MS INTERNATIONAL plc (MSI) - Net Assets
Based on the latest financial reports, MS INTERNATIONAL plc (MSI) has net assets worth GBX61.19 Million GBX (≈ $7.44K USD) 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 ≈ $16.32K USD) and total liabilities (GBX72.95 Million ≈ $8.88K USD). 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. Check asset resilience ratio of MS INTERNATIONAL plc to evaluate the company's liquid asset resilience ratio.
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. Also explore MS INTERNATIONAL plc asset portfolio for the complete picture of this company's asset base.
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. For live valuation and market cap data, see MSI stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-04-30 | GBX61.19 Million ≈ $7.44K |
+20.46% |
| 2024-04-30 | GBX50.80 Million ≈ $6.18K |
+23.67% |
| 2023-04-30 | GBX41.08 Million ≈ $5.00K |
+6.48% |
| 2022-04-30 | GBX38.58 Million ≈ $4.69K |
+24.29% |
| 2021-04-30 | GBX31.04 Million ≈ $3.78K |
+3.01% |
| 2020-04-30 | GBX30.13 Million ≈ $3.67K |
-15.84% |
| 2019-04-30 | GBX35.80 Million ≈ $4.36K |
+7.18% |
| 2018-04-30 | GBX33.40 Million ≈ $4.06K |
+15.01% |
| 2017-04-30 | GBX29.04 Million ≈ $3.53K |
+3.50% |
| 2016-04-30 | GBX28.06 Million ≈ $3.41K |
-0.84% |
| 2015-05-02 | GBX28.30 Million ≈ $3.44K |
0.00% |
| 2015-04-30 | GBX28.30 Million ≈ $3.44K |
-2.90% |
| 2014-05-03 | GBX29.14 Million ≈ $3.55K |
0.00% |
| 2014-04-30 | GBX29.14 Million ≈ $3.55K |
+0.31% |
| 2013-04-30 | GBX29.05 Million ≈ $3.54K |
+2.28% |
| 2012-04-30 | GBX28.41 Million ≈ $3.46K |
+10.21% |
| 2011-04-30 | GBX25.77 Million ≈ $3.14K |
+35.85% |
| 2010-04-30 | GBX18.97 Million ≈ $2.31K |
-2.70% |
| 2009-04-30 | GBX19.50 Million ≈ $2.37K |
-5.40% |
| 2008-04-30 | GBX20.61 Million ≈ $2.51K |
+23.53% |
| 2007-04-30 | GBX16.69 Million ≈ $2.03K |
+27.31% |
| 2006-04-30 | GBX13.11 Million ≈ $1.59K |
+135.99% |
| 2005-04-30 | GBX5.55 Million ≈ $675.76 |
-57.80% |
| 2004-04-30 | GBX13.16 Million ≈ $1.60K |
-3.91% |
| 2003-04-30 | GBX13.70 Million ≈ $1.67K |
-0.33% |
| 2002-04-30 | GBX13.74 Million ≈ $1.67K |
+5.79% |
| 2001-04-30 | GBX12.99 Million ≈ $1.58K |
-8.40% |
| 2000-04-30 | GBX14.18 Million ≈ $1.73K |
-2.97% |
| 1999-04-30 | GBX14.62 Million ≈ $1.78K |
+3.57% |
| 1998-04-30 | GBX14.11 Million ≈ $1.72K |
+3.26% |
| 1997-04-30 | GBX13.67 Million ≈ $1.66K |
-5.76% |
| 1996-04-30 | GBX14.50 Million ≈ $1.76K |
+1.06% |
| 1995-04-30 | GBX14.35 Million ≈ $1.75K |
-7.14% |
| 1994-04-30 | GBX15.45 Million ≈ $1.88K |
-3.56% |
| 1993-04-30 | GBX16.02 Million ≈ $1.95K |
-3.03% |
| 1992-04-30 | GBX16.53 Million ≈ $2.01K |
-19.41% |
| 1991-04-30 | GBX20.50 Million ≈ $2.49K |
+7.28% |
| 1990-04-30 | GBX19.11 Million ≈ $2.33K |
+5.67% |
| 1989-04-30 | GBX18.09 Million ≈ $2.20K |
+71.60% |
| 1988-04-30 | GBX10.54 Million ≈ $1.28K |
+10.26% |
| 1987-04-30 | GBX9.56 Million ≈ $1.16K |
-35.95% |
| 1986-04-30 | GBX14.93 Million ≈ $1.82K |
-- |
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 |
