THO · Thor Industries Inc
Market Cap
$4.01B
Shares
52.06M
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
$9.58B
-4.6%
FY2025
Net Income
$258.56M
-2.5%
FY2025
Gross Margin
13.99%
-0.5pp
FY2025
Diluted EPS
$4.84
-2%
FY2025
Operating Cash Flow
$577.92M
+5.9%
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 | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $9B – $9.5B | $9.82B | $9.58BG | $10.04B | $11.12B | $16.31B | $12.32B | $8.17B | $7.86B | $8.33B | $7.25B | $4.58B | — | — | — | — | — | — | — | |
| — | $8.52B | $8.24B | $8.59B | $9.53B | $13.51B | $10.42B | $7.05B | $6.89B | $7.16B | $6.2B | $3.86B | $3.45B | $3.06B | $2.82B | $2.32B | $2.42B | $1.97B | $1.37B | |
| — | $1.3B | $1.34B | $1.45B | $1.6B | $2.81B | $1.89B | $1.12B | $973.09M | $1.16B | $1.04B | $726.33M | $557.55M | $470.4M | $424.54M | $319.53M | $333.14M | $307.09M | $152.54M | |
| — | — | 13.99% | 14.46% | 14.35% | 17.2% | 15.38% | 13.69% | 12.37% | 13.98% | 14.4% | 15.85% | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | $9.38M | $2.01M | $2.58M | — | — | — | — | — | — | — | — | |
| — | $934.84M | $922.55M | $895.53M | $870.05M | $1.12B | $869.92M | $634.12M | $536.04M | $477.44M | $419.85M | $306.27M | $250.89M | $208.71M | $194.65M | $148.26M | $180.86M | $147.41M | $124.58M | |
| — | $113.9M | $119.03M | $132.54M | $140.81M | $156.95M | $117.18M | $97.23M | $75.64M | $55.12M | $63.93M | $27.96M | $16.02M | $12.92M | $10.46M | $10.65M | $10.26M | $510K | $476K | |
| — | $268.24M | $271.21M | $277.15M | $276.93M | $284.45M | $230.58M | $196.17M | $148.78M | $93.22M | $98.26M | $52.58M | $31.38M | $25.83M | $24.99M | $24.98M | $24.01M | $13.23M | $13.48M | |
| — | — | — | — | $97.45M | $90.09M | $93.55M | $107.32M | $68.11M | $5.19M | $9.73M | $1.59M | $180K | $10K | $6000 | $47K | $212K | $395K | $525K | |
| — | — | — | — | — | $1.13M | $797K | $3.12M | $8.08M | $2.15M | $923K | $743K | $1.29M | $1.58M | $2.63M | $3.74M | $3.91M | $5.52M | $5.53M | |
| — | $119.33M | $45.57M | $13.62M | $11.31M | $17.33M | $30.25M | $305K | -$1.85M | $3.96M | $5.38M | $1.18M | $1.14M | $3.2M | $1.92M | $1.07M | — | — | — | |
| — | -$296K | -$3.78M | -$13.11M | -$10.13M | — | — | — | — | — | — | — | — | — | — | $198K | $267K | $217K | $566K | |
| — | $330.32M | $296.19M | $348.84M | $499.35M | $1.46B | $844.58M | $272.9M | $184.67M | $633.03M | $556.39M | $383.31M | $292.9M | $252.82M | $221.97M | $165.39M | $132.34M | $171.39M | $23.4M | |
| — | $70.35M | $39.6M | $83.44M | $125.11M | $321.62M | $183.71M | $51.51M | $52.2M | $202.88M | $182.13M | $125.29M | $90.89M | $77.3M | $70.3M | $53.95M | $46.35M | $61.33M | $6.25M | |
| — | $262.46M | $258.56M | $265.31M | $374.27M | $1.14B | $659.87M | $222.97M | $133.28M | $430.15M | $374.25M | $256.52M | $199.39M | $179M | $152.86M | $121.74M | $106.27M | $110.06M | $17.14M | |
| — | — | 2.7% | 2.64% | 3.37% | 6.98% | 5.36% | 2.73% | 1.69% | 5.16% | 5.16% | 5.6% | — | — | — | — | — | — | — | |
| — | -$2.49M | -$1.97M | $92K | -$31K | $439K | $998K | -$1.59M | -$810K | $0 | — | — | — | — | — | — | — | — | — | |
| — | $314.56M | $362.66M | $240.15M | $487.33M | $911.58M | $677.5M | $306.97M | $76.27M | $430.15M | $374.25M | $256.52M | $199.39M | $179.02M | $152.9M | $121.75M | $106.53M | $108.67M | — | |
| USD/shares | — | $4.98 | $4.87 | $4.98 | $7.00 | $20.67 | $11.93 | $4.04 | $2.47 | $8.17 | $7.12 | $4.89 | $3.75 | $3.36 | $2.88 | $2.26 | $1.92 | $2.08 | $0.31 |
| USD/shares | $3.30 – $3.80 | $4.96 | $4.84G | $4.94 | $6.95 | $20.59 | $11.85 | $4.02 | $2.47 | $8.14 | $7.09 | $4.88 | $3.74 | $3.35 | $2.88 | $2.26 | $1.92 | $2.07 | $0.31 |
| shares | — | — | 53.09M | 53.25M | 53.48M | 55.03M | 55.33M | 55.17M | 53.91M | 52.67M | 52.56M | 52.46M | 53.17M | 53.27M | 53.01M | 53.85M | 55.27M | 53.02M | 55.43M |
| shares | — | — | 53.4M | 53.69M | 53.86M | 55.26M | 55.69M | 55.4M | 54.03M | 52.85M | 52.76M | 52.59M | 53.28M | 53.36M | 53.12M | 53.9M | 55.37M | — | — |
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. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $700.57M in buybacks, $551.66M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.46×
Peer median 0.77×
EV/EBIT
—
Peer median 15.34×
P/E (TTM)
15.53×
Peer median 21.16×
EV/Adj. EBITDA (FY2026)
24.58×
Peer medians compare against the 7 similar-size Recreational Vehicles companies (of 13 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA (Non-GAAP)”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA (Non-GAAP)”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
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 |
|---|---|---|---|---|---|---|---|---|
| North American Towables | $3,784,666,000 | $3,679,671,000 | $4,202,628,000 | $8,661,945,000 | $6,221,928,000 | $4,140,482,000 | $4,558,451,000 | — |
| European | $3,023,961,000 | $3,364,980,000 | $3,037,147,000 | $2,887,453,000 | $3,200,079,000 | $2,485,391,000 | $1,486,978,000 | — |
| North American Motorized | $2,175,604,000 | $2,445,850,000 | $3,314,170,000 | $3,979,647,000 | $2,669,391,000 | $1,390,098,000 | $1,649,329,000 | — |
| Recreation Vehicles | — | — | — | — | — | $8,015,971,000 | $7,694,758,000 | $8,155,015,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $6,120,620,000 | $6,190,597,000 | $7,444,023,000 | $12,235,760,000 | $8,462,652,000 | $5,296,482,000 | $5,803,373,000 | $7,540,015,000 |
| Germany | $1,922,361,000 | $2,023,566,000 | $1,816,282,000 | $1,728,565,000 | $1,977,808,000 | $1,494,419,000 | $836,151,000 | $1,687,000 |
| Other Europe | $1,103,112,000 | $1,343,081,000 | $1,220,158,000 | $1,158,563,000 | $1,189,747,000 | $966,023,000 | $636,105,000 | $4,358,000 |
| Canada | $392,985,000 | $435,839,000 | $587,559,000 | $1,132,788,000 | $638,118,000 | $377,053,000 | $561,172,000 | $776,068,000 |
| Other Country | $40,412,000 | $50,325,000 | $53,583,000 | $56,849,000 | $49,055,000 | $33,956,000 | $27,957,000 | $6,781,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Travel Trailers and Other Towables | $2,298,926,000 | $2,395,246,000 | $2,587,686,000 | $5,430,526,000 | $3,791,235,000 | $2,449,239,000 | $2,710,308,000 | — |
| Motorcaravan | $1,657,916,000 | $1,747,291,000 | $1,409,137,000 | $1,457,226,000 | $1,779,906,000 | $1,505,353,000 | $960,155,000 | — |
| Fifth Wheels Towables | $1,485,740,000 | $1,284,425,000 | $1,614,942,000 | $3,231,419,000 | $2,430,693,000 | $1,691,243,000 | $1,848,143,000 | — |
| Classc Motorized | $1,068,113,000 | $1,162,140,000 | $1,536,398,000 | $1,408,470,000 | $1,266,624,000 | $776,191,000 | $824,449,000 | — |
| Campervan | $837,809,000 | $1,064,293,000 | $987,623,000 | $750,310,000 | $779,755,000 | $433,398,000 | $201,089,000 | — |
| Class A Motorized | $633,418,000 | $776,836,000 | $1,066,617,000 | $1,779,295,000 | $1,052,982,000 | $495,520,000 | $761,176,000 | — |
| Class B Motorized | $474,073,000 | $506,874,000 | $711,155,000 | $791,882,000 | $349,785,000 | $118,387,000 | $63,704,000 | — |
| Other RV Related | $350,487,000 | $317,468,000 | $281,972,000 | $314,015,000 | $347,710,000 | $273,165,000 | $153,590,000 | — |
| Caravan | $177,749,000 | $235,928,000 | $358,415,000 | $365,902,000 | $292,708,000 | $273,475,000 | $172,144,000 | — |
| North American Motorized | — | — | — | — | — | $1,390,098,000 | $1,649,329,000 | $2,146,315,000 |
| North American Towables | — | — | — | — | — | $4,140,482,000 | $4,558,451,000 | $6,008,700,000 |