Every figure this model derived for MSA, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 51,580,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 200,057,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 934,840,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 288,899,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 1,401,657,000 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2026-06-30 |
| interest expense | 32,501,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | 405,879,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 1,946,317,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 18,819,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up MSA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 26.04 |
| current ratio | 3.24 |
| current ratio reported | 3.24 |
| dilution pct | -0.48 |
| ebit cagr | 16.93 |
| ebit yoy | 10.84 |
| fcf margin | 18.2 |
| growth cv | 0.81 |
| interest cover | 12.71 |
| net debt ebitda | 0.84 |
| operating margin | 21.23 |
| owner earnings margin | 17.24 |
| revenue growth | 6.48 |
| revenue growth per share | 6.99 |
| roic | 18.04 |
| rule of 40 | 27.71 |
| sbc pct revenue | 0.97 |
What this model itself distrusts about MSA's figures. Written by the derivation as it ran, not added afterwards.