stockrow
Monday 9 November 2026
Export MAIR’s income statement to Excel — free account
Madison Air Solutions Corporation
MAIRIndustrials Building Products & Equipment
Madison Air Solutions Corporation’s revenue for fiscal 2025 (year ended December 2025) was $3.3 billion, up 27.3% from fiscal 2024.
24.52
1.48
+6.42%
Follow MAIR
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 2,556 | 2,625 | 3,340 | 3,425 | +14.3% | 4,062 | 4,771 | 4,741 | +12.4% | |
| Gross margin, % | — | — | — | — | — | — | — | 36.69 | 38.36 | 38.55 | 38.43 | +1.9 pt | ||||||
| EBT | — | — | — | — | — | — | — | 88 | 189 | 192 | 281 | +47.5% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 3.45 | 7.21 | 5.75 | 8.19 | +2.3 pt | ||||||
| Net income | — | — | — | — | — | — | — | 77 | 236 | 124 | 269 | +27.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 7.97 | 8.18 | 10.42 | 7.29 | +14.3% | |||||
| Earnings | — | — | — | — | — | — | — | 0.18 | 0.55 | 0.30 | 0.44 | +29.1% | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.90 | 0.06 | 1.50 | 1.58 | +29.1% | ||||||
| Capex | — | — | — | — | — | — | — | (0.05) | (0.07) | (0.12) | (0.12) | +48.3% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.84 | (0.01) | 1.38 | 1.46 | +27.8% | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | (0.29) | 0.26 | 7.77 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 321 | 321 | 321 | 358 | 0.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 88.64 | 88.64 | 88.64 | 52.36 | 88.6 | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 3.16 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | 71.23 | 71.23 | 71.23 | 2.96 | 71.2 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 3.97 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 24.23 | 24.23 | 24.23 | 19.88 | 24.2 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 288 | 18 | 480 | 742 | +29.1% | |||||
| Capex | — | — | — | — | — | — | — | (17) | (22) | (38) | (58) | +48.2% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 271 | (4) | 443 | 685 | +27.8% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 630 | 455 | 618 | (27.9%) | |||||
| Net debt | — | — | — | — | — | — | — | — | 3,713 | 5,442 | 2,792 | +46.6% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (92) | 82 | 3,650 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 6.43 | 1.42 | 3.90 | +1.4 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 8.21 | 6.02 | 5.83 | +6.0 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | (1,865.38) | 0.00 | (1,865.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 8,650 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.39 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Madison Air Solutions Corporation vs peers in Building Products & Equipment (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MAS Masco Corporation | $15.9B | 17.6× | 17.5× | +2.56% (above 0%: growing) | +36.06% (above 0%: growing) | −20.00% (below 0%: shrinking) | 36.62% | 17.24% | Compare |
| CSL Carlisle Companies Incorporated | $14.5B | 21.1× | 20.3× | +8.65% (above 0%: growing) | +5.21% (above 0%: growing) | −29.51% (below 0%: shrinking) | 33.82% | 20.04% | Compare |
| LII Lennox International, Inc. | $11.7B | 15.8× | 16.1× | +10.21% (above 0%: growing) | −8.27% (below 0%: shrinking) | +36.71% (above 0%: growing) | 31.62% | 19.85% | Compare |
| MAIR Madison Air Solutions Corporation | $11.6B | 52.4× | 34.7× | — | — | +79.04% (above 0%: growing) | 38.98% | 19.70% | |
| OC Owens Corning Inc | $9.4B | — (loss-making) | 45.4× | −7.27% (below 0%: shrinking) | n/m | −16.47% (below 0%: shrinking) | 24.71% | (6.11%) | Compare |
| WMS Advanced Drainage Systems, Inc. | $9.2B | 23.5× | 20.0× | +4.59% (above 0%: growing) | −27.32% (below 0%: shrinking) | −22.85% (below 0%: shrinking) | 38.89% | 21.91% | Compare |
| AWI Armstrong World Industries, Inc. | $7.2B | 22.8× | 21.7× | +11.90% (above 0%: growing) | +10.25% (above 0%: growing) | −29.42% (below 0%: shrinking) | 40.08% | 27.57% | Compare |
| SPXC SPX Technologies, Inc. | $7.2B | 23.9× | 22.0× | +20.53% (above 0%: growing) | +25.78% (above 0%: growing) | −79.92% (below 0%: shrinking) | 39.12% | 16.14% | Compare |
| BLDR Builders FirstSource, Inc. | $6.7B | 168× | 2,092× | −2.21% (below 0%: shrinking) | −49.42% (below 0%: shrinking) | −83.67% (below 0%: shrinking) | 27.82% | 2.57% | Compare |
| Median of peers | $9.3B | 22.8× | 21.0× | +6.62% | +5.21% | −26.13% | 35.22% | 18.55% |
Madison Air Solutions Corporation (MAIR) Latest News
5 Nov
22 Oct
28 Aug
18 Aug
17 Aug
17 Jun
MAIR metrics, ten years each
- Revenue
- Net income
- EPS (diluted)
- EBITDA
- Free cash flow
- Operating cash flow
- Gross margin
- Operating margin
- Net margin
- Free cash flow margin
- P/E ratio
- P/S ratio
- P/B ratio
- Price to free cash flow
- EV/EBITDA
- EV/Sales
- EV/FCF
- Return on equity
- Return on assets
- Return on invested capital
- Debt to equity
- Shares outstanding
- Book value per share