Thor Industries Inc (NYSE: THO)

Sector: Consumer Cyclical Industry: Recreational Vehicles CIK: 0000730263
Market Cap 6.02 Bn
P/B 4.76
P/E 23.47
P/S 1.31
ROIC (Qtr) 4.33
Div Yield % 1.50
Rev 1y % (Qtr) 11.50
Total Debt (Qtr) 979.58 Mn
Debt/Equity (Qtr) 0.23
Add ratio to table...

About

THOR Industries Inc., commonly recognized as THOR, is a prominent player in the recreational vehicle (RV) manufacturing sector, holding significant positions in both the North American and European markets. The company's operations span across various subsidiaries, including Airstream, Heartland, Jayco, Keystone, KZ, Thor Motor Coach, and Tiffin Group, among others. THOR's primary business activities revolve around the design, manufacturing, and distribution of a wide range of RVs, encompassing travel trailers, fifth wheels, motorhomes, and campervans....

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 502.32M provides robust 0.51x coverage of total debt 979.58M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 509.88M provide 7.67x coverage of short-term debt 66.45M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 502.32M provides exceptional 11.89x coverage of interest expenses 42.23M, showing strong debt service capability.
  • Operating cash flow of 502.32M provides strong 16.06x coverage of stock compensation 31.29M, indicating sustainable incentive practices.
  • Strong tangible asset base of 4.41B provides 4.50x coverage of total debt 979.58M, indicating robust asset backing and low credit risk.

Bear case

  • Operating cash flow of 502.32M barely covers its investment activities of (59.88M), with a coverage ratio of -8.39, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 502.32M provides thin coverage of dividend payments of (106.13M) with a -4.73 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 373.49M show weak coverage of depreciation charges of 269.58M, with a 1.39 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 443.87M represents just -2.25x of debt issuance (197.03M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 269.58M relative to operating cash flow of 502.32M, which is 0.54x suggests significant maintenance capital requirements affecting free cash flow.

Geographical Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Recreational Vehicles
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 THO Thor Industries Inc 6.02 Bn 23.47 1.31 0.98 Bn
2 BC Brunswick Corp 5.79 Bn -42.13 1.08 2.25 Bn
3 HOG Harley-Davidson, Inc. 4.54 Bn 6.22 0.77 5.21 Bn
4 LCII Lci Industries 3.86 Bn 29.02 1.80 1.20 Bn
5 PII Polaris Inc. 3.76 Bn -8.07 0.53 1.54 Bn
6 WGO Winnebago Industries Inc 1.38 Bn 106.02 0.46 0.58 Bn
7 MBUU Malibu Boats, Inc. 0.62 Bn 43.18 0.76 0.02 Bn
8 MCFT MasterCraft Boat Holdings, Inc. 0.38 Bn 24.66 1.30 0.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.83 0.70
EV to Cash from Ops. EV/CFO 16.92 6.55
EV to Debt EV to Debt 5.89 3.14
EV to EBIT EV/EBIT 15.06 -18.45
EV to EBITDA EV/EBITDA 13.26 10.49
EV to Free Cash Flow [EV/FCF] EV/FCF 19.94 12.72
EV to Market Cap EV to Market Cap 0.96 -21.47
EV to Revenue EV/Rev 1.26 0.65
Price to Book Value [P/B] P/B 4.76 1.89
Price to Earnings [P/E] P/E 23.47 18.23
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.66 0.48
Dividend Payout Ratio % Div Payout % (Qtr) 47.50 17.83
Dividend per Basic Share Div per Share (Qtr) 2.02 0.91
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 23.98 20.02
Interest Coverage Int. cover (Qtr) 8.84 11.87
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 40.77 55.44
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 14.52 -6.35
Dividend Growth (1y) % Div 1y % (Qtr) 4.12 -1.69
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 16.20 21.79
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1.47 2.46
EBIT Growth (1y) % EBIT 1y % (Qtr) 3.97 80.41
EBT Growth (1y) % EBT 1y % (Qtr) 20.23 119.88
EPS Growth (1y) % EPS 1y % (Qtr) 34.43 23.97
FCF Growth (1y) % FCF 1y % (Qtr) 6.20 548.19
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.34 93.02
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.41 0.93
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.15
Cash Ratio Cash Ratio (Qtr) 0.34 0.54
Current Ratio Curr Ratio (Qtr) 1.81 2.54
Debt to Equity Ratio Debt/Equity (Qtr) 0.23 1.02
Interest Cover Ratio Int Coverage (Qtr) 8.84 11.87
Times Interest Earned Times Interest Earned (Qtr) 8.84 11.87
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.50 -5.77
EBIT Margin % EBIT Margin % (Qtr) 3.80 -12.97
EBT Margin % EBT Margin % (Qtr) 3.37 -10.90
Gross Margin % Gross Margin % (Qtr) 14.00 21.59
Net Profit Margin % Net Margin % (Qtr) 2.90 -11.85