Loading...
XLONMSI
Market cap185mUSD
Jan 03, Last price  
935.00GBP
1D
0.54%
1Q
-7.43%
Jan 2017
458.21%
Name

MS International PLC

Chart & Performance

D1W1MN
XLON:MSI chart
P/E
1,300.41
P/S
136.48
EPS
0.72
Div Yield, %
0.02%
Shrs. gr., 5y
0.63%
Rev. gr., 5y
7.11%
Revenues
110m
+30.52%
32,195,00044,435,00047,878,00053,861,00051,559,00041,039,00054,202,00055,948,00054,494,00047,130,00045,503,00049,282,00053,823,00068,085,00077,708,00061,153,00061,539,00074,524,00083,956,000109,576,000
Net income
12m
+179.47%
2,243,0002,497,0003,016,0003,933,0003,518,0002,389,0005,505,0006,310,0004,420,0002,574,0001,353,0001,584,0001,498,0003,386,0003,812,000-2,491,0001,177,0004,932,0004,115,00011,500,000
CFO
37m
P
1,465,0007,009,0005,585,0005,720,000393,0002,696,0004,667,0004,123,0006,104,0005,912,0004,828,0001,723,0007,797,0002,967,0009,074,000-3,326,0009,785,000-99,000-397,00036,602,000
Dividend
Jul 11, 202416.5 GBP/sh
Earnings
Jun 24, 2025

Profile

MS INTERNATIONAL plc, together with its subsidiaries, designs, manufactures, sells, and services specialist engineering products in the United Kingdom, Europe, the Americas, and internationally. The company operates through Defence, Forgings, Petrol Station Superstructures, and Corporate Branding divisions. The company offers defense equipment and open die forgings. It also engages in the design, manufacture, construction, maintenance, and restyling of petrol station superstructures and forecourts. In addition, the company designs, manufactures, installs, and services corporate brandings, including media facades, way-finding signages, public illumination, and creative lighting solutions, as well as appearance of petrol station superstructures. Further, it provides fork-arms for the forklift truck, construction, agricultural, and quarrying equipment industries. The company was incorporated in 1960 and is headquartered in Doncaster, the United Kingdom.
URL
https://www.msiplc.com/
IPO date
Jan 02, 1986
Employees
454
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑042023‑042022‑042021‑042020‑042019‑042018‑042017‑042016‑042015‑04
Income
Revenues
109,576
30.52%
83,956
12.66%
74,524
21.10%
Cost of revenue
97,206
80,614
70,938
Unusual Expense (Income)
NOPBT
12,370
3,342
3,586
NOPBT Margin
11.29%
3.98%
4.81%
Operating Taxes
4,212
963
1,035
Tax Rate
34.05%
28.82%
28.86%
NOPAT
8,158
2,379
2,551
Net income
11,500
179.47%
4,115
-16.57%
4,932
319.03%
Dividends
(2,610)
(1,520)
(1,316)
Dividend yield
1.68%
1.75%
2.66%
Proceeds from repurchase of equity
(1,676)
BB yield
1.08%
Debt
Debt current
382
379
353
Long-term debt
1,226
1,658
1,987
Deferred revenue
(1)
Other long-term liabilities
13,151
4,216
4,720
Net debt
(33,901)
(39,596)
(16,944)
Cash flow
Cash from operating activities
36,602
(397)
(99)
CAPEX
(5,040)
(1,971)
(2,757)
Cash from investing activities
(8,979)
(1,734)
(2,530)
Cash from financing activities
(4,380)
(1,935)
(1,721)
FCF
9,561
(1,721)
(3,822)
Balance
Cash
35,509
15,253
19,250
Long term investments
26,380
34
Excess cash
30,030
37,435
15,558
Stockholders' equity
54,499
43,456
41,364
Invested Capital
34,722
8,047
28,546
ROIC
38.15%
13.00%
11.06%
ROCE
19.10%
6.90%
7.68%
EV
Common stock shares outstanding
17,031
17,026
16,666
Price
9.10
78.43%
5.10
71.72%
2.97
85.63%
Market cap
154,986
78.48%
86,835
75.43%
49,499
84.87%
EV
121,085
47,239
32,555
EBITDA
14,575
5,625
5,559
EV/EBITDA
8.31
8.40
5.86
Interest
104
134
95
Interest/NOPBT
0.84%
4.01%
2.65%