MS INTERNATIONAL plc

LSE:MSI UK Conglomerates
Market Cap
$2.68 Million
GBX22.02 Billion GBX
Market Cap Rank
#43076 Global
#696 in UK
Share Price
GBX1342.50
Change (1 day)
-2.01%
52-Week Range
GBX865.00 - GBX1680.00
All Time High
GBX1680.00
Categories
Companies in UK Conglomerates
About

MS INTERNATIONAL plc, together with its subsidiaries, engages in the design, manufacture, construction, and servicing various engineering products and structures in the United Kingdom, Europe, the United States of America, Asia, South America, and internationally. It operates through Defence and Security, Forgings, Petrol Station Superstructures, and Corporate Branding divisions. The company offe… Read more

MS INTERNATIONAL plc (MSI) - Net Assets

Latest net assets as of April 2025: GBX61.19 Million GBX

Based on the latest financial reports, MS INTERNATIONAL plc (MSI) has net assets worth GBX61.19 Million GBX as of April 2025.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX134.14 Million) and total liabilities (GBX72.95 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.

Key Net Assets Metrics

Metric Value
Current Net Assets GBX61.19 Million
% of Total Assets 45.62%
Annual Growth Rate 3.68%
5-Year Change 97.15%
10-Year Change 118.06%
Growth Volatility 28.02

MS INTERNATIONAL plc - Net Assets Trend (1986–2025)

This chart illustrates how MS INTERNATIONAL plc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.

Annual Net Assets for MS INTERNATIONAL plc (1986–2025)

The table below shows the annual net assets of MS INTERNATIONAL plc from 1986 to 2025.

Year Net Assets Change
2025-04-30 GBX61.19 Million +20.46%
2024-04-30 GBX50.80 Million +23.67%
2023-04-30 GBX41.08 Million +6.48%
2022-04-30 GBX38.58 Million +24.29%
2021-04-30 GBX31.04 Million +3.01%
2020-04-30 GBX30.13 Million -15.84%
2019-04-30 GBX35.80 Million +7.18%
2018-04-30 GBX33.40 Million +15.01%
2017-04-30 GBX29.04 Million +3.50%
2016-04-30 GBX28.06 Million -0.84%
2015-05-02 GBX28.30 Million 0.00%
2015-04-30 GBX28.30 Million -2.90%
2014-05-03 GBX29.14 Million 0.00%
2014-04-30 GBX29.14 Million +0.31%
2013-04-30 GBX29.05 Million +2.28%
2012-04-30 GBX28.41 Million +10.21%
2011-04-30 GBX25.77 Million +35.85%
2010-04-30 GBX18.97 Million -2.70%
2009-04-30 GBX19.50 Million -5.40%
2008-04-30 GBX20.61 Million +23.53%
2007-04-30 GBX16.69 Million +27.31%
2006-04-30 GBX13.11 Million +135.99%
2005-04-30 GBX5.55 Million -57.80%
2004-04-30 GBX13.16 Million -3.91%
2003-04-30 GBX13.70 Million -0.33%
2002-04-30 GBX13.74 Million +5.79%
2001-04-30 GBX12.99 Million -8.40%
2000-04-30 GBX14.18 Million -2.97%
1999-04-30 GBX14.62 Million +3.57%
1998-04-30 GBX14.11 Million +3.26%
1997-04-30 GBX13.67 Million -5.76%
1996-04-30 GBX14.50 Million +1.06%
1995-04-30 GBX14.35 Million -7.14%
1994-04-30 GBX15.45 Million -3.56%
1993-04-30 GBX16.02 Million -3.03%
1992-04-30 GBX16.53 Million -19.41%
1991-04-30 GBX20.50 Million +7.28%
1990-04-30 GBX19.11 Million +5.67%
1989-04-30 GBX18.09 Million +71.60%
1988-04-30 GBX10.54 Million +10.26%
1987-04-30 GBX9.56 Million -35.95%
1986-04-30 GBX14.93 Million --

Equity Component Analysis

This analysis shows how different components contribute to MS INTERNATIONAL plc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

  • Retained earnings have grown by 552.0% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (April 2025)

Component Amount Percentage
Retained Earnings GBX53.32 Million 87.13%
Common Stock GBX1.78 Million 2.92%
Other Comprehensive Income GBX2.41 Million 3.95%
Other Components GBX3.67 Million 6.00%
Total Equity GBX61.19 Million 100.00%

MS INTERNATIONAL plc Competitors by Market Cap

The table below lists competitors of MS INTERNATIONAL plc ranked by their market capitalization.

