Data is not available at this time.
Thor Industries, Inc. is a leading manufacturer of recreational vehicles (RVs), operating in a highly cyclical industry driven by consumer discretionary spending and lifestyle trends. The company designs, produces, and distributes a diverse portfolio of motorized and towable RVs under well-known brands such as Airstream, Jayco, and Thor Motor Coach. Its revenue model hinges on wholesale and retail sales, with a significant portion of demand tied to North American outdoor enthusiasts and retirees. Thor maintains a strong market position through vertical integration, brand diversification, and dealer network relationships, though it faces competition from Winnebago and other regional players. The RV industry is sensitive to macroeconomic factors like interest rates and fuel prices, but Thor’s scale and operational flexibility allow it to navigate demand fluctuations. The company also benefits from long-term demographic tailwinds, including an aging population and growing interest in outdoor recreation.
Thor reported revenue of $10.04 billion for FY 2024, with net income of $265.3 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at $545.5 million, while capital expenditures totaled $139.6 million, indicating disciplined reinvestment. The diluted EPS of $4.94 suggests moderate earnings power, though margins remain pressured by input costs and competitive pricing dynamics in the RV market.
The company’s earnings are cyclical, influenced by consumer confidence and financing conditions. With $501.3 million in cash and equivalents against $1.13 billion in total debt, Thor maintains a manageable leverage profile. Operating cash flow coverage of capital expenditures and dividends appears adequate, though further efficiency gains could enhance returns on invested capital in a softer demand environment.
Thor’s balance sheet shows liquidity with $501.3 million in cash and equivalents, offset by $1.13 billion in total debt. The debt-to-equity ratio suggests moderate leverage, typical for a capital-intensive manufacturer. The company’s ability to generate consistent operating cash flow ($545.5 million) supports its financial flexibility, though cyclical downturns could strain liquidity if prolonged.
Growth is tied to RV industry cycles, with recent performance reflecting post-pandemic normalization. Thor paid a dividend of $1.98 per share, yielding approximately 1.5–2%, signaling a commitment to shareholder returns despite earnings volatility. Long-term growth may hinge on product innovation, geographic expansion, and operational efficiency improvements to offset macroeconomic headwinds.
Trading at a P/E multiple derived from $4.94 diluted EPS, Thor’s valuation likely reflects market skepticism about near-term cyclical pressures. Investors appear to price in modest growth expectations, balancing the company’s strong market position against macroeconomic uncertainties affecting discretionary spending.
Thor’s scale, diversified brand portfolio, and dealer relationships provide competitive advantages. However, the outlook remains cautious due to interest rate sensitivity and potential consumer spending softness. Strategic focus on cost management and product innovation will be critical to sustaining margins and capturing demand recovery in future cycles.
Company filings (10-K), investor presentations
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 |