|---|---|
|
iCoreConnect Inc. Common stock
NASDAQ:ICCT
|
$3.23 Million |
|
Comanche International Public Company Limited
BK:COMAN
|
$3.24 Million |
|
Victorian Plumbing Group PLC
LSE:VIC
|
$3.24 Million |
|
SIGNATURE RESOURCES NEW
F:3S30
|
$3.24 Million |
|
Route1 Inc
V:ROI
|
$3.23 Million |
|
Rebosis Property Fund Ltd
JSE:REA
|
$3.23 Million |
|
WF International Limited Ordinary Shares
NASDAQ:WXM
|
$3.23 Million |
|
Albion Technology & General VCT PLC
LSE:AATG
|
$3.22 Million |
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: 442.11x
- 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 2589.45x to 442.11x 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 | GBX1620.00 | x |
| 1987-04-30 | GBX0.41 | GBX1620.00 | x |
| 1988-04-30 | GBX0.20 | GBX1620.00 | x |
| 1989-04-30 | GBX0.34 | GBX1620.00 | x |
| 1990-04-30 | GBX0.34 | GBX1620.00 | x |
| 1991-04-30 | GBX0.73 | GBX1620.00 | x |
| 1992-04-30 | GBX0.60 | GBX1620.00 | x |
| 1993-04-30 | GBX0.58 | GBX1620.00 | x |
| 1994-04-30 | GBX0.56 | GBX1620.00 | x |
| 1995-04-30 | GBX0.52 | GBX1620.00 | x |
| 1996-04-30 | GBX0.53 | GBX1620.00 | x |
| 1997-04-30 | GBX0.50 | GBX1620.00 | x |
| 1998-04-30 | GBX0.51 | GBX1620.00 | x |
| 1999-04-30 | GBX0.56 | GBX1620.00 | x |
| 2000-04-30 | GBX0.56 | GBX1620.00 | x |
| 2001-04-30 | GBX0.63 | GBX1620.00 | x |
| 2002-04-30 | GBX0.66 | GBX1620.00 | x |
| 2003-04-30 | GBX0.69 | GBX1620.00 | x |
| 2004-04-30 | GBX0.60 | GBX1620.00 | x |
| 2005-04-30 | GBX0.28 | GBX1620.00 | x |
| 2006-04-30 | GBX0.75 | GBX1620.00 | x |
| 2007-04-30 | GBX0.97 | GBX1620.00 | x |
| 2008-04-30 | GBX1.13 | GBX1620.00 | x |
| 2009-04-30 | GBX1.08 | GBX1620.00 | x |
| 2010-04-30 | GBX1.05 | GBX1620.00 | x |
| 2011-04-30 | GBX1.43 | GBX1620.00 | x |
| 2012-04-30 | GBX1.56 | GBX1620.00 | x |
| 2013-04-30 | GBX1.60 | GBX1620.00 | x |
| 2014-04-30 | GBX1.66 | GBX1620.00 | x |
| 2015-04-30 | GBX1.71 | GBX1620.00 | x |
| 2016-04-30 | GBX1.70 | GBX1620.00 | x |
| 2017-04-30 | GBX1.76 | GBX1620.00 | x |
| 2018-04-30 | GBX2.02 | GBX1620.00 | x |
| 2019-04-30 | GBX2.17 | GBX1620.00 | x |
| 2020-04-30 | GBX1.83 | GBX1620.00 | x |
| 2021-04-30 | GBX1.85 | GBX1620.00 | x |
| 2022-04-30 | GBX2.31 | GBX1620.00 | x |
| 2023-04-30 | GBX2.41 | GBX1620.00 | x |
| 2024-04-30 | GBX2.98 | GBX1620.00 | x |
| 2025-04-30 | GBX3.66 | GBX1620.00 | 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: $215,489,400
- Average return on equity (ROE) among peers: 22.34%
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 | $3.23 Million |
| FIH Group PLC (FIH) | $43.97 Million | 7.10% | 0.92x | $365.59K |
| Halma PLC (HLMA) | $828.40 Million | 18.61% | 0.75x | $208.04 Million |
| Hargreaves Services Plc (HSP) | $194.20 Million | 7.60% | 0.63x | $3.19 Million |
| PHSC PLC (PHSC) | $804.00K | 34.95% | 0.24x | $10.01K |
| Supreme PLC (SUP) | $10.07 Million | 43.42% | 2.73x | $2.28 Million |
About MS INTERNATIONAL plc
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