Company Market Cap
DUET Acquisition Corp. Warrant
NASDAQ:DUETW
 		$31.82K
Macquarie Infrastructure Holdings LLC
STU:14M
 		$31.82K
EUCA3F
SA:EUCA3F
 		$31.83K
TRIAD GRP PLC LS-01
F:TD8
 		$31.84K
Baek Kwang Mineral Products Co. Ltd.
KQ:014580
 		$31.68K
IUS
WAR:IUS
 		$31.63K
Beximco Pharmaceuticals Limited
LSE:BXP
 		$31.61K
CHINA LIFE INS -H-
HM:CHL
 		$31.61K

Equity Growth Attribution

This analysis shows how different factors contributed to changes in MS INTERNATIONAL plc's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2024 to 2025, total equity changed from 50,797,000 to 61,189,000, a change of 10,392,000 (20.5%).
  • Net income of 14,531,000 contributed positively to equity growth.
  • Dividend payments of 3,507,000 reduced retained earnings.
  • Share repurchases of 4,483,000 reduced equity.
  • New share issuances of 351,000 increased equity.
  • Other comprehensive income decreased equity by 12,303,001.
  • Other factors increased equity by 15,803,001.

Equity Change Factors (2024 to 2025)

Factor Impact Contribution
Net Income GBX14.53 Million +23.75%
Dividends Paid GBX3.51 Million -5.73%
Share Repurchases GBX4.48 Million -7.33%
Share Issuances GBX351.00K +0.57%
Other Comprehensive Income GBX-12.30 Million -20.11%
Other Changes GBX15.80 Million +25.83%
Total Change GBX- 20.46%

Book Value vs Market Value Analysis

This analysis compares MS INTERNATIONAL plc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

  • Current price-to-book ratio: 366.38x
  • The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
  • The price-to-book ratio has decreased from 2145.88x to 366.38x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
1986-04-30 GBX0.63 GBX1342.50 x
1987-04-30 GBX0.41 GBX1342.50 x
1988-04-30 GBX0.20 GBX1342.50 x
1989-04-30 GBX0.34 GBX1342.50 x
1990-04-30 GBX0.34 GBX1342.50 x
1991-04-30 GBX0.73 GBX1342.50 x
1992-04-30 GBX0.60 GBX1342.50 x
1993-04-30 GBX0.58 GBX1342.50 x
1994-04-30 GBX0.56 GBX1342.50 x
1995-04-30 GBX0.52 GBX1342.50 x
1996-04-30 GBX0.53 GBX1342.50 x
1997-04-30 GBX0.50 GBX1342.50 x
1998-04-30 GBX0.51 GBX1342.50 x
1999-04-30 GBX0.56 GBX1342.50 x
2000-04-30 GBX0.56 GBX1342.50 x
2001-04-30 GBX0.63 GBX1342.50 x
2002-04-30 GBX0.66 GBX1342.50 x
2003-04-30 GBX0.69 GBX1342.50 x
2004-04-30 GBX0.60 GBX1342.50 x
2005-04-30 GBX0.28 GBX1342.50 x
2006-04-30 GBX0.75 GBX1342.50 x
2007-04-30 GBX0.97 GBX1342.50 x
2008-04-30 GBX1.13 GBX1342.50 x
2009-04-30 GBX1.08 GBX1342.50 x
2010-04-30 GBX1.05 GBX1342.50 x
2011-04-30 GBX1.43 GBX1342.50 x
2012-04-30 GBX1.56 GBX1342.50 x
2013-04-30 GBX1.60 GBX1342.50 x
2014-04-30 GBX1.66 GBX1342.50 x
2015-04-30 GBX1.71 GBX1342.50 x
2016-04-30 GBX1.70 GBX1342.50 x
2017-04-30 GBX1.76 GBX1342.50 x
2018-04-30 GBX2.02 GBX1342.50 x
2019-04-30 GBX2.17 GBX1342.50 x
2020-04-30 GBX1.83 GBX1342.50 x
2021-04-30 GBX1.85 GBX1342.50 x
2022-04-30 GBX2.31 GBX1342.50 x
2023-04-30 GBX2.41 GBX1342.50 x
2024-04-30 GBX2.98 GBX1342.50 x
2025-04-30 GBX3.66 GBX1342.50 x

