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
HomeStocksMSMFinancials

MSC Industrial Direct Co., Inc. (MSM) Income Statement

30Y historyFree accessUpdated daily

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.

Income StatementBalance SheetCash FlowRatios

MSM Income Statement

Annual statement

MSM Income Statement

MSC Industrial Direct Co., Inc. (MSM) annual income statement — 30-year revenue, gross profit & net income 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
Sales/Revenue4.01B3.77B3.82B4.01B3.69B3.24B3.19B3.36B3.2B2.89B2.86B2.91B2.79B2.46B2.36B2.02B1.69B1.49B1.78B1.69B1.32B1.1B955.28M844.66M793.98M869.23M792.87M651.5M583M438M
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 Sold2.37B2.23B2.25B2.37B2.13B1.91B1.92B1.93B1.81B1.6B1.57B1.59B1.5B1.34B1.28B1.08B925.1M801.67M957.33M907.7M700.46M595.84M524.91M464.96M447.82M496.43M472.07M380.6M337.2M252.8M
COGS % of Revenue59.12%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 Profit1.64B1.54B1.57B1.64B1.56B1.33B1.27B1.43B1.39B1.29B1.29B1.32B1.29B1.12B1.08B940.92M766.94M687.85M822.51M780.49M617.06M504.07M430.37M379.7M346.16M372.8M320.8M270.9M245.8M185.2M
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 Expenses1.32B1.22B1.16B1.15B1.08B991.85M906.86M1B971.54M907.25M912.9M929.95M896.8M721.4M663.76M591.16M525.12M483.13M502.98M483.41M389.39M325.62M299.66M296.76M286.19M285.34M227.5M189.2M169.7M126.4M
OpEx % of Revenue32.89%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 & Admin1.27B01.17B1.15B1.08B991.85M906.86M1B971.54M907.25M912.9M932.55M885.67M721.39M0000502.98M489.61M392.59M326.42M299.66M296.76M286.19M285.34M213.09M180M161.9M120.5M
SG&A % of Revenue31.58%-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 & Development000000000000000000000000000000
R&D % of Revenue------------------------------
Other Operating Expenses52.34M1.22B-1.99M0000000000000000000000014.41M9.2M7.8M5.9M
Operating Income320.57M313.73M405.99M492.01M475.26M341.67M367.77M431.22M421.42M379M375.96M386.63M389.45M397.12M414.44M349.76M241.82M204.72M319.53M297.08M227.67M178.46M130.71M82.94M59.98M87.46M93.3M81.7M76.1M58.8M
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%
EBITDA421.96M403.91M488.5M566.74M562.4M428.38M459.16M496.21M484.05M441.58M447.49M456.01M454.03M446.34M449.16M378.92M267.87M231.67M346.88M323.11M242.9M190.72M143.02M98.3M75.96M104.34M107.7M90.9M83.9M64.7M
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)101.39M90.18M82.51M74.73M87.14M86.71M91.39M64.99M62.63M62.58M71.53M69.38M64.58M49.23M34.72M29.16M26.05M26.95M27.35M26.03M15.23M12.26M12.31M15.36M15.99M16.88M14.41M9.2M7.8M5.9M
EBIT313.76M287.64M368.52M478.7M468.73M302.89M350.92M400.02M420.65M380.36M377.54M379.48M383.4M385.59M412.38M349.59M241.97M205.57M321.74M292.09M224.7M181.75M133.04M82.94M59.98M86.4M82.03M81.7M76.2M58.8M
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-10.18M0000000000
Interest Income936K1.13M412K1.03M150K66K333K518K647K658K654K771K414K117K196K58K165K820K649K939K0000000000
Interest Expense21.71M24.06M25.77M22.54M17.6M14.51M16.67M16.89M14.46M12.37M5.81M6.34M3.87M2.16M241K258K1.14M3.63M4.61M11.12M0000570K23.79M5.37M400K00
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-5.9M3.29M2.33M1.48M213K-12.59M6.09M-900K2.1M700K
Pretax Income292.05M263.58M342.75M456.16M451.13M288.38M334.25M383.13M406.19M367.99M371.73M373.14M379.52M383.43M412.14M349.33M240.83M201.94M313.36M279.49M221.77M181.75M133.04M84.41M60.19M73.81M88.12M80.8M78.2M59.5M
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 Tax72.14M65.74M86.79M113.05M110.65M70.44M82.49M94.33M76.97M136.56M140.51M141.83M143.46M145.43M153.11M130.54M90.45M76.82M117.12M105.56M85.38M69.48M51.89M32.32M23.77M33.26M35.19M31.9M30.9M23.5M
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 Income222.59M199.33M258.59M343.23M339.79M216.91M251.12M288.87M329.22M231.43M231.22M231.31M236.07M238M259.03M218.79M150.37M125.12M196.24M173.93M136.39M112.27M81.16M52.09M36.41M40.55M52.93M48.9M47.3M36M
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)219.91M197.84M255.96M343.11M340.48M217.94M251.76M288.8M329.22M231.43M231.22M231.31M236.07M238M259.03M218.79M150.37M125.12M196.24M173.93M136.39M112.27M81.16M52.09M36.41M39.91M46.17M48.9M47.3M36M
Discontinued Operations000000000000000000000000000000
Minority Interest08.29M9.48M13.42M11.85M11M5.63M5.33M0000000000000000000000
EPS (Diluted)3.983.574.586.116.063.874.515.205.814.053.773.743.763.754.093.432.372.003.042.592.001.611.170.770.510.570.680.720.690.53
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)3.993.574.606.146.093.894.535.235.844.083.783.753.783.774.123.452.392.023.082.642.041.651.210.780.530.590.690.730.700.53
Diluted Shares Outstanding55.99M55.89M56.44M56.21M56.05M56.09M55.64M55.51M56.71M56.97M61.08M61.49M62.34M63.01M62.8M63.32M62.93M62.58M64.66M67.06M68.32M69.89M69.55M67.91M70.78M69.45M68.2M67.92M68.55M66.75M
Basic Shares Outstanding55.83M55.78M56.26M55.92M55.78M55.74M55.47M55.24M56.35M56.59M60.91M61.29M62.03M62.7M62.43M62.9M62.44M61.8M63.74M65.8M66.83M67.93M67.06M66.54M68.92M68.2M67.22M66.99M67.57M66.75M
Dividend Payout Ratio87.31%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%------

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Operating leverage erosion during revenue recovery

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

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.

MSM — Frequently Asked Questions

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

What was MSC Industrial Direct Co., Inc.'s (MSM) revenue in 2026?

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.

Is MSC Industrial Direct Co., Inc. (MSM) profitable?

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%.

What is MSC Industrial Direct Co., Inc.'s operating profit margin?

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.

What is MSC Industrial Direct Co., Inc.'s gross profit and gross margin?

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.