Revenue growth accelerated from -8.0% to +10.3% YoY across ten quarters while operating margin simultaneously compressed from 11.4% to 6.1%, indicating the top-line recovery is not translating into earnings, as evidenced by the 15.8% EPS decline in 2026Q4.
MSC Industrial Direct Co., Inc. (MSM) annual income statement — 30-year revenue, gross profit & net income history
| Metric | Aug'26 | 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 |
|---|
| Sales/Revenue | 4.01B | 3.77B | 3.82B | 4.01B | 3.69B | 3.24B | 3.19B | 3.36B | 3.2B | 2.89B | 2.86B | 2.91B | 2.79B | 2.46B | 2.36B | 2.02B | 1.69B | 1.49B | 1.78B | 1.69B | 1.32B | 1.1B | 955.28M | 844.66M | 793.98M | 869.23M | 792.87M | 651.5M | 583M | 438M |
| Revenue Growth % | 6.37% | -1.35% | -4.7% | 8.6% | 13.83% | 1.59% | -5.1% | 4.99% | 10.95% | 0.85% | -1.61% | 4.42% | 13.41% | 4.32% | 16.53% | 19.49% | 13.6% | -16.31% | 5.43% | 28.13% | 19.78% | 15.14% | 13.1% | 6.38% | -8.66% | 9.63% | 21.7% | 11.75% | 33.11% | 43.47% |
| Cost of Goods Sold | 2.37B | 2.23B | 2.25B | 2.37B | 2.13B | 1.91B | 1.92B | 1.93B | 1.81B | 1.6B | 1.57B | 1.59B | 1.5B | 1.34B | 1.28B | 1.08B | 925.1M | 801.67M | 957.33M | 907.7M | 700.46M | 595.84M | 524.91M | 464.96M | 447.82M | 496.43M | 472.07M | 380.6M | 337.2M | 252.8M |
| COGS % of Revenue | 59.12% | 59.25% | 58.89% | 59.02% | 57.79% | 58.88% | 60.07% | 57.43% | 56.52% | 55.46% | 54.99% | 54.76% | 53.85% | 54.49% | 54.23% | 53.46% | 54.67% | 53.82% | 53.79% | 53.77% | 53.16% | 54.17% | 54.95% | 55.05% | 56.4% | 57.11% | 59.54% | 58.42% | 57.84% | 57.72% |
| Gross Profit | 1.64B | 1.54B | 1.57B | 1.64B | 1.56B | 1.33B | 1.27B | 1.43B | 1.39B | 1.29B | 1.29B | 1.32B | 1.29B | 1.12B | 1.08B | 940.92M | 766.94M | 687.85M | 822.51M | 780.49M | 617.06M | 504.07M | 430.37M | 379.7M | 346.16M | 372.8M | 320.8M | 270.9M | 245.8M | 185.2M |
| Gross Margin % | 40.88% | 40.75% | 41.11% | 40.98% | 42.21% | 41.12% | 39.93% | 42.57% | 43.48% | 44.54% | 45.01% | 45.24% | 46.15% | 45.51% | 45.77% | 46.54% | 45.33% | 46.18% | 46.21% | 46.23% | 46.84% | 45.83% | 45.05% | 44.95% | 43.6% | 42.89% | 40.46% | 41.58% | 42.16% | 42.28% |
| Gross Profit Growth % | 6.71% | -2.21% | -4.39% | 5.44% | 16.85% | 4.62% | -10.99% | 2.81% | 8.3% | -0.2% | -2.11% | 2.36% | 15% | 3.74% | 14.59% | 22.69% | 11.5% | -16.37% | 5.38% | 26.49% | 22.41% | 17.13% | 13.35% | 9.69% | -7.15% | 16.21% | 18.42% | 10.21% | 32.72% | 42.13% |
| Operating Expenses | 1.32B | 1.22B | 1.16B | 1.15B | 1.08B | 991.85M | 906.86M | 1B | 971.54M | 907.25M | 912.9M | 929.95M | 896.8M | 721.4M | 663.76M | 591.16M | 525.12M | 483.13M | 502.98M | 483.41M | 389.39M | 325.62M | 299.66M | 296.76M | 286.19M | 285.34M | 227.5M | 189.2M | 169.7M | 126.4M |
| OpEx % of Revenue | 32.89% | 32.46% | 30.48% | 28.71% | 29.33% | 30.58% | 28.41% | 29.75% | 30.32% | 31.42% | 31.88% | 31.95% | 32.18% | 29.35% | 28.17% | 29.24% | 31.03% | 32.44% | 28.26% | 28.63% | 29.56% | 29.6% | 31.37% | 35.13% | 36.04% | 32.83% | 28.69% | 29.04% | 29.11% | 28.86% |
| Selling, General & Admin | 1.27B | 0 | 1.17B | 1.15B | 1.08B | 991.85M | 906.86M | 1B | 971.54M | 907.25M | 912.9M | 932.55M | 885.67M | 721.39M | 0 | 0 | 0 | 0 | 502.98M | 489.61M | 392.59M | 326.42M | 299.66M | 296.76M | 286.19M | 285.34M | 213.09M | 180M | 161.9M | 120.5M |
| SG&A % of Revenue | 31.58% | - | 30.54% | 28.71% | 29.33% | 30.58% | 28.41% | 29.75% | 30.32% | 31.42% | 31.88% | 32.04% | 31.78% | 29.35% | - | - | - | - | 28.26% | 29% | 29.8% | 29.68% | 31.37% | 35.13% | 36.04% | 32.83% | 26.88% | 27.63% | 27.77% | 27.51% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 52.34M | 1.22B | -1.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.41M | 9.2M | 7.8M | 5.9M |
| Operating Income | 320.57M | 313.73M | 405.99M | 492.01M | 475.26M | 341.67M | 367.77M | 431.22M | 421.42M | 379M | 375.96M | 386.63M | 389.45M | 397.12M | 414.44M | 349.76M | 241.82M | 204.72M | 319.53M | 297.08M | 227.67M | 178.46M | 130.71M | 82.94M | 59.98M | 87.46M | 93.3M | 81.7M | 76.1M | 58.8M |
| Operating Margin % | 7.99% | 8.32% | 10.63% | 12.27% | 12.87% | 10.53% | 11.52% | 12.82% | 13.15% | 13.12% | 13.13% | 13.28% | 13.97% | 16.16% | 17.59% | 17.3% | 14.29% | 13.74% | 17.95% | 17.6% | 17.28% | 16.22% | 13.68% | 9.82% | 7.55% | 10.06% | 11.77% | 12.54% | 13.05% | 13.42% |
| Operating Income Growth % | 2.18% | -22.73% | -17.48% | 3.52% | 39.1% | -7.1% | -14.71% | 2.33% | 11.19% | 0.81% | -2.76% | -0.72% | -1.93% | -4.18% | 18.49% | 44.64% | 18.12% | -35.93% | 7.56% | 30.49% | 27.57% | 36.53% | 57.6% | 38.29% | -31.43% | -6.25% | 14.2% | 7.36% | 29.42% | 70.43% |
| EBITDA | 421.96M | 403.91M | 488.5M | 566.74M | 562.4M | 428.38M | 459.16M | 496.21M | 484.05M | 441.58M | 447.49M | 456.01M | 454.03M | 446.34M | 449.16M | 378.92M | 267.87M | 231.67M | 346.88M | 323.11M | 242.9M | 190.72M | 143.02M | 98.3M | 75.96M | 104.34M | 107.7M | 90.9M | 83.9M | 64.7M |
| EBITDA Margin % | 10.52% | 10.72% | 12.78% | 14.14% | 15.23% | 13.21% | 14.38% | 14.75% | 15.11% | 15.29% | 15.63% | 15.67% | 16.29% | 18.16% | 19.07% | 18.74% | 15.83% | 15.55% | 19.49% | 19.14% | 18.44% | 17.34% | 14.97% | 11.64% | 9.57% | 12% | 13.58% | 13.95% | 14.39% | 14.77% |
| EBITDA Growth % | 4.47% | -17.32% | -13.81% | 0.77% | 31.29% | -6.7% | -7.47% | 2.51% | 9.62% | -1.32% | -1.87% | 0.44% | 1.72% | -0.63% | 18.54% | 41.46% | 15.63% | -33.21% | 7.35% | 33.02% | 27.36% | 33.35% | 45.5% | 29.4% | -27.2% | -3.12% | 18.49% | 8.34% | 29.68% | 70.26% |
| D&A (Non-Cash Add-back) | 101.39M | 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 |
| EBIT | 313.76M | 287.64M | 368.52M | 478.7M | 468.73M | 302.89M | 350.92M | 400.02M | 420.65M | 380.36M | 377.54M | 379.48M | 383.4M | 385.59M | 412.38M | 349.59M | 241.97M | 205.57M | 321.74M | 292.09M | 224.7M | 181.75M | 133.04M | 82.94M | 59.98M | 86.4M | 82.03M | 81.7M | 76.2M | 58.8M |
