MTN vs TKO
Vail Resorts, Inc. and TKO Group Holdings, Inc., side by side — 5 fiscal years reported in USD, drawn from SEC filings.
At a glance
Most recent reported year
| Metric | MTN | TKO |
|---|---|---|
| Revenue | $3.0B | $4.7B |
| Net income | $280.0M | $195.4M |
| Gross margin | — | — |
| Net margin | 9.4% | 4.1% |
| Return on equity | 49.4% | 5.0% |
| Diluted EPS | $7.53 | — |
| Dividend / share | $8.88 | $3.86 |
| Payout ratio | 117.2% | 94.8% |
| Free cash flow | $319.7M | — |
| Equity | $424.5M | $3.7B |
| Net debt / equity | 6.49× | 0.78× |
| Current ratio | 0.63× | 1.26× |
| Revenue CAGR 5y | 8.6% | — |
| Profit CAGR 5y | 23.2% | — |
TKO bills 1.6× the revenue of MTN, and MTN keeps more of each dollar of revenue as profit (9.4% against 4.1%).
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner.
Advertisement
AdSense · Leaderboard 728×90 · responsive
Revenue by year
5 years side by side
| Fiscal year | MTN | TKO |
|---|---|---|
| FY2025 | $3.0B | $4.7B |
| FY2024 | $2.9B | $4.9B |
| FY2023 | $2.9B | $3.2B |
| FY2022 | $2.5B | $1.1B |
| FY2021 | $1.9B | $1.0B |
Net income by year
Bottom line
| Fiscal year | MTN | TKO |
|---|---|---|
| FY2025 | $280.0M | $195.4M |
| FY2024 | $231.1M | $9.4M |
| FY2023 | $265.8M | $-35.2M |
| FY2022 | $347.9M | $389.0M |
| FY2021 | $127.8M | $273.6M |
Advertisement
AdSense · Rectangle 336×280