87%-20.03%-1.41%-6.64%346.33%477.17%-111.54%2.18%248.22%-
Net Income207.03M199.33M258.59M343.23M339.79M216.91M251.12M288.75M328.84M230.81M230.31M229.96M234.44M236.21M256.92M218.79M150.37M125.12M196.24M173.93M136.39M112.27M81.16M52.09M36.41M40.55M52.93M48.9M47.3M36M20.6M
Depreciation & Amortization94.82M90.18M82.51M74.73M87.14M86.71M91.39M64.99M62.63M62.58M71.53M69.38M64.58M49.23M34.72M29.16M26.05M26.95M27.35M26.03M15.23M12.26M12.31M15.36M15.99M16.88M14.41M9.2M7.8M5.9M3.5M
Stock-Based Compensation9.33M0000000000000014.77M8.75M10.9M0000000000000
Deferred Taxes-2.92M-2.92M9.71M6.7M10.76M-13.61M7.72M14.3M-19.58M13.48M15.01M15.04M11.83M6.36M2.77M15.27M6.46M4.39M4.97M-1.76M-2.36M2.21M-2.62M6.8M-406K2.9M4.83M7.5M1.4M2.2M-7.8M
Other Non-Cash Items36.34M42.83M28.21M50.81M20.1M74.63M29.77M27.9M23.26M22.76M21.51M20.06M20.19M16.85M17.17M-4.51M1.91M2.46M7.95M5.44M3.44M14.25M17.53M4.73M3.88M13.15M1.96M-200K100K200K100K
Working Capital Changes-43.02M4.31M31.67M224.11M-211.61M-140.18M16.75M-67.51M-55.49M-82.8M62.75M-84.64M-58.63M16.79M-77.3M-63.51M-43.68M115.62M-17.96M-38.45M-19.19M-15.86M-41.46M4.7M29M17.43M-53.75M-72.7M-11.3M200K-56.2M
Change in Receivables19.54M-17.74M18.85M247.65M-123.57M-73.04M36.77M-26.95M-49.83M-72.23M2.6M-29.35M-41.46M-15.63M-30.21M-38.3M-57.88M45.88M-15.64M-22.81M-24.63M-15.13M0-376K0000000
Change in Inventory-25.25M1.72M85.1M-4.86M-81.49M-107.04M16.46M-32.53M-33.23M-15.87M61.05M-59.01M-30.34M23.41M-45.31M-46.9M-39.75M72.87M16.99M-39.48M-19.17M-5.77M-23.82M3.96M27.57M31.36M-38.95M-64M9.2M5.9M-59.9M
Change in Payables22.55M43.32M-54.06M10.02M20.29M84.41M-5.57M2.35M31.34M12.18M5.27M3.8M17.63M12.41M3.55M21.45M55.18M-5.32M-18.93M20.87M24.41M7.78M6.4M2.04M0000000
Cash from Investing-55.05M-63.29M-123.4M-112.67M-94.49M-75.65M-49.17M-35.45M-131.92M-88.89M-87.93M-51.41M-94.21M-638.02M-81.14M-54.43M-30.3M-22.29M-19.13M-39.19M-333.77M87.37M-152.72M-9.62M-7.85M-22.04M-31.04M-48.3M-51.9M-47.4M-37.4M
Capital Expenditures-86.21M-92.84M-99.41M-92.49M-61.37M-53.75M-46.99M-51.77M-44.92M-46.55M-87.93M-51.41M-70.62M-89.25M-47.69M-25.48M-30.3M-22.74M-20.84M-26.46M-22.84M-11.41M-8.66M-9.62M-7.85M-20.23M-21.63M-35.5M-32.5M-13.5M-26.9M
CapEx % of Revenue2.25%2.46%2.6%2.31%1.66%1.66%1.47%1.54%1.4%1.61%3.07%1.77%2.53%3.63%2.02%1.26%1.79%1.53%1.17%1.57%1.73%1.04%0.91%1.14%0.99%2.33%2.73%5.45%5.57%3.08%8.81%
Acquisitions-240K29.55M-23.99M-20.18M-33.12M-21.9M-2.18M-10.71M-87M-42.34M001.43M-548.77M-33.45M-28.95M0448K1.71M-12.73M-356.1M0000000000
Investments-------------------------------
Other Investing31.39M000000000000000000000000-1.81M-9.41M-12.8M-19.4M-33.9M-10.5M