| Net Interest Income | -20.78M | -22.93M | -25.36M | -21.51M | -17.45M | -14.44M | -16.34M | -16.37M | -13.82M | -11.71M | -5.15M | -5.57M | -3.46M | -2.05M | -45K | -200K | -975K | -2.81M | -3.96M | -10.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 936K | 1.13M | 412K | 1.03M | 150K | 66K | 333K | 518K | 647K | 658K | 654K | 771K | 414K | 117K | 196K | 58K | 165K | 820K | 649K | 939K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 21.71M | 24.06M | 25.77M | 22.54M | 17.6M | 14.51M | 16.67M | 16.89M | 14.46M | 12.37M | 5.81M | 6.34M | 3.87M | 2.16M | 241K | 258K | 1.14M | 3.63M | 4.61M | 11.12M | 0 | 0 | 0 | 0 | 570K | 23.79M | 5.37M | 400K | 0 | 0 |
| Other Income/Expense | -28.52M | -50.15M | -63.24M | -35.85M | -24.13M | -53.29M | -33.52M | -48.09M | -15.23M | -11.01M | -4.23M | -13.49M | -9.93M | -13.69M | -2.3M | -435K | -991K | -2.78M | -6.17M | -17.59M | -5.9M | 3.29M | 2.33M | 1.48M | 213K | -12.59M | 6.09M | -900K | 2.1M | 700K |
| Pretax Income | 292.05M | 263.58M | 342.75M | 456.16M | 451.13M | 288.38M | 334.25M | 383.13M | 406.19M | 367.99M | 371.73M | 373.14M | 379.52M | 383.43M | 412.14M | 349.33M | 240.83M | 201.94M | 313.36M | 279.49M | 221.77M | 181.75M | 133.04M | 84.41M | 60.19M | 73.81M | 88.12M | 80.8M | 78.2M | 59.5M |
| Pretax Margin % | 7.28% | 6.99% | 8.97% | 11.38% | 12.22% | 8.89% | 10.47% | 11.39% | 12.68% | 12.74% | 12.98% | 12.82% | 13.62% | 15.6% | 17.49% | 17.28% | 14.23% | 13.56% | 17.61% | 16.56% | 16.83% | 16.52% | 13.93% | 9.99% | 7.58% | 8.49% | 11.11% | 12.4% | 13.41% | 13.58% |
| Income Tax | 72.14M | 65.74M | 86.79M | 113.05M | 110.65M | 70.44M | 82.49M | 94.33M | 76.97M | 136.56M | 140.51M | 141.83M | 143.46M | 145.43M | 153.11M | 130.54M | 90.45M | 76.82M | 117.12M | 105.56M | 85.38M | 69.48M | 51.89M | 32.32M | 23.77M | 33.26M | 35.19M | 31.9M | 30.9M | 23.5M |
| Effective Tax Rate % | 24.7% | 24.94% | 25.32% | 24.78% | 24.53% | 24.43% | 24.68% | 24.62% | 18.95% | 37.11% | 37.8% | 38.01% | 37.8% | 37.93% | 37.15% | 37.37% | 37.56% | 38.04% | 37.37% | 37.77% | 38.5% | 38.23% | 39% | 38.29% | 39.5% | 45.06% | 39.94% | 39.48% | 39.51% | 39.5% |
| Net Income | 222.59M | 199.33M | 258.59M | 343.23M | 339.79M | 216.91M | 251.12M | 288.87M | 329.22M | 231.43M | 231.22M | 231.31M | 236.07M | 238M | 259.03M | 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 |
| Net Margin % | 5.55% | 5.29% | 6.77% | 8.56% | 9.2% | 6.69% | 7.87% | 8.59% | 10.28% | 8.01% | 8.07% | 7.95% | 8.47% | 9.68% | 10.99% | 10.82% | 8.89% | 8.4% | 11.03% | 10.3% | 10.35% | 10.21% | 8.5% | 6.17% | 4.59% | 4.66% | 6.68% | 7.51% | 8.11% | 8.22% |
| Net Income Growth % | 11.67% | -22.92% | -24.66% | 1.01% | 56.65% | -13.62% | -13.07% | -12.26% | 42.26% | 0.09% | -0.04% | -2.02% | -0.81% | -8.12% | 18.39% | 45.5% | 20.18% | -36.24% | 12.83% | 27.52% | 21.48% | 38.34% | 55.79% | 43.05% | -10.19% | -23.39% | 8.23% | 3.38% | 31.39% | 74.76% |
| Net Income (Continuing) | 219.91M | 197.84M | 255.96M | 343.11M | 340.48M | 217.94M | 251.76M | 288.8M | 329.22M | 231.43M | 231.22M | 231.31M | 236.07M | 238M | 259.03M | 218.79M | 150.37M | 125.12M | 196.24M | 173.93M | 136.39M | 112.27M | 81.16M | 52.09M | 36.41M | 39.91M | 46.17M | 48.9M | 47.3M | 36M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 8.29M | 9.48M | 13.42M | 11.85M | 11M | 5.63M | 5.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 3.98 | 3.57 | 4.58 | 6.11 | 6.06 | 3.87 | 4.51 | 5.20 | 5.81 | 4.05 | 3.77 | 3.74 | 3.76 | 3.75 | 4.09 | 3.43 | 2.37 | 2.00 | 3.04 | 2.59 | 2.00 | 1.61 | 1.17 | 0.77 | 0.51 | 0.57 | 0.68 | 0.72 | 0.69 | 0.53 |
| EPS Growth % | 11.48% | -22.05% | -25.04% | 0.83% | 56.59% | -14.19% | -13.27% | -10.5% | 43.46% | 7.43% | 0.8% | -0.53% | 0.27% | -8.31% | 19.24% | 44.73% | 18.5% | -34.21% | 17.37% | 29.5% | 24.22% | 37.61% | 51.95% | 50.98% | -10.53% | -16.18% | -5.56% | 4.35% | 30.19% | 10.42% |
| EPS (Basic) | 3.99 | 3.57 | 4.60 | 6.14 | 6.09 | 3.89 | 4.53 | 5.23 | 5.84 | 4.08 | 3.78 | 3.75 | 3.78 | 3.77 | 4.12 | 3.45 | 2.39 | 2.02 | 3.08 | 2.64 | 2.04 | 1.65 | 1.21 | 0.78 | 0.53 | 0.59 | 0.69 | 0.73 | 0.70 | 0.53 |
| Diluted Shares Outstanding | 55.99M | 55.89M | 56.44M | 56.21M | 56.05M | 56.09M | 55.64M | 55.51M | 56.71M | 56.97M | 61.08M | 61.49M | 62.34M | 63.01M | 62.8M | 63.32M | 62.93M | 62.58M | 64.66M | 67.06M | 68.32M | 69.89M | 69.55M | 67.91M | 70.78M | 69.45M | 68.2M | 67.92M | 68.55M | 66.75M |
| Basic Shares Outstanding | 55.83M | 55.78M | 56.26M | 55.92M | 55.78M | 55.74M | 55.47M | 55.24M | 56.35M | 56.59M | 60.91M | 61.29M | 62.03M | 62.7M | 62.43M | 62.9M | 62.44M | 61.8M | 63.74M | 65.8M | 66.83M | 67.93M | 67.06M | 66.54M | 68.92M | 68.2M | 67.22M | 66.99M | 67.57M | 66.75M |
| Dividend Payout Ratio | 87.31% | 95.14% | 72.42% | 51.49% | 49.26% | 77.13% | 176.88% | 50.44% | 38.1% | 44.17% | 45.75% | 122.88% | 34.99% | 31.87% | 24.33% | 54.51% | 34.4% | 39.86% | 24.26% | 24.32% | 26.64% | 115.58% | 24% | 6.36% | - | - | - | - | - | - |
Quick answers to the most common questions about buying MSM stock.
For fiscal year 2026, MSC Industrial Direct Co., Inc. (MSM) reported total revenue of $4.01B. This represents a 815.5% increase compared to $438.0M in 1997.
MSC Industrial Direct Co., Inc. (MSM) is profitable, generating $222.6M in net income for the fiscal year ending 2026 with a net profit margin of 5.6%.
MSC Industrial Direct Co., Inc. (MSM) reported an operating income of $320.6M, resulting in an operating profit margin of 8.0%. This margin reflects the operational efficiency of the business before interest and taxes.
MSC Industrial Direct Co., Inc. (MSM) generated $1.64B in gross profit for the year, representing a gross profit margin of 40.9%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Operating leverage erosion during revenue recovery
Metrics are mathematically derived from official filings.
Revenue Recovery Masks Weak Earnings Translation
MSM's revenue has reaccelerated from contraction to 10.3% YoY growth in 2026Q4, yet this top-line recovery has failed to translate into proportional earnings gains, with EPS declining 15.8% in the same period, suggesting the revenue mix or cost absorption is materially dilutive to profitability.
