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.
| Metric | TTM | Aug'25 | Aug'24 | Sep'23 | Sep'22 | Aug'21 | Aug'20 | Aug'19 | Aug'18 | Aug'17 | Aug'16 | Aug'15 | Aug'14 | Aug'13 | Aug'12 | Aug'11 | Aug'10 | Aug'09 | Aug'08 | Aug'07 | Aug'06 | Aug'05 | Aug'04 | Aug'03 | Aug'02 | Aug'01 | Aug'00 | Aug'99 | Aug'98 | Aug'97 | Aug'96 |
|---|
| Cash from Operations | 301.19M | 333.72M | 410.7M | 699.58M | 246.18M | 224.46M | 396.74M | 328.43M | 339.66M | 246.84M | 401.1M | 249.79M | 272.41M | 325.44M | 234.28M | 209.96M | 149.86M | 285.45M | 218.56M | 165.18M | 133.51M | 125.13M | 66.92M | 83.68M | 84.87M | 90.91M | 20.37M | -5.4M | 46.8M | 45.8M | -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 Income | 207.03M | 199.33M | 258.59M | 343.23M | 339.79M | 216.91M | 251.12M | 288.75M | 328.84M | 230.81M | 230.31M | 229.96M | 234.44M | 236.21M | 256.92M | 218.79M | 150.37M | 125.12M | 196.24M | 173.93M | 136.39M | 112.27M | 81.16M | 52.09M | 36.41M | 40.55M | 52.93M | 48.9M | 47.3M | 36M | 20.6M |
| Depreciation & Amortization | 94.82M | 90.18M | 82.51M | 74.73M | 87.14M | 86.71M | 91.39M | 64.99M | 62.63M | 62.58M | 71.53M | 69.38M | 64.58M | 49.23M | 34.72M | 29.16M | 26.05M | 26.95M | 27.35M | 26.03M | 15.23M | 12.26M | 12.31M | 15.36M | 15.99M | 16.88M | 14.41M | 9.2M | 7.8M | 5.9M | 3.5M |
| Stock-Based Compensation | 9.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.77M | 8.75M | 10.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -2.92M | -2.92M | 9.71M | 6.7M | 10.76M | -13.61M | 7.72M | 14.3M | -19.58M | 13.48M | 15.01M | 15.04M | 11.83M | 6.36M | 2.77M | 15.27M | 6.46M | 4.39M | 4.97M | -1.76M | -2.36M | 2.21M | -2.62M | 6.8M | -406K | 2.9M | 4.83M | 7.5M | 1.4M | 2.2M | -7.8M |
| Other Non-Cash Items | 36.34M | 42.83M | 28.21M | 50.81M | 20.1M | 74.63M | 29.77M | 27.9M | 23.26M | 22.76M | 21.51M | 20.06M | 20.19M | 16.85M | 17.17M | -4.51M | 1.91M | 2.46M | 7.95M | 5.44M | 3.44M | 14.25M | 17.53M | 4.73M | 3.88M | 13.15M | 1.96M | -200K | 100K | 200K | 100K |
| Working Capital Changes | -43.02M | 4.31M | 31.67M | 224.11M | -211.61M | -140.18M | 16.75M | -67.51M | -55.49M | -82.8M | 62.75M | -84.64M | -58.63M | 16.79M | -77.3M | -63.51M | -43.68M | 115.62M | -17.96M | -38.45M | -19.19M | -15.86M | -41.46M | 4.7M | 29M | 17.43M | -53.75M | -72.7M | -11.3M | 200K | -56.2M |
| Change in Receivables | 19.54M | -17.74M | 18.85M | 247.65M | -123.57M | -73.04M | 36.77M | -26.95M | -49.83M | -72.23M | 2.6M | -29.35M | -41.46M | -15.63M | -30.21M | -38.3M | -57.88M | 45.88M | -15.64M | -22.81M | -24.63M | -15.13M | 0 | -376K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -25.25M | 1.72M | 85.1M | -4.86M | -81.49M | -107.04M | 16.46M | -32.53M | -33.23M | -15.87M | 61.05M | -59.01M | -30.34M | 23.41M | -45.31M | -46.9M | -39.75M | 72.87M | 16.99M | -39.48M | -19.17M | -5.77M | -23.82M | 3.96M | 27.57M | 31.36M | -38.95M | -64M | 9.2M | 5.9M | -59.9M |
| Change in Payables | 22.55M | 43.32M | -54.06M | 10.02M | 20.29M | 84.41M | -5.57M | 2.35M | 31.34M | 12.18M | 5.27M | 3.8M | 17.63M | 12.41M | 3.55M | 21.45M | 55.18M | -5.32M | -18.93M | 20.87M | 24.41M | 7.78M | 6.4M | 2.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -333.77M | 87.37M | -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 Revenue | 2.25% | 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 | -240K | 29.55M | -23.99M | -20.18M | -33.12M | -21.9M | -2.18M | -10.71M | -87M | -42.34M | 0 | 0 | 1.43M | -548.77M | -33.45M | -28.95M | 0 | 448K | 1.71M | -12.73M | -356.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 31.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -187.04M | 200.06M | -80.62M | -180.81M | -223.9M | -80.27M | -164.26M | -126M | 166.96M | -211M | 11.03M | -19.74M | -29.51M | -59.61M | 11.15M | 47.7M | 400K | 13.4M | 69.3M |
| Debt Issued (Net) | -27.83M | -23.01M | 49.88M | -342.19M | 7.03M | 186.47M | 194.01M | -97.37M | 2M | -74.48M | 178.18M | 91.24M | 57M | 248.21M | -193K | 0 | -154.11M | -39.73M | 57.53M | -25.16M | 199.85M | -158K | -162K | -220K | -210K | -66.91M | -1.13M | 66.5M | -900K | -52.3M | -300K |
| Equity Issued (Net) | -10.36M | -26.94M | -173.68M | -62.69M | 11.6M | -37.46M | 14.38M | -64.37M | -53.66M | -18.05M | -372.3M | -18.01M | -166.91M | 21.68M | -22.29M | -28.61M | -22.84M | 7.56M | -177.46M | -66.23M | -3.79M | -81.07M | 30.67M | -16.2M | -29.3M | 7.3M | 12.29M | -18.9M | 1.2M | 65.4M | 132.6M |
| 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 | -3.31M | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -44.15M | 0 | -749K | -21.4M | -400K | -500K | 0 |
| Other Financing | -11.74M | -3.97M | 3.73M | 1.2M | 606K | -20.2M | -18.95M | 903K | -491K | 0 | 1.54M | 3.96M | 5.48M | 6.04M | 4.89M | -32.94M | 4.77M | 1.78M | 3.27M | 7.69M | 7.24M | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 100K | 300K | 100K |
| Net Change in Cash | 4.92M | 26.64M | -20.46M | 6.51M | 3M | -84.67M | 92.92M | -13.93M | 30.13M | -36.81M | 14.62M | -8.89M | -8.72M | -112.58M | 72.49M | -25.23M | -104.38M | 182.73M | 35.05M | 79K | -33.3M | 1.5M | -74.78M | 54.32M | 47.51M | 9.26M | 484K | -5.9M | -4.7M | 11.8M | 1M |
| Free Cash Flow | 214.98M | 240.88M | 311.29M | 607.09M | 184.81M | 170.72M | 349.75M | 276.65M | 294.74M | 200.29M | 313.17M | 198.39M | 201.79M | 236.19M | 186.59M | 184.48M | 119.55M | 262.71M | 197.72M | 138.73M | 110.67M | 113.72M | 58.25M | 74.05M | 77.02M | 70.68M | -1.26M | -40.9M | 14.3M | 32.3M | -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 Share | 3.85 | 4.31 | 5.52 | 10.80 | 3.30 | 3.04 | 6.29 | 4.98 | 5.20 | 3.52 | 5.13 | 3.23 | 3.24 | 3.75 | 2.97 | 2.91 | 1.90 | 4.20 | 3.06 | 2.07 | 1.62 | 1.63 | 0.84 | 1.09 | 1.09 | 1.02 | -0.02 | -0.60 | 0.21 | 0.48 | -0.95 |
| FCF Conversion (FCF/Net Income) | 1.04x | 1.67x | 1.59x | 2.04x | 0.72x | 1.03x | 1.58x | 1.14x | 1.03x | 1.07x | 1.73x | 1.08x | 1.15x | 1.37x | 0.90x | 0.96x | 1.00x | 2.28x | 1.11x | 0.95x | 0.98x | 1.11x | 0.82x | 1.61x | 2.33x | 2.24x | 0.38x | -0.11x | 0.99x | 1.27x | -1.50x |
| Interest Paid | -1.31M | 23.89M | 24.72M | 22.43M | 16.9M | 13.99M | 14.97M | 16.65M | 13.45M | 11.7M | 4.99M | 5.84M | 3.09M | 1.28M | 55K | 93K | 1.03M | 4.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 9.13M | 60.28M | 79.09M | 106.96M | 117.04M | 73.12M | 68.93M | 79.33M | 100.5M | 121.69M | 127.97M | -122.99M | 128.56M | 130.34M | 145.65M | 109M | 77.68M | 65.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical manufacturing demand sensitivity
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying MSM stock.
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.
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.
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.
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.