Cash from Financing-241.83M-243.57M-307.35M-580.4M-148.14M-233.85M-254.72M-306.55M-177.59M-194.75M-298.37M-207.04M-187.04M200.06M-80.62M-180.81M-223.9M-80.27M-164.26M-126M166.96M-211M11.03M-19.74M-29.51M-59.61M11.15M47.7M400K13.4M69.3M
Debt Issued (Net)-27.83M-23.01M49.88M-342.19M7.03M186.47M194.01M-97.37M2M-74.48M178.18M91.24M57M248.21M-193K0-154.11M-39.73M57.53M-25.16M199.85M-158K-162K-220K-210K-66.91M-1.13M66.5M-900K-52.3M-300K
Equity Issued (Net)-10.36M-26.94M-173.68M-62.69M11.6M-37.46M14.38M-64.37M-53.66M-18.05M-372.3M-18.01M-166.91M21.68M-22.29M-28.61M-22.84M7.56M-177.46M-66.23M-3.79M-81.07M30.67M-16.2M-29.3M7.3M12.29M-18.9M1.2M65.4M132.6M
Dividends Paid-191.89M-189.65M-187.28M-176.72M-167.38M-362.65M-444.17M-145.71M-125.43M-102.22M-105.78M-284.23M-82.61M-75.86M-63.02M-119.26M-51.73M-49.88M-47.61M-42.3M-36.34M-129.76M-19.48M-3.31M000000-63.1M
Share Repurchases-22.5M-39.32M-187.69M-95.78M-27.36M-71.26M-3.44M-84.61M-82.37M-49.18M-383.8M-33.41M-191.36M-3.77M-48.1M-69.28M-48.24M-1.21M-187.19M-81.53M-20.84M-104.76M-6.75M-22.6M-44.15M0-749K-21.4M-400K-500K0
Other Financing-11.74M-3.97M3.73M1.2M606K-20.2M-18.95M903K-491K01.54M3.96M5.48M6.04M4.89M-32.94M4.77M1.78M3.27M7.69M7.24M000000100K100K300K100K
Net Change in Cash4.92M26.64M-20.46M6.51M3M-84.67M92.92M-13.93M30.13M-36.81M14.62M-8.89M-8.72M-112.58M72.49M-25.23M-104.38M182.73M35.05M79K-33.3M1.5M-74.78M54.32M47.51M9.26M484K-5.9M-4.7M11.8M1M
Free Cash Flow214.98M240.88M311.29M607.09M184.81M170.72M349.75M276.65M294.74M200.29M313.17M198.39M201.79M236.19M186.59M184.48M119.55M262.71M197.72M138.73M110.67M113.72M58.25M74.05M77.02M70.68M-1.26M-40.9M14.3M32.3M-57.8M
FCF Margin %5.61%6.39%8.15%15.14%5.01%5.26%10.96%8.22%9.2%6.94%10.94%6.82%7.24%9.61%7.92%9.12%7.07%17.64%11.11%8.22%8.4%10.34%6.1%8.77%9.7%8.13%-0.16%-6.28%2.45%7.37%-18.93%
FCF Growth %-28.7%-22.62%-48.72%228.49%8.26%-51.19%26.42%-6.14%47.15%-36.04%57.86%-1.69%-14.56%26.58%1.14%54.31%-54.49%32.87%42.52%25.35%-2.68%95.22%-21.34%-3.85%8.98%5713.74%96.92%-386.01%-55.73%155.88%-
FCF per Share3.854.315.5210.803.303.046.294.985.203.525.133.233.243.752.972.911.904.203.062.071.621.630.841.091.091.02-0.02-0.600.210.48-0.95
FCF Conversion (FCF/Net Income)1.04x1.67x1.59x2.04x0.72x1.03x1.58x1.14x1.03x1.07x1.73x1.08x1.15x1.37x0.90x0.96x1.00x2.28x1.11x0.95x0.98x1.11x0.82x1.61x2.33x2.24x0.38x-0.11x0.99x1.27x-1.50x
Interest Paid-1.31M23.89M24.72M22.43M16.9M13.99M14.97M16.65M13.45M11.7M4.99M5.84M3.09M1.28M55K93K1.03M4.04M0000000000000
Taxes Paid9.13M60.28M79.09M106.96M117.04M73.12M68.93M79.33M100.5M121.69M127.97M-122.99M128.56M130.34M145.65M109M77.68M65.91M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical manufacturing demand sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Masked by Volatility