The company transitioned from persistent revenue contraction across FY2024–FY2025 (ranging from -8.0% to -0.8% YoY) to a meaningful growth reacceleration beginning 2025Q4 (2.7%) and accelerating through 2026Q4 (10.3%). However, the composition of this growth appears to be weighted toward lower-margin national accounts rather than higher-margin core metalworking customers, which explains why operating income fell from $88.9M in 2025Q4 to $65.5M in 2026Q4 despite a revenue increase of approximately $122M. Investors should monitor whether subsequent quarters demonstrate operating leverage on this incremental revenue or whether the mix shift continues to dilute incremental margins.
Gross Stability Conceals Operating Margin Compression
According to reported financial statements, MSM's gross margins have remained remarkably stable in the 40.4%–41.1% range across all 10 quarters, yet operating margins have compressed from 11.4% in 2024Q3 to just 6.1% in 2026Q4, indicating a structural cost absorption problem rather than pricing deterioration.
The stability in gross margin suggests MSM retains meaningful pricing power in its metalworking core, even as it pivots toward larger national accounts that typically negotiate harder on price. However, the 530 basis point compression in operating margin between 2024Q3 and 2026Q4 represents a significant deterioration in the company's ability to convert gross profit into operating income. The spread between gross margin (~41%) and operating margin (6.1%) has widened materially, pointing to either elevated SG&A investment tied to the 'Mission Critical' transformation or underperformance in overhead absorption. This dynamic warrants scrutiny because if operating margins do not recover toward the historical 8–10% range, the revenue reacceleration alone will be insufficient to drive meaningful EPS growth.
Fixed Cost Base Amplifies Negative Operating Leverage
Based on EDBL's peer-relative positioning, MSM's operating margin of 6.1% in 2026Q4 stands 890 basis points below Grainger's 15.0% and 1,410 basis points below Fastenal's 20.2%, reflecting a fixed-cost distribution network and technical sales infrastructure that has not scaled efficiently with incremental revenue.
MSM's cost structure carries significant fixed overhead in customer fulfillment centers and technical sales personnel, which creates meaningful operating deleverage when demand softens but fails to translate into leverage gains during recovery if investment spending remains elevated. The 2026Q4 result is instructive: revenue grew 10.3% YoY but operating income declined 26.3%, implying that incremental gross profit was more than absorbed by incremental operating expenses. SG&A anomalies in the reported data (2025Q4 at $916.3M and 2026Q1 at $0) complicate the analysis, but the observed pattern suggests that the company's fixed-cost intensity remains a structural headwind relative to more capital-light or digitally optimized peers like GWW.
SBC and Mix Shift Depress Net Income Quality
Reported stock-based compensation of $4.6M in 2026Q4, alongside inconsistent SBC disclosure across quarters, combined with a 15.8% EPS decline despite top-line growth, raises questions about whether the quality of reported net income is deteriorating as the company relies more heavily on efficiency gains than structural profitability improvements.
MSM's net margin compressed from 7.3% in 2024Q3 to 4.5% in 2026Q4, representing a 280 basis point decline that outpaces the operating margin compression when accounting for non-operating items. The intermittent zero-SBC quarters ($0 in 2025Q1 through 2025Q4) versus material charges in other periods ($4.4M–$5.0M) creates an inconsistent earnings baseline that complicates period-over-period comparisons. Management's recent commentary about 'doing more with less' efficiency gains may be partially offsetting the mix shift's drag, but the net income trajectory suggests these gains are insufficient to fully compensate. Analysts should treat reported EPS with caution until SBC normalization and non-operating item volatility are better understood.
Revenue Growth Narrative Masks Margin Deterioration
The strongest bear case for MSM centers on the pattern across 10 quarters where revenue growth accelerated from -8.0% to +10.3% while operating margin simultaneously compressed from 11.4% to 6.1%, suggesting that the growth being achieved may be structurally lower-quality and economically value-destructive at the operating level.
A short-seller would highlight that the 2026Q4 quarter represents the worst of both worlds: the highest revenue growth (+10.3%) paired with the lowest operating margin (6.1%) and a 15.8% EPS decline, indicating that management's growth strategy is diluting rather than accretive to per-share earnings. If national account mix shift continues to erode incremental margins while fixed-cost investments in digital and technical infrastructure remain elevated, the operating margin could compress further toward the 5% level, which would represent a structural de-rating versus historical norms. The counterargument is that the current investment phase is temporary and margin recovery will follow, but MSM has not demonstrated consistent operating margin expansion over the past 10 quarters despite favorable gross margin stability, making that narrative unproven and potentially vulnerable.