| TIDM | MSI |
|---|---|
| Ticker Code | MSI.L |
| ISIN | GB0005957005 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX502010 |
| Year End | 29-Apr-25 |
| Shares in Issue | 16.43m |
|---|---|
| Market Cap. | £273.56m |
| Market Size | 300 |
| PE Ratio | 18.50 |
| Earnings | 90.00 |
| Dividend | 21.50 |
| Yield | 1.291% |
| # of Trades | 73 |
|---|---|
| Vol Sold | 6,057 |
| Vol Bought | 1,528 |
| 52 Week High | 1,785.00 |
| 52 Week High Date | 11-May-2026 |
| 52 Week Low | 1,065.00 |
| 52 Week Low Date | 17-Jul-2025 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 29 Apr '25 | 29 Apr '24 | 29 Apr '23 | 29 Apr '22 | 30 Apr '21 |
| Revenue | 117.50 | 109.58 | 83.96 | 74.52 | 61.54 |
| Operating Profit / Loss | 18.72 | 14.75 | 5.25 | 6.19 | 1.79 |
| Net Interest | 1.33 | 0.96 | (0.14) | (0.09) | (0.08) |
| Pre Tax Profit | 20.05 | 15.71 | 5.08 | 5.97 | 1.59 |
| Post Tax Profit | 14.53 | 11.50 | 4.12 | 4.93 | 1.18 |
| Profit for the Period | 14.53 | 11.50 | 4.11 | 4.93 | 1.18 |
| Equity Holders of Parent Company | 14.53 | 11.50 | 4.11 | 4.93 | 1.18 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 90.00p | 71.00p | 25.60p | 30.90p | 0.07p |
| Earnings per Share (Diluted) | 87.00p | 67.50p | 24.20p | 29.60p | 0.07p |
| Earnings per Share (Adjusted) | 90.00p | 71.00p | 25.60p | 30.90p | 0.07p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 90.00p | 71.00p | 25.60p | 30.90p | 0.07p |
| Earnings per Share (Diluted) | 87.00p | 67.50p | 24.20p | 29.60p | 0.07p |
| Earnings per Share (Adjusted) | 90.00p | 71.00p | 25.60p | 30.90p | 0.07p |
| Dividend per Share | 18.00p | 19.50p | 15.00p | 9.25p | 8.25p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 29 Apr '25 | 29 Apr '24 | 29 Apr '23 | 29 Apr '22 | 30 Apr '21 |
| Non-Current Assets | |||||
| Intangible Assets | 2.37 | 2.45 | 2.40 | 3.00 | 3.56 |
| Property, Plant and Equipment | 30.64 | 28.71 | 26.05 | 26.02 | 19.64 |
| Investments | n/a | n/a | n/a | 0.03 | 0.04 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 0.44 | 0.32 | 1.68 | 1.43 | 1.61 |
| Total Non-Current Assets | 33.44 | 31.49 | 30.12 | 30.49 | 24.84 |
| Current Assets | |||||
| Inventories | 30.73 | 25.25 | 24.76 | 16.33 | 12.42 |
| Trade and Other Receivables | 33.67 | 28.88 | 9.03 | 12.75 | 11.38 |
| Cash at Bank and in Hand | 23.75 | 35.51 | 12.34 | 18.09 | 17.39 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 12.55 | 8.17 | 3.06 | 2.93 | 8.36 |
| Total Current Assets | 100.69 | 97.81 | 49.19 | 50.10 | 49.55 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 134.14 | 129.29 | 79.31 | 80.59 | 74.39 |
| Current Liabilities | |||||
| Borrowings | 0.35 | 0.38 | 0.38 | 0.35 | 0.17 |
| Other Current Liabilities | 62.46 | 63.97 | 29.87 | 33.21 | 34.16 |
| Total Current Liabilities | 62.82 | 64.35 | 30.25 | 33.56 | 34.33 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 0.06 | 0.42 | 0.83 | 1.16 | 0.38 |
| Provisions | 2.24 | 2.05 | 2.94 | 2.58 | 1.55 |
| Other Non-Current Liabilities | 7.83 | 10.02 | 4.22 | 4.72 | 7.09 |
| Total Non-Current Liabilities | 10.13 | 12.49 | 7.99 | 8.46 | 9.03 |
| Net Assets | 61.19 | 52.46 | 41.08 | 38.58 | 31.04 |
| Capital and Reserves | |||||
| Share Capital | 1.78 | 1.78 | 1.78 | 1.78 | 1.78 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 6.09 | 11.02 | 12.62 | 12.12 | 8.85 |
| Retained Earnings | 53.32 | 39.66 | 26.67 | 24.67 | 20.40 |
| Shareholders Funds | 61.19 | 52.46 | 41.08 | 38.58 | 31.04 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 61.19 | 52.46 | 41.08 | 38.58 | 31.04 |
| 29 Apr '25 | 29 Apr '24 | 29 Apr '23 | 29 Apr '22 | 30 Apr '21 | |
| Operating Margin | 15.93% | 13.46% | 6.25% | 8.30% | 2.91% |
| Return on Capital Employed | 30.45% | 27.91% | 12.17% | 15.28% | 5.65% |
| Dividend Cover | 3.91 | 3.64 | 1.71 | 4.12 | 0.87 |
| Dividend Yield | 2.30 | 2.10 | 2.90 | 2.50 | 0.10 |
| PE Ratio | 11.20 | 12.80 | 19.90 | 9.60 | 2,201.50 |
| PEG | n/a | n/a | n/a | 0.50 | n/a |
| Dividend per Share Growth | n/a | (15.22%) | (23.08%) | (50.00%) | n/a |
| Net Asset Value per Share | 365.69p | 310.92p | 240.46p | 221.15p | 169.67p |