Capital Efficiency Dashboard

This dashboard shows how efficiently MS INTERNATIONAL plc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

  • Current Return on Equity (ROE): 23.75%
  • The company demonstrates strong efficiency in generating profits from shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 12.37%
  • • Asset Turnover: 0.88x
  • • Equity Multiplier: 2.19x
  • Recent ROE (23.75%) is above the historical average (8.74%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
1986 16.20% 3.73% 1.29x 3.36x GBX928.90K
1987 -8.77% -1.81% 1.51x 3.21x GBX-1.82 Million
1988 21.35% 4.70% 1.55x 2.94x GBX1.19 Million
1989 22.22% 11.90% 0.97x 1.92x GBX2.18 Million
1990 12.26% 6.21% 1.01x 1.95x GBX423.20K
1991 10.02% 5.23% 1.05x 1.82x GBX4.10K
1992 -9.11% -4.93% 1.11x 1.66x GBX-3.16 Million
1993 1.15% 0.64% 1.10x 1.63x GBX-1.42 Million
1994 3.24% 1.70% 1.02x 1.86x GBX-1.05 Million
1995 -6.03% -2.92% 0.97x 2.14x GBX-2.30 Million
1996 2.13% 0.88% 1.07x 2.26x GBX-1.14 Million
1997 -41.74% -16.52% 1.25x 2.02x GBX-7.07 Million
1998 4.12% 1.95% 1.10x 1.92x GBX-830.20K
1999 4.96% 2.36% 1.11x 1.90x GBX-736.60K
2000 5.94% 2.96% 1.05x 1.91x GBX-575.20K
2001 -6.67% -2.87% 1.15x 2.02x GBX-2.17 Million
2002 12.32% 5.56% 1.10x 2.01x GBX318.70K
2003 2.91% 1.50% 1.01x 1.92x GBX-971.70K
2004 7.02% 3.52% 0.91x 2.19x GBX-392.10K
2005 40.39% 6.97% 1.48x 3.92x GBX1.69 Million
2006 19.05% 5.62% 1.36x 2.49x GBX1.19 Million
2007 18.08% 6.30% 1.29x 2.23x GBX1.35 Million
2008 19.08% 7.30% 1.23x 2.12x GBX1.87 Million
2009 18.04% 6.82% 1.45x 1.82x GBX1.57 Million
2010 12.59% 5.82% 1.04x 2.09x GBX491.70K
2011 21.36% 10.16% 1.11x 1.90x GBX2.93 Million
2012 22.21% 11.28% 1.14x 1.74x GBX3.47 Million
2013 15.21% 8.11% 1.05x 1.79x GBX1.51 Million
2014 8.83% 5.46% 0.93x 1.73x GBX-340.30K
2015 4.78% 2.97% 0.82x 1.96x GBX-1.48 Million
2016 5.65% 3.21% 0.94x 1.88x GBX-1.22 Million
2017 5.16% 2.78% 0.85x 2.19x GBX-1.41 Million
2018 10.14% 4.97% 0.97x 2.10x GBX46.00K
2019 10.65% 4.91% 1.10x 1.97x GBX232.20K
2020 -8.27% -4.07% 0.92x 2.20x GBX-5.50 Million
2021 3.79% 1.91% 0.83x 2.40x GBX-1.93 Million
2022 12.79% 6.62% 0.92x 2.09x GBX1.07 Million
2023 10.02% 4.90% 1.06x 1.93x GBX7.50K
2024 22.64% 10.49% 0.85x 2.53x GBX6.42 Million
2025 23.75% 12.37% 0.88x 2.19x GBX8.41 Million

Industry Comparison

This section compares MS INTERNATIONAL plc's net assets metrics with peer companies in the Conglomerates industry.

Industry Context

  • Industry: Conglomerates
  • Average net assets among peers: $14,652,000
  • Average return on equity (ROE) among peers: 15.01%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
MS INTERNATIONAL plc (MSI) GBX61.19 Million 16.20% 1.19x $31.73K
Amcomri Group plc (AMCO) $20.41 Million 5.13% 1.90x $136.06
FIH Group PLC (FIH) $2.59 Million 4.83% 2.08x $3.76K
PHSC PLC (PHSC) $3.29 Million 7.53% 0.36x $100.07
Supreme PLC (SUP) $32.31 Million 42.54% 0.83x $20.13K