DIS vs MTN
Walt Disney Co. and Vail Resorts Inc., side by side — 9 fiscal years reported in USD, drawn from SEC filings.
Most recent reported year
| Metric | DIS | MTN |
|---|---|---|
| Revenue | $94.4B | $3.0B |
| Net income | $12.4B | $280.0M |
| Gross margin | · | · |
| Net margin | 14.2% | 10.1% |
| Return on equity | 11.8% | 49.4% |
| Diluted EPS | $6.85 | $7.53 |
| Dividend / share | · | $8.88 |
| Payout ratio | 14.5% | 117.2% |
| Free cash flow | $10.1B | $319.7M |
| Equity | $109.9B | $424.5M |
| Net debt / equity | 0.33× | 6.49× |
| Current ratio | 0.71× | 0.63× |
| Revenue CAGR 5y | 7.6% | 8.6% |
| Profit CAGR 5y | · | 23.2% |
DIS bills 31.9× the revenue of MTN, and keeps more of each dollar of revenue as profit (14.2% against 10.1%).
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner. "·" marks a figure not available in our data.
9 years side by side
| Fiscal year | DIS | MTN |
|---|---|---|
| FY2025 | $94.4B | $3.0B |
| FY2024 | $91.4B | $2.9B |
| FY2023 | $88.9B | $2.9B |
| FY2022 | $82.7B | $2.5B |
| FY2021 | $67.4B | $1.9B |
| FY2020 | $65.4B | $2.0B |
| FY2019 | $69.6B | $2.3B |
| FY2018 | $59.4B | $2.0B |
| FY2017 | $55.1B | $1.9B |
Bottom line
| Fiscal year | DIS | MTN |
|---|---|---|
| FY2025 | $12.4B | $280.0M |
| FY2024 | $5.0B | $231.1M |
| FY2023 | $2.4B | $265.8M |
| FY2022 | $3.1B | $347.9M |
| FY2021 | $2.0B | $127.8M |
| FY2020 | $-2.9B | $98.8M |
| FY2019 | $11.1B | $301.2M |
| FY2018 | $12.6B | $379.9M |
| FY2017 | $9.0B | $210.6M |
9 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +$91,460,653,000 | DIS |
| FY2024 | +$88,475,809,000 | DIS |
| FY2023 | +$86,008,636,000 | DIS |
| FY2022 | +$80,196,088,000 | DIS |
| FY2021 | +$65,508,290,000 | DIS |
| FY2020 | +$63,424,296,000 | DIS |
| FY2019 | +$67,335,425,000 | DIS |
| FY2018 | +$57,422,447,000 | DIS |
| FY2017 | +$53,229,782,000 | DIS |
DIS has reported the higher revenue in every one of these 9 fiscal years. The gap has widened since the earliest year compared.
9 of 17 comparable fiscal years — a year missing data on either side is not counted.
9 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +4.2 pp | DIS |
| FY2024 | −2.2 pp | MTN |
| FY2023 | −6.0 pp | MTN |
| FY2022 | −10.3 pp | MTN |
| FY2021 | −2.8 pp | MTN |
| FY2020 | −9.3 pp | MTN |
| FY2019 | +2.4 pp | DIS |
| FY2018 | +2.0 pp | DIS |
| FY2017 | +4.8 pp | DIS |
The higher net margin has changed hands between DIS and MTN over this period.
9 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
DIS's net margin has been more volatile than MTN's over the 9 comparable fiscal years — 7.9 percentage points of standard deviation against 4.2.
9 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in net margin changed hands between DIS and MTN over these 9 fiscal years — DIS led in 4 and MTN in 5.
9 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
MTN's return on equity has been more volatile than DIS's over the 8 comparable fiscal years — 12.2 percentage points of standard deviation against 8.8.
8 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in return on equity changed hands between DIS and MTN over these 8 fiscal years — DIS led in 1 and MTN in 7.
8 of 17 comparable fiscal years — a year missing data on either side is not counted.