Consumer Cyclical · Auto - Recreational Vehicles
Price
$95.87
Market Cap
$2.3B
Employees
11,500
Beta
1.18
Avg Volume
377,739
CEO
Jason D. Lippert
Business Description
LCI Industries, operating globally through its subsidiaries, specializes in producing and delivering a wide array of components for recreational vehicle (RV) manufacturers and various associated industries. The company's operations are divided into two primary divisions: Original Equipment Manufacturers (OEM) and Aftermarket. The Original Equipment Manufacturers (OEM) segment is responsible for the design, production, and distribution of a comprehensive portfolio of engineered components. This extensive range covers structural elements like steel chassis and suspension solutions; functional systems such as slide-out mechanisms, leveling systems, and various doors; interior amenities including thermoformed bath/kitchen products, furniture, and mattresses; and exterior features like windows, awnings, and towing products. The segment also supplies advanced electronics, appliances, climate control units, and entertainment systems. It primarily serves primary manufacturers in the recreational vehicle sector, encompassing various trailer types and campers, alongside a broad spectrum of associated industries. These adjacent clients include makers of buses, diverse cargo and utility trailers, trucks, boats, trains, manufactured homes, and modular housing. Conversely, the Aftermarket segment focuses on distributing a diverse array of components for both RV and related sectors, catering primarily to retail dealerships, wholesale distributors, and service centers. This segment also addresses specific needs, such as providing replacement glass and awnings for insurance-related repairs, and supplying specialized marine accessories including biminis, covers, buoys, and fenders to the nautical industry. Originally established in 1984 as Drew Industries Incorporated, the company rebranded to LCI Industries in December 2016. Its headquarters are situated in Elkhart, Indiana.
Business History
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
APIStock Price / EPS (Diluted)
11.52
Stock Price: $95.87
EPS (Diluted): 7.59
EPS (Diluted): 7.59
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
2.21
Stock Price: $95.87
Total Equity: $1.36B
Shares: 24,855,000
Total Equity: $1.36B
Shares: 24,855,000
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
7.88
Market Cap: $2.33B
Total Debt: $945.19M
Cash: $222.62M
EBITDA: $412.01M
Total Debt: $945.19M
Cash: $222.62M
EBITDA: $412.01M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$4.0B
Market Cap: $2.33B
Total Debt: $945.19M
Cash: $222.62M
Total Debt: $945.19M
Cash: $222.62M
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
23.8%
Gross Profit: $980.30M
Revenue: $4.12B
Revenue: $4.12B
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
6.8%
Operating Income: $279.92M
Revenue: $4.12B
Revenue: $4.12B
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
4.6%
Net Income: $188.25M
Revenue: $4.12B
Revenue: $4.12B
ROE (Profit from shareholder equity)
APINet Income / Total Equity
14.7%
Net Income: $188.25M
Total Equity: $1.36B
Total Equity: $1.36B
ROIC (Profit from all invested capital)
APINOPAT / Invested Capital
7.8%
Operating Income: $279.92M
Tax Rate: 26.2%
Equity: $1.36B
Total Debt: $945.19M
Cash: $222.62M
Tax Rate: 26.2%
Equity: $1.36B
Total Debt: $945.19M
Cash: $222.62M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
2.85
Current Assets: $1.35B
Current Liabilities: $473.37M
Current Liabilities: $473.37M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.69
Short-Term Debt: $3.68M
Long-Term Debt: $941.50M
Total Debt: $945.19M
Total Equity: $1.36B
Long-Term Debt: $941.50M
Total Debt: $945.19M
Total Equity: $1.36B
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$165.84
Revenue: $4.12B
Shares: 24,855,000
Shares: 24,855,000
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$54.75
Total Equity: $1.36B
Shares: 24,855,000
Shares: 24,855,000
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$11.20
Operating CF: $330.98M
CapEx: -$52.64M
Shares: 24,855,000
CapEx: -$52.64M
Shares: 24,855,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
3.8%
Last Dividend: N/A
Stock Price: $95.87
Stock Price: $95.87
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: $188.25M
Net Income: $188.25M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares LCII against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 21, 2026 7:31pm (5d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $4.5B | $5.2B | $3.8B | $3.7B | $4.1B |
| Cost of Revenue | $3.4B | $3.9B | $3.0B | $2.9B | $3.1B |
| Gross Profit | $1.0B | $1.3B | $776.2M | $879.7M | $980.3M |
| Operating Expenses | $644.6M | $720.3M | $652.8M | $661.5M | $700.4M |
| Operating Income | $398.4M | $553.0M | $123.4M | $218.2M | $279.9M |
| Net Income | $287.7M | $395.0M | $64.2M | $142.9M | $188.3M |
| EBITDA | $513.0M | $682.2M | $255.2M | $343.9M | $412.0M |
| EPS | $11.39 | $15.57 | $2.54 | $5.61 | $7.59 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 21, 2026 7:31pm (5d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $62.9M | $47.5M | $66.2M | $165.8M | $222.6M |
| Total Current Assets | $1.6B | $1.4B | $1.1B | $1.2B | $1.3B |
| Total Assets | $3.3B | $3.2B | $3.0B | $2.9B | $3.2B |
| Current Liabilities | $627.2M | $421.3M | $395.0M | $412.1M | $473.4M |
| Long-Term Debt | $1.2B | $1.1B | $846.8M | $756.8M | $941.5M |
| Total Liabilities | $2.2B | $1.9B | $1.6B | $1.5B | $1.8B |
| Total Equity | $1.1B | $1.4B | $1.4B | $1.4B | $1.4B |
| Retained Earnings | $930.8M | $1.2B | $1.2B | $1.2B | $1.3B |
Cash Flow (Annual)
Last updated: Jun 21, 2026 7:31pm (5d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$111.6M | $602.5M | $527.2M | $370.3M | $331.0M |
| Capital Expenditure | -$98.5M | -$130.6M | -$62.2M | -$42.3M | -$52.6M |
| Free Cash Flow | -$210.1M | $471.9M | $465.0M | $328.0M | $278.3M |
| Acquisitions (net) | -$194.1M | -$108.5M | -$25.9M | -$20.0M | -$112.7M |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$8.3M | -$24.1M | $0 | -$9.2M | -$128.6M |
| Net Change in Cash | $11.1M | -$15.4M | $18.7M | $99.6M | $56.9M |
Analyst Estimates (Annual)
Last updated: Jun 26, 2026 9:51pm (11h ago)| Metric | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Revenue |
$3.7B $3.7B – $3.8B
|
$4.1B $4.1B – $4.1B
|
$4.3B $4.2B – $4.3B
|
$4.5B $4.4B – $4.5B
|
| EBITDA |
$377.7M $371.9M – $384.4M
|
$414.4M $413.4M – $415.4M
|
$430.5M $428.5M – $433.6M
|
$451.3M $443.3M – $459.4M
|
| Net Income |
$137.3M $136.9M – $137.6M
|
$180.0M $179.3M – $180.6M
|
$221.1M $219.6M – $222.6M
|
$247.5M $235.8M – $261.3M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jun 21, 2026 7:31pm (5d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +16.4% | -27.3% | -1.2% | +10.2% |
| Gross Profit Growth | +22.1% | -39.0% | +13.3% | +11.4% |
| Operating Income Growth | +38.8% | -77.7% | +76.8% | +28.3% |
| Net Income Growth | +37.3% | -83.7% | +122.6% | +31.8% |
| EBITDA Growth | +33.0% | -62.6% | +34.8% | +19.8% |
Insider Trading (Recent)
Last updated: Jun 27, 2026 6:39am (2h ago)
Type codes
PPurchase
SSale
AAward / grant
MOption exercise
FIn-kind (tax)
CConversion
GGift
DReturn to issuer
All SEC Form 4 codes
Open market
- P Purchase
- Open-market or private purchase of shares.
- S Sale
- Open-market or private sale of shares.
Compensation (Rule 16b-3)
- A Award / grant
- Grant or award of securities (RSUs, options, etc.) under Rule 16b-3.
- D Return to issuer
- Securities disposed back to the company under Rule 16b-3.
- F In-kind (tax)
- Shares withheld or delivered to pay the option-exercise price or tax — not an open-market sale.
- I Discretionary
- Discretionary transaction under an employee plan — Rule 16b-3(f).
- M Option exercise
- Exercise or conversion of a derivative (option/RSU) into shares — exempt.
Derivatives
- C Conversion
- Conversion of a derivative security into the underlying shares.
- E Short expiration
- Expiration of a short derivative position.
- H Long expiration
- Expiration or cancellation of a long derivative position with value received.
- O OTM exercise
- Exercise of an out-of-the-money derivative.
- X ITM exercise
- Exercise of an in-the-money or at-the-money derivative.
Other exempt
- G Gift
- Bona fide gift of securities.
- L Small acquisition
- Small acquisition under Rule 16a-6.
- W Inheritance
- Acquisition or disposition by will or the laws of descent.
- Z Voting trust
- Deposit into or withdrawal from a voting trust.
Other
- J Other
- Other acquisition or disposition (explained in a Form 4 footnote).
- K Equity swap
- Transaction in an equity swap or similar instrument.
- U Tender / buyout
- Disposition via tender of shares in a change-of-control transaction.
Compensation-plan codes (A, D, F, M) are routine and rarely directional. Open-market P (buy) and S (sale) carry the most signal.
| Date | Insider | Type | Shares | Price | Value |
|---|---|---|---|---|---|
| 2026-06-03 | SIRPILLA JOHN A. | A-Award | 16,503.00 | $0.00 | $0 |
| 2026-06-03 | Graham Tracy D | D-Return | 1,335.00 | $0.00 | $0 |
| 2026-06-03 | LIPPERT JASON | D-Return | 26,066.00 | $0.00 | $0 |
| 2026-05-12 | GERO JAMES | M-Exempt | 11,876.00 | $112.42 | $1.3M |
| 2026-05-12 | GERO JAMES | M-Exempt | 1,761.00 | $112.42 | $197,972 |
| 2026-05-12 | GERO JAMES | M-Exempt | 1,761.00 | $0.00 | $0 |
| 2026-05-12 | GERO JAMES | M-Exempt | 11,876.00 | $0.00 | $0 |
| 2026-05-12 | O'SULLIVAN KIERAN M | M-Exempt | 1,761.00 | $112.42 | $197,972 |
| 2026-05-12 | O'SULLIVAN KIERAN M | A-Award | 1,335.00 | $0.00 | $0 |
| 2026-05-12 | O'SULLIVAN KIERAN M | M-Exempt | 1,761.00 | $0.00 | $0 |
| 2026-05-12 | SIRPILLA JOHN A. | M-Exempt | 1,761.00 | $112.42 | $197,972 |
| 2026-05-12 | SIRPILLA JOHN A. | A-Award | 1,335.00 | $0.00 | $0 |
| 2026-05-12 | SIRPILLA JOHN A. | M-Exempt | 1,761.00 | $0.00 | $0 |
| 2026-05-12 | Myers Linda Kristine | M-Exempt | 1,761.00 | $112.42 | $197,972 |
| 2026-05-12 | Myers Linda Kristine | A-Award | 1,335.00 | $0.00 | $0 |
| 2026-05-12 | Myers Linda Kristine | M-Exempt | 1,761.00 | $0.00 | $0 |
| 2026-05-12 | Mains Stephanie K. | M-Exempt | 1,761.00 | $112.42 | $197,972 |
| 2026-05-12 | Mains Stephanie K. | A-Award | 1,335.00 | $0.00 | $0 |
| 2026-05-12 | Mains Stephanie K. | M-Exempt | 1,761.00 | $0.00 | $0 |
| 2026-05-12 | Henkels Virginia | M-Exempt | 1,761.00 | $112.42 | $197,972 |
Dividend History (Last 20)
Last updated: Jun 21, 2026 7:31pm (5d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-05-29 | $1.15 | 2026-05-12 | 2026-05-29 | 2026-06-12 |
| 2026-03-13 | $1.15 | 2026-02-27 | 2026-03-13 | 2026-03-27 |
| 2025-11-28 | $1.15 | 2025-11-13 | 2025-11-28 | 2025-12-12 |
| 2025-08-29 | $1.15 | 2025-08-15 | 2025-08-29 | 2025-09-12 |
| 2025-05-30 | $1.15 | 2025-05-15 | 2025-05-30 | 2025-06-13 |
| 2025-03-07 | $1.15 | 2025-02-19 | 2025-03-07 | 2025-03-21 |
| 2024-11-29 | $1.15 | 2024-11-14 | 2024-11-29 | 2024-12-13 |
| 2024-08-30 | $1.05 | 2024-08-16 | 2024-08-30 | 2024-09-13 |
| 2024-05-31 | $1.05 | 2024-05-16 | 2024-05-31 | 2024-06-14 |
| 2024-03-07 | $1.05 | 2024-02-20 | 2024-03-08 | 2024-03-22 |
| 2023-11-30 | $1.05 | 2023-11-16 | 2023-12-01 | 2023-12-15 |
| 2023-08-31 | $1.05 | 2023-08-21 | 2023-09-01 | 2023-09-15 |
| 2023-06-01 | $1.05 | 2023-05-18 | 2023-06-02 | 2023-06-16 |
| 2023-03-09 | $1.05 | 2023-02-21 | 2023-03-10 | 2023-03-24 |
| 2022-12-01 | $1.05 | 2022-11-17 | 2022-12-02 | 2022-12-16 |
| 2022-09-01 | $1.05 | 2022-08-22 | 2022-09-02 | 2022-09-16 |
| 2022-06-02 | $1.05 | 2022-05-19 | 2022-06-03 | 2022-06-17 |
| 2022-03-10 | $0.90 | 2022-02-23 | 2022-03-11 | 2022-03-25 |
| 2021-12-02 | $0.90 | 2021-11-18 | 2021-12-03 | 2021-12-17 |
| 2021-09-02 | $0.90 | 2021-08-24 | 2021-09-03 | 2021-09-17 |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for LCII — it's generated by the pipeline (
market-narrative step).
No community reviews yet for LCII.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30