Thor (THO) Peer Comparison

$76.29

$-0.02 (-0.03%)

As on 28-Aug-2026 13:38EDT

Market cap

$4,138 Mln

Revenue (TTM)

$9,820 Mln

P/E Ratio

16

P/B Ratio

1

Div. Yield

2.6 %

Edit

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Market cap ($ Mln)	4,138	2,374	632	142	5,353
Revenue ($ Mln)	9,820	2,446	524	191	2,831
Net Profit ($ Mln)	260.77	63.20	18.48	-9.21	178.02
Net Margin (%)	2.66	2.58	3.53	-4.83	6.29
RoE (%)	6.11	-22.84	4.93	-5.36	43.36
Price to Earnings	15.96	38.64	33.57	--	33.02
Price-To-Book	0.95	100.18	1.66	0.86	9.88

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Operating Revenue	9,580.05	2,445.90	474.66	222.32	2,964.35
Cost of Revenue	8,383.30	1,159.30	347.48	123.06	1,696.19
Gross Profit	1,196.75	1,268.30	127.18	99.26	1,268.15
Operating Expenses	897.13	1,100.30	103.30	99.42	708.19
Operating Profit (EBIT)	299.62	186.20	23.88	-0.15	559.96
Other Income	--	0.00	--	--	--
Profit before Tax	296.19	63.10	19.25	0.05	402.40
Provision for Tax	39.60	-0.10	5.82	0.12	104.42
Profit after Tax (Net Income)	258.56	63.20	13.43	-0.08	280.00
Minority Interest	--	0.00	--	--	--
Consolidated Profit	258.56	0.00	--	--	280.00

Liabilities ($ Mln)

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Shareholder's Funds	4,288.50	-139.70	372.45	177.61	424.50
Minority Interest	--	0.00	--	--	--
Non-Current Liabilities	1,191.04	1,670.60	120.52	31.95	3,356.36
Current Liabilities	1,584.70	525.00	66.64	36.80	1,667.63
Total Liabilities	7,065.28	2,125.30	559.61	246.36	5,777.89

Assets ($ Mln)

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Non-Current Assets	4,287.31	566.40	282.35	74.76	4,728.10
Current Assets	2,777.98	1,489.40	277.27	171.59	1,049.79
Total Assets	7,065.28	2,125.30	559.61	246.36	5,777.89
Total Debt*	922.98	1,709.30	114.73	33.29	3,444.24
Net Current Assets	1,193.28	964.40	210.63	134.79	-617.84

Cashflow ($ Mln)

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Cash From Operating Activities	577.92	333.00	-7.22	1.36	554.87
Cash Flow from Investing Activities	-64.47	-5.10	-19.17	-3.90	-204.50
Cash from Financing Activities	-426.31	1.70	-9.21	-3.74	-242.65
Net Cash Inflow / Outflow	--	--	--	--	--

Ratios

Profitability Ratios

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
ROCE (%)	4.97	-7.62	2.78	-0.04	7.33
ROE (%)	6.19	25.49	3.48	-0.04	48.78
ROA (%)	3.67	2.29	2.36	-0.03	4.88
EBIT Margin (%)	--	7.64	--	--	--
Net Margin (%)	2.70	2.58	2.83	-0.03	9.45
Cash Profit Margin (%)	--	0.00	--	--	--

Growth Ratios

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Revenue Growth (%)	-0.05	-1.80	-0.11	0.11	0.03
EBIT Growth (%)	--	342.89	--	--	--
Net Profit Growth (%)	-2.54	153.11	-66.11	99.37	21.16
EPS Growth (%)	--	138.49	--	--	--
Book Value Growth (%)	--	73.93	--	--	--

Valuation Ratios

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Price / Earnings	--	-23.48	--	--	--
Price / Book Value	--	-6.75	--	--	--
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	0.55	34.34	1.61	0.75	3.45
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Debt to Equity	0.22	-9.23	0.31	0.19	8.11
Short term debt to equity ratio	0.00	-0.52	0.01	0.01	1.49
Current Ratio	1.75	2.84	4.16	4.66	0.63
Quick Ratio	0.90	2.68	1.31	1.82	0.56
Interest Coverage	7.11	1.51	5.16	-320.44	3.34

Operating Efficiency Ratios

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	American Outdoor Brands (AOUT)	Vail Resorts (MTN)
Debtors to sales (%)	7.38	3.37	11.78	17.76	12.90
Asset Turnover	1.36	0.89	0.83	0.91	0.52
Receivable days	26.85	15.02	45.00	53.75	46.71
Inventory Days	59.22	79.97	184.13	293.89	25.43
Payable days	29.76	22.72	36.12	44.40	30.28
Cash Conversion Cycle	56.30	72.26	193.01	303.24	41.85

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly