Thor (THO) Peer Comparison

$73.64

$3.70 (5.29%)

As on 22-Sep-2026 14:44EDT

Market cap

$3,528 Mln

Revenue (TTM)

$9,820 Mln

P/E Ratio

13.7

P/B Ratio

0.8

Div. Yield

3 %

Edit

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Market cap ($ Mln)	3,528	2,181	612	458	482
Revenue ($ Mln)	9,820	2,446	551	915	349
Net Profit ($ Mln)	260.77	63.20	24.48	1.65	-1.66
Net Margin (%)	2.66	2.58	4.44	0.18	-0.48
RoE (%)	6.11	-22.84	6.64	0.32	-0.59
Price to Earnings	13.72	35.50	24.36	258.56	--
Price-To-Book	0.83	100.18	1.60	0.89	1.29

Income Statement ($ Mln)

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Operating Revenue	9,580.05	2,445.90	474.66	914.59	348.90
Cost of Revenue	8,383.30	1,159.30	347.48	771.50	269.12
Gross Profit	1,196.75	1,268.30	127.18	144.09	56.87
Operating Expenses	897.13	1,100.30	103.30	140.00	66.51
Operating Profit (EBIT)	299.62	186.20	23.88	3.10	9.03
Other Income	--	0.00	--	0.00	0.00
Profit before Tax	296.19	63.10	19.25	2.45	1.35
Provision for Tax	39.60	-0.10	5.82	0.74	2.95
Profit after Tax (Net Income)	258.56	63.20	13.43	1.65	-1.66
Minority Interest	--	0.00	--	-0.05	0.00
Consolidated Profit	258.56	0.00	--	0.00	0.00

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Shareholder's Funds	4,288.50	-139.70	372.45	524.45	381.29
Minority Interest	--	0.00	--	-0.05	0.00
Non-Current Liabilities	1,191.04	1,670.60	120.52	252.34	21.49
Current Liabilities	1,584.70	525.00	66.64	215.43	97.66
Total Liabilities	7,065.28	2,125.30	559.61	734.58	259.95

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Non-Current Assets	4,287.31	566.40	282.35	687.66	347.73
Current Assets	2,777.98	1,489.40	277.27	308.53	152.71
Total Assets	7,065.28	2,125.30	559.61	734.58	259.95
Total Debt*	922.98	1,709.30	114.73	165.00	0.00
Net Current Assets	1,193.28	964.40	210.63	93.10	55.05

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Cash From Operating Activities	577.92	333.00	-7.22	56.51	35.59
Cash Flow from Investing Activities	-64.47	-5.10	-19.17	-27.37	46.04
Cash from Financing Activities	-426.31	1.70	-9.21	-18.82	-60.10
Net Cash Inflow / Outflow	--	--	--	--	--

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
ROCE (%)	4.97	-7.62	2.78	2.77	3.38
ROE (%)	6.19	25.49	3.48	0.31	-0.58
ROA (%)	3.67	2.29	2.36	0.16	-0.36
EBIT Margin (%)	--	7.64	--	0.66	3.19
Net Margin (%)	2.70	2.58	2.83	0.18	-0.48
Cash Profit Margin (%)	--	0.00	--	0.00	0.00

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Revenue Growth (%)	-0.05	-1.80	-0.11	13.25	22.77
EBIT Growth (%)	--	342.89	--	-72.92	-24.36
Net Profit Growth (%)	-2.54	153.11	-66.11	-88.89	-123.60
EPS Growth (%)	--	138.49	--	-90.23	-105.36
Book Value Growth (%)	--	73.93	--	-0.36	70.20

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Price / Earnings	--	-23.48	--	40.76	43.64
Price / Book Value	--	-6.75	--	1.18	1.68
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	0.55	34.34	1.61	9.79	9.39
Market Cap ($ Cr)	--	--	--	--	--

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Debt to Equity	0.22	-9.23	0.31	0.31	0.00
Short term debt to equity ratio	0.00	-0.52	0.01	0.00	0.00
Current Ratio	1.75	2.84	4.16	1.43	1.56
Quick Ratio	0.90	2.68	1.31	0.60	0.72
Interest Coverage	7.11	1.51	5.16	1.69	7.27

	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)	MCBC Holdings Inc (MCFT)
Debtors to sales (%)	7.38	3.37	11.78	4.94	3.89
Asset Turnover	1.36	0.89	0.83	0.88	0.76
Receivable days	26.85	15.02	45.00	12.94	10.44
Inventory Days	59.22	79.97	184.13	79.20	54.18
Payable days	29.76	22.72	36.12	11.99	15.01
Cash Conversion Cycle	56.30	72.26	193.01	80.15	49.61

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