Champion Homes, Inc. SKY
Last close
87.76
2026-09-04
Market cap
$4.76B
2026-06-27 share count
52-week range
63.69 - 99.17
Valuation FY2025 figures against the last close
P/S1.8x
P/E24.0x
P/FCF17.7x
EV/EBITDA13.9x
Dividend yield—
Diluted EPS3.66
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.66B | $2.48B | $2.02B | $2.61B | $2.21B | $1.42B | $1.37B | $1.36B | $1.06B | $861.3M |
| Cost of revenue | $1.96B | $1.82B | $1.54B | $1.79B | $1.62B | $1.13B | $1.09B | $1.11B | $887.6M | $717.4M |
| Gross profit | $704.3M | $664.0M | $485.8M | $818.7M | $589.1M | $287.7M | $279.0M | $245.4M | $177.1M | $144.0M |
| SG&A | $452.6M | $427.0M | $310.6M | $300.4M | $256.2M | $178.9M | $192.5M | $275.1M | $122.6M | $105.2M |
| Operating income | $251.8M | $237.0M | $175.2M | $518.3M | $332.9M | $108.8M | $86.5M | -$29.7M | $54.6M | $34.6M |
| Interest expense | $7.5M | $8.5M | $4.6M | $3.3M | $3.2M | $3.8M | $4.6M | $5.3M | $5.1M | $4.6M |
| Pre-tax income | $270.6M | $257.4M | $200.9M | $533.9M | $330.4M | $111.4M | $85.1M | -$41.3M | $43.1M | $28.0M |
| Income tax | $56.8M | $53.7M | $47.1M | $132.1M | $82.4M | $26.5M | $26.9M | $16.9M | $27.3M | $23.3M |
| Net income | $206.9M | $198.4M | $146.7M | $401.8M | $248.0M | $84.9M | $58.2M | -$58.2M | $15.8M | $51.9M |
| EPS, basic | 3.68 | 3.45 | 2.55 | 7.05 | 4.37 | 1.50 | 1.03 | -1.09 | 0.33 | 1.09 |
| EPS, diluted | 3.66 | 3.42 | 2.53 | 7.00 | 4.33 | 1.49 | 1.02 | -1.09 | 0.33 | 1.09 |
| Shares, diluted (wtd. avg.) | $56.5M | $58.1M | $58.0M | $57.4M | $57.3M | $57.0M | $56.8M | $53.5M | $44.5M | $44.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $638.3M | $610.3M | $495.1M | $747.5M | $435.4M | $262.6M | $209.5M | $126.6M | $113.7M | $81.0M |
| Receivables | $88.8M | $84.1M | $64.6M | $67.3M | $90.5M | $57.5M | $45.7M | $57.6M | $42.0M | $12.8M |
| Inventory | $358.3M | $360.6M | $318.7M | $202.2M | $241.3M | $166.1M | $126.4M | $122.6M | $98.0M | $12.2M |
| Total current assets | $1.13B | $1.09B | $918.3M | $1.04B | $782.3M | $499.8M | $398.8M | $318.3M | $263.1M | $37.3M |
| Property, plant and equipment | $314.2M | $307.1M | $290.9M | $177.1M | $133.0M | $115.1M | $109.3M | $108.6M | $68.0M | $11.0M |
| Goodwill | $365.2M | $358.0M | $358.0M | $196.6M | $192.0M | $191.8M | $173.5M | $173.4M | $3.2M | — |
| Other intangibles | $55.8M | $64.7M | $76.4M | $45.3M | $51.3M | $58.8M | $43.4M | $48.9M | $1.5M | — |
| Total assets | $2.13B | $2.11B | $1.92B | $1.56B | $1.23B | $917.9M | $781.7M | $700.0M | $395.4M | $55.6M |
| Accounts payable | $70.5M | $65.1M | $50.8M | $44.7M | $92.2M | $57.2M | $38.7M | $43.4M | $36.8M | — |
| Short-term debt | $9.3M | $0 | — | — | — | — | — | — | $404.0K | — |
| Total current liabilities | $455.3M | $451.3M | $389.6M | $248.9M | $350.1M | $263.6M | $186.6M | $206.3M | $167.1M | $18.4M |
| Long-term debt | $14.4M | $24.8M | $24.7M | $12.4M | $12.4M | $39.3M | $77.3M | $54.3M | $58.9M | — |
| Retained earnings | $975.9M | $976.0M | $866.5M | $725.7M | $327.9M | $82.9M | -$48.0K | -$58.2M | $22.5M | $85.6M |
| Total equity | $1.57B | $1.54B | $1.42B | $1.23B | $825.1M | $568.6M | $474.3M | $412.0M | $153.3M | $136.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $303.9M | $240.9M | $222.7M | $416.2M | $224.5M | $153.9M | $76.7M | $65.2M | $31.6M | $33.5M |
| Depreciation and amortisation | $47.8M | $41.9M | $34.9M | $26.7M | $20.9M | $17.7M | $18.5M | $16.1M | $8.3M | $7.2M |
| Stock-based compensation | $20.9M | $18.3M | $19.6M | $14.2M | $9.8M | $6.0M | $8.3M | $102.0M | $642.0K | $608.0K |
| Capital expenditure | $34.1M | $50.5M | $52.9M | $52.2M | $32.0M | $8.0M | $15.4M | $12.1M | $9.4M | $7.0M |
| Investing cash flow | -$57.2M | -$46.2M | -$485.7M | -$61.2M | -$32.0M | -$56.8M | -$14.1M | -$2.0M | -$8.6M | -$18.7M |
| Financing cash flow | -$222.2M | -$73.0M | $10.9M | -$37.0M | -$19.9M | -$47.8M | $21.6M | -$72.5M | $10.3M | $3.7M |
| Buybacks | $200.0M | $80.0M | $0 | $0 | — | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-275896.
Others in SIC 2451
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| CVCO | CAVCO INDUSTRIES, INC. | $4.35B | 23.6x | 11.4% |
| LEGH | Legacy Housing Corp | $675.6M | 16.3x | -9.6% |