As reported in financial statements, MSM's OCF/NI ratio has fluctuated significantly, reaching a high of 2.26 in 2026Q2 compared to 0.57 in 2026Q1, indicating that reported net income frequently diverges from actual cash generation due to the timing of working capital movements and accruals.

The wide variance in the OCF/NI ratio suggests that net income is an unreliable proxy for short-term cash generation. Investors should monitor whether these swings represent temporary timing differences or a structural inability to convert accounting profits into cash during periods of industrial demand contraction.

FCF Volatility Reflects Cyclical Exposure

Based on the provided cash flow data, MSM's free cash flow margin has been highly inconsistent, ranging from a low of 0.8% in 2026Q1 to a peak of 11.6% in 2024Q3, highlighting the company's vulnerability to shifts in the broader U.S. manufacturing cycle.

The erratic FCF trajectory underscores the difficulty in maintaining cash flow stability when revenue is tied to volatile industrial production indices. This inconsistency may limit the company's ability to fund consistent capital returns without relying on balance sheet flexibility.

Capital Intensity Remains Relatively Stable

According to recent SEC filings, MSM has maintained a consistent capital expenditure profile, with CapEx/Revenue ratios hovering between 1.9% and 3.3% over the last ten quarters, suggesting that the company is not currently undergoing a massive, non-recurring infrastructure overhaul despite its digital transformation efforts.

The stability of capital intensity implies that current investments are likely focused on maintenance and incremental capacity rather than aggressive expansion. Analysts should evaluate whether this level of spending is sufficient to sustain the technical service moat against more digitally-advanced competitors.

Working Capital Swings Drive Cash

As evidenced by the quarterly cash flow statements, working capital changes have been a primary driver of cash flow volatility, with a significant $57.6 million outflow in 2026Q1 followed by a $12.8 million inflow in 2026Q2, reflecting the company's sensitivity to inventory management and customer payment cycles.

These sharp reversals in working capital suggest that inventory management is highly reactive to demand signals, which may lead to cash flow pressure during sudden downturns. The reliance on these fluctuations to bridge the gap between net income and operating cash flow warrants further investigation into inventory turnover efficiency.

Dividend Commitment Amidst Cash Variability

Based on reported figures, MSM has maintained a consistent dividend payout of approximately $47 million per quarter, even as free cash flow has fluctuated significantly, suggesting that management prioritizes shareholder returns despite the inherent cyclicality of the underlying industrial distribution business model.

The commitment to dividends appears to be a core pillar of the capital allocation strategy, though it may become strained if FCF remains depressed by margin compression. Investors should monitor whether the current payout ratio remains sustainable if the industrial environment does not show signs of meaningful recovery.

MSM — Frequently Asked Questions

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

How much cash does MSC Industrial Direct Co., Inc. (MSM) generate from operations?

MSC Industrial Direct Co., Inc. (MSM) generated $333.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is MSC Industrial Direct Co., Inc.'s free cash flow?

MSC Industrial Direct Co., Inc. (MSM) generated $240.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is MSC Industrial Direct Co., Inc.'s capital expenditure (CapEx)?

MSC Industrial Direct Co., Inc. (MSM) spent $92.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does MSC Industrial Direct Co., Inc. distribute cash to shareholders?

In 2025, MSC Industrial Direct Co., Inc. (MSM) returned $189.7M to shareholders via cash dividends and spent $39.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.