Dorman Products
DORM · Automotive Parts & Equipment
$125.24
1.8%Fox Factory
FOXF · Automotive Parts & Equipment
$15.07
1.7%The short version
- Dorman Products is the larger business, with $2.1B of revenue in fiscal 2025 against $1.5B for Fox Factory.
- Dorman Products grew revenue faster (6.0%, against 5.3%).
- Dorman Products kept more of each dollar of sales as operating profit (14.1% operating margin, against −35.6% operating margin).
- Dorman Products turned more of its sales into free cash flow (3.6% FCF margin, against 1.8% FCF margin).
- Dorman Products earned a higher return on the capital invested in it (12.4%, against −29.3%).
| Latest fiscal year | DORM · FY25 | FOXF · FY25 |
|---|---|---|
| Size | ||
| Market cap | $3.8B | $637M |
| Revenue | $2.1B | $1.5B |
| Free cash flow | $75.7M | $27.0M |
| Net income | $204M | −$545M |
| Growth | ||
| Revenue growth | 6.0% | 5.3% |
| 5-year growth | 14.3% | 10.5% |
| Share count change | −0.7% | 0.2% |
| Profitability | ||
| Gross margin | 42.1% | 30.2% |
| Operating margin | 14.1% | −35.6% |
| Net margin | 9.6% | −37.1% |
| FCF margin | 3.6% | 1.8% |
| Return on capital | 12.4% | −29.3% |
| Return on equity | 14.7% | −58.2% |
| Balance sheet | ||
| Net debt | $391M | $466M |
| Net debt / EBITDA | 1.2x | — |
| Dividends and buybacks | $0.0M | $0.0M |
| Valuation & quality | ||
| P/E | 17.4x | — |
| Piotroski F-score | 8 | 4 |
FY16
DORM $860M
FOXF $403M
FY17
DORM $903M
FOXF $476M
FY18
DORM $974M
FOXF $619M
FY19
DORM $991M
FOXF $751M
FY20
DORM $1.1B
FOXF $891M
FY21
DORM $1.3B
FOXF $1.3B
FY22
DORM $1.7B
FOXF $1.6B
FY23
DORM $1.9B
FOXF $1.5B
FY24
DORM $2.0B
FOXF $1.4B
FY25
DORM $2.1B
FOXF $1.5B
DORM
FOXF
FY16
DORM 19.6%
FOXF 11.3%
FY17
DORM 19.5%
FOXF 14.1%
FY18
DORM 17.6%
FOXF 15.3%
FY19
DORM 10.7%
FOXF 15.0%
FY20
DORM 12.2%
FOXF 12.8%
FY21
DORM 12.8%
FOXF 15.2%
FY22
DORM 9.9%
FOXF 15.4%
FY23
DORM 11.1%
FOXF 10.9%
FY24
DORM 14.6%
FOXF 4.1%
FY25
DORM 14.1%
FOXF −35.6%
DORM
FOXF
FY16
DORM $101M
FOXF $26.8M
FY17
DORM $69.8M
FOXF $31.3M
FY18
DORM $52.0M
FOXF $35.2M
FY19
DORM $65.8M
FOXF $21.3M
FY20
DORM $137M
FOXF $25.8M
FY21
DORM $80.5M
FOXF $8.3M
FY22
DORM $3.8M
FOXF $143M
FY23
DORM $165M
FOXF $132M
FY24
DORM $192M
FOXF $87.8M
FY25
DORM $75.7M
FOXF $27.0M
DORM
FOXF
FY16
DORM —
FOXF 18.5%
FY17
DORM —
FOXF 18.8%
FY18
DORM —
FOXF 28.9%
FY19
DORM —
FOXF —
FY20
DORM —
FOXF —
FY21
DORM —
FOXF 17.5%
FY22
DORM 11.3%
FOXF 20.9%
FY23
DORM 10.6%
FOXF 11.2%
FY24
DORM 13.1%
FOXF 3.6%
FY25
DORM 12.4%
FOXF −29.3%
DORM
FOXF
Add another company
Compare up to four at once.
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.