Loading…
No business profile yet.
Size MS International (MSI.L) is a United Kingdom Industrials company (Aerospace & Defense) with a market value of $350M, the 342nd largest of 363 United Kingdom companies the cockpit tracks. Shares closed at £1,585 on 6 Nov 2026.
Performance Over six months the shares fell 7.8%, against -26.1% for the median peer and +3.6% for the United Kingdom market (cap-weighted) — 6th highest of 20 in its peer set.
Growth Revenue fell 2.1% over the last twelve months (peer median +8.9%); the operating margin is 12.9% (peer median 1.7%).
Valuation It trades at 1.9× enterprise value to sales against a peer median of 5.0× (4th cheapest of 20).
Price implies For today's price to make sense, revenue must grow about -8% a year for seven years (Req g). Recent delivered growth is +13%, so the hurdle is -21 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 42.2 points above its cost of capital (6.8% WACC).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | £115M | £115M | £118M | £110M | £84.0M |
| Revenue growth | — | -2% | +7% | +31% | — |
| Gross profit | £39.5M | £39.5M | £40.0M | £33.9M | £23.4M |
| EBITDA | £17.7M | £17.0M | £19.7M | £15.5M | £7.99M |
| Net income | £11.0M | £11.0M | £14.5M | £11.5M | £4.12M |
| Free cash flow | £23.3M | £23.3M | -£6.98M | £31.7M | -£2.37M |
| Capital expenditure | £3.39M | £3.39M | £3.75M | £5.04M | £1.97M |
| Total debt | n/a | £910,000 | £414,000 | £804,000 | £1.21M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | MSI.L | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +1.3% | -13.3% | 3rd highest of 21 |
| 6-month return | -7.8% | -26.1% | 6th highest of 20 |
| Distance from 52-week high | -11.9% | -46.6% | highest of 21 |
| Revenue growth (TTM) | -2.1% | +8.9% | 9th lowest of 21 |
| Operating margin | 12.9% | 1.7% | 5th highest of 20 |
| EV / Sales | 1.9× | 5.0× | 4th cheapest of 20 |
| Growth the price implies (Req g, 7 yrs) | -7.8% | 10.9% | least demanding of 8 |
| Growth delivered (Del g) | +13.3% | +18.8% | 4th lowest of 8 |
| Hurdle (Req g minus delivered) | -21.1 pp | -4.3 pp | 3rd least demanding of 8 |
| ROIC minus cost of capital | +42.2 pp | -5.1 pp | highest of 20 |
| EV / EBITDA | 12.1× | 13.2× | 3rd cheapest of 8 |
| Net debt / EBITDA | -2.6× | 1.6× | 2nd least indebted of 10 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | EV / Sales | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| MS International MSI.L | United Kingdom | $350M | -8% | -2% | 13% | 1.9× | -7.8% | +13.3% |
| Innovative Solutions and Support IA | United States | $348M | n/a | +20% | 27% | 4.2× | 2.6% | +31.3% |
| Ideaforge Technology IDEAFORGE.NS | India | $353M | -15% | +221% | -8% | 11.8× | n/a | n/a |
| Integrity Technology 688244.SS | China | $344M | -23% | -28% | -30% | 7.3× | n/a | n/a |
| Sichuan Tianwei Electronic 688511.SS | China | $342M | -20% | -56% | -49% | 29.6× | 10.9% | -8.8% |
| Beijing Hengyu Datacom Aviation Equipment 300965.SZ | China | $338M | -33% | -11% | -8% | 8.6× | 26.4% | -1.2% |
| New Power Plasma 144960.KS | South Korea | $326M | +62% | +22% | 8% | 1.2× | 3.6% | +39.7% |
| ispace,inc 9348.T | Japan | $311M | -28% | -56% | -681% | 23.0× | n/a | n/a |
| Chengdu Jouav Automation Tech 688070.SS | China | $399M | -34% | +5% | 2% | 4.8× | n/a | n/a |
| Beijing Andawell Science & Technology 300719.SZ | China | $400M | -32% | -3% | -4% | 4.8× | n/a | n/a |
| Chengdu Tianjian Technology 002977.SZ | China | $306M | -37% | -357% | n/a | n/a | n/a | n/a |
| Chenfull Precision 6829.TWO | Taiwan | $293M | -40% | +34% | 16% | 4.8× | n/a | n/a |
| Beijing Emerging Eastern Aviation Equipment 002933.SZ | China | $420M | -20% | -6% | 6% | 6.4× | n/a | n/a |
| Virgin Galactic SPCE | United States | $420M | -6% | -39% | -24,588% | 384.3× | n/a | n/a |
| Chengdu Lihang Technology 603261.SS | China | $458M | +19% | +35% | -52% | 8.1× | n/a | n/a |
| TAT Technologies TATT | United States | $481M | +2% | +14% | 11% | 2.3× | 16.8% | +18.8% |
| Tokyo Keiki 7721.T | Japan | $494M | -37% | +5% | 9% | 1.5× | n/a | n/a |
| Nippon Avionics 6946.T | Japan | $505M | -26% | +45% | 21% | 2.7× | n/a | n/a |
| Figeac Aero FGA.PA | France | $506M | -3% | +13% | 6% | 1.5× | 14.7% | +18.9% |
| Park Aerospace PKE | United States | $515M | -30% | +28% | 21% | 5.0× | 4.8% | +9.6% |
| Satellogic SATL | United States | $535M | -54% | +369% | -67% | 16.0× | n/a | n/a |