Data is not available at this time.
Mistras Group, Inc. operates in the asset protection solutions sector, providing technology-enabled services to industries such as oil and gas, aerospace, power generation, and transportation. The company specializes in non-destructive testing (NDT), inspection, and engineering services, ensuring structural integrity and regulatory compliance for critical infrastructure. Its revenue model is primarily service-based, with contracts spanning recurring maintenance, project-based inspections, and advanced data analytics. Mistras holds a competitive position as a trusted provider of mission-critical safety solutions, leveraging proprietary technologies and a global footprint to serve blue-chip clients. The company differentiates itself through integrated service offerings, combining traditional inspection methods with digital tools like predictive analytics and remote monitoring. This positions Mistras as a key enabler of operational reliability in high-risk industries where failure prevention is paramount. The company’s expertise in complex environments allows it to maintain long-term customer relationships and steady demand, though it faces competition from both specialized firms and in-house operator teams.
Mistras Group reported revenue of $729.6 million for FY 2024, with net income of $18.96 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $0.60. Operating cash flow was $50.1 million, while capital expenditures totaled $17.9 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash flow suggests moderate operational efficiency, though margins remain constrained by competitive pricing and project-based volatility.
The company’s earnings power is supported by recurring service contracts, which provide stable cash flows, albeit with modest profitability. Capital efficiency appears balanced, with capex representing 35.7% of operating cash flow, directed toward maintaining technological capabilities and service infrastructure. The diluted EPS of $0.60 reflects the capital structure’s leverage, with interest expenses likely pressuring net income given total debt of $201.5 million.
Mistras Group’s balance sheet shows $18.3 million in cash and equivalents against total debt of $201.5 million, implying a leveraged position. The debt-to-equity ratio warrants monitoring, though operating cash flow coverage of interest obligations appears manageable. Liquidity is adequate for near-term needs, but the company may prioritize deleveraging to improve financial flexibility.
Revenue growth trends are tied to industrial activity and regulatory-driven inspection demand. The company does not pay dividends, opting to reinvest cash flow into organic growth and debt reduction. Future expansion may hinge on cross-selling digital solutions and penetrating emerging markets, though cyclical industry exposure could lead to uneven performance.
With a market cap derived from 30.9 million shares outstanding, Mistras trades at a P/E multiple reflective of its niche positioning and moderate growth prospects. Investors likely price in expectations of margin improvement and debt reduction, balanced against macroeconomic risks in core sectors like energy and infrastructure.
Mistras’ strategic advantages lie in its technical expertise, diversified client base, and hybrid service-digital offerings. The outlook depends on industrial capex cycles and adoption of predictive maintenance technologies. Success will require scaling higher-margin analytics services while managing leverage. Regulatory tailwinds in infrastructure safety could offset cyclical headwinds.
Company filings (10-K), CIK 0001436126
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |