GGG · Graco Inc
$79.50
+1.75 (+2.24%)
At close · Jul 24
Market Cap
$12.88B
Shares
161.95M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.24B
+5.8%
FY2025
Net Income
$521.84M
+7.4%
FY2025
Gross Margin
52.45%
-0.7pp
FY2025
Operating Margin
27.94%
+1pp
FY2025
Diluted EPS
$3.08
+9.2%
FY2025
Operating Cash Flow
$683.59M
+10%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.27B | $2.24B | $2.11B | $2.2B | $2.14B | $1.99B | $1.65B | $1.65B | $1.65B | $1.47B | $1.33B | $1.29B | $1.22B | $1.1B | $1.01B | $895.28M | $744.07M | $579.21M | $817.27M | |
| $1.07B | $1.06B | $990.86M | $1.03B | $1.09B | $953.66M | $795.18M | $786.29M | $770.75M | $679.54M | $618.42M | $601.79M | $554.39M | $496.57M | $461.93M | $395.08M | $340.62M | $286.4M | $385.09M | |
| $1.19B | $1.17B | $1.12B | $1.16B | $1.06B | $1.03B | $854.94M | $859.76M | $882.54M | $795.2M | $710.87M | $684.7M | $666.74M | $607.46M | $550.53M | $500.21M | $403.45M | $292.82M | $432.18M | |
| — | 52.45% | 53.11% | 52.88% | 49.33% | 52.02% | 51.81% | 52.23% | 53.38% | 53.92% | 53.48% | 53.22% | 54.6% | 55.02% | 54.38% | 55.87% | 54.22% | 50.55% | 52.88% | |
| $81.99M | $82.