CWH · Camping World Holdings, Inc.
$5.96
-0.06 (-1.00%)
At close · Jul 21
Market Cap
$645.73M
Shares
102.99M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$6.37B
+4.4%
FY2025
Net Income
-$89.8M
-132.4%
FY2025
Gross Margin
29.47%
-0.5pp
FY2025
Operating Margin
2.83%
+0.4pp
FY2025
Diluted EPS
$3.09
+290.7%
FY2020
Operating Cash Flow
-$131.99M
-153.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $6.31B | $6.37B | $6.1B | $6.23B | $6.97B | $6.91B | $5.45B | $4.89B | $4.79B | $4.28B | $3.52B | $3.28B | $2.63B | |
| $4.46B | $4.49B | $4.27B | $4.35B | $4.7B | $4.46B | $3.74B | $3.6B | $3.43B | $3.04B | $2.52B | $2.38B | $1.89B | |
| $1.85B | $1.88B | $1.83B | $1.88B | $2.26B | $2.46B | $1.7B | $1.29B | $1.36B | $1.24B | $993.73M | $899.03M | $746.2M | |
| — | 29.47% | 29.93% | 30.17% | 32.47% | 35.53% | 31.26% | 26.32% | 28.44% | 28.99% | 28.26% | 27.42% | 28.32% | |
| $1.57B | $1.6B | $1.57B | $1.54B | $1.61B | $1.57B | $1.16B | $1.14B | $1.07B | $853.16M | $691.88M | $634.89M | $536.49M | |
| — | $3.6M | $3.6M | $3.8M | $13.5M | $4.8M | $4.6M | $5.2M | $4.5M | $2.6M | $1M | $800K | $800K | |
| $95.51M | $95.34M | $81.19M | $68.64M | $80.3M | $66.42M | $51.98M | $59.93M | $49.32M | $31.55M | $24.7M | $24.1M | $24.6M | |
| — | — | — | $5.54M | — | — | — | — | — | — | — | — | — | |
| $1.67B | $1.7B | $1.68B | $1.61B | $1.69B | $1.66B | $1.23B | $1.28B | $1.16B | $884.96M | $717.23M | $658.75M | $561.12M | |
| $181.45M | $180.2M | $148.57M | $267.07M | $568.53M | $799.54M | $476.2M | $8.75M | $201.02M | $355.96M | $276.5M | $240.27M | $185.08M | |
| — | 2.83% | 2.44% | 4.29% | 8.16% | 11.56% | 8.74% | 0.18% | 4.19% | 8.32% | 7.86% | 7.33% | 7.02% | |
| $276.96M | $275.54M | $229.76M | $335.72M | $648.83M | $865.96M | $528.18M | $68.68M | $250.34M | $387.5M | $301.2M | $264.37M | $209.68M | |
| -$59.88M | -$60.05M | -$238.83M | -$217.67M | -$118.41M | -$65.35M | -$74.24M | -$99.47M | -$104.64M | $29.65M | -$72.22M | -$64.62M | -$59.31M | |
| $121.57M | $120.16M | -$90.26M | $49.4M | $450.12M | $734.2M | $401.96M | -$90.72M | $96.37M | $385.6M | $204.28M | $175.65M | $125.77M | |
| $229.18M | $225.8M | -$11.38M | -$3.53M | $112.28M | $92.12M | $57.74M | $29.58M | $30.79M | $154.91M | $5.8M | $1.36M | $2.14M | |
| -$121.23M | -$89.8M | -$38.64M | $33.37M | $123.75M | $278.46M | $122.35M | -$60.59M | $10.4M | $29.85M | $188.89M | $174.29M | $123.63M | |
| — | -1.41% | -0.63% | 0.54% | 1.78% | 4.03% | 2.25% | -1.24% | 0.22% | 0.7% | 5.37% | 5.32% | 4.69% | |
| -$13.7M | -$15.84M | -$40.24M | $19.56M | $214.08M | $363.61M | $221.87M | -$59.71M | $55.18M | $200.84M | $9.59M | — | — | |
| -$93.92M | -$89.8M | -$38.64M | $33.37M | $123.75M | $278.46M | $122.35M | -$60.59M | $10.4M | $29.85M | $191.66M | $178.53M | $123.63M | |
| USD/shares | — | — | — | — | — | — | $3.11 | -$1.62 | $0.28 | $1.12 | $0.08 | — | — |
| USD/shares | — | — | — | — | — | — | $3.09 | -$1.62 | $0.28 | $1.12 | $0.07 | — | — |
| shares | — | — | — | — | — | — | 39.38M | 37.31M | 36.99M | 26.62M | — | — | — |
| shares | — | — | — | — | — | — | 40.01M | 37.35M | 88.88M | 26.62M | — | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2025: $257.54M in buybacks, $425.93M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.30×
Auto & Truck Dealerships median 0.78×
EV/EBIT
10.26×
Auto & Truck Dealerships median 15.46×
P/E (TTM)
—
Auto & Truck Dealerships median 17.82×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Rv And Outdoor Retail | $6,169,398,000 | $5,905,399,000 | $6,032,720,000 | $6,774,885,000 | $6,733,032,000 | $5,265,614,000 | $4,712,481,000 | $4,619,357,000 |
| Good Sam Services And Plans | $200,932,000 | $195,630,000 | $194,827,000 | $192,622,000 | $180,926,000 | $182,758,000 | $181,526,000 | $174,641,000 |
| Good Sam Club Services and Plans | $199,751,000 | $194,575,000 | $193,827,000 | $192,128,000 | $180,722,000 | $180,977,000 | $179,538,000 | $172,660,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| New Vehicles | $2,761,149,000 | $2,825,640,000 | $2,576,278,000 | $3,228,077,000 | $3,299,454,000 | $2,823,311,000 | $2,370,321,000 | $2,512,854,000 |
| Used Vehicles | $1,970,224,000 | $1,613,849,000 | $1,979,632,000 | $1,877,601,000 | $1,686,217,000 | $984,853,000 | $857,628,000 | $732,017,000 |
| Products Service And Other | $756,984,000 | $820,111,000 | $870,038,000 | $999,214,000 | $1,100,942,000 | $948,890,000 | $1,034,577,000 | $949,383,000 |
| Finance and Insurance Net | $639,544,000 | $599,718,000 | $562,256,000 | $623,456,000 | $598,475,000 | $464,261,000 | $401,302,000 | $383,711,000 |
| Good Sam Services And Plans | $199,751,000 | $194,575,000 | $193,827,000 | $192,128,000 | $180,722,000 | $180,977,000 | $179,538,000 | $172,660,000 |
| Good Sam Club | $41,497,000 | $46,081,000 | $44,516,000 | $46,537,000 | $47,944,000 | $44,299,000 | $48,653,000 | $41,392,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|
| Rv And Outdoor Retail | $159,626,000 | $528,564,000 | $798,846,000 | $429,950,000 | -$42,609,000 | $138,085,000 | $291,594,000 |
| Good Sam Services And Plans | $106,748,000 | $90,857,000 | $74,765,000 | $88,288,000 | $83,635,000 | $81,138,000 | $73,976,000 |
Operating Margin by Segment (%)
| Component | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|
| Rv And Outdoor Retail | 2.6% | 7.8% | 11.9% | 8.2% | -0.9% | 3% |
| Good Sam Services And Plans | 54.8% | 47.2% | 41.3% | 48.3% | 46.1% | 46.5% |
Key facts
CIK
1669779
CUSIP
13462K109
13F (30d)
21 filings
21 filers
Visit website
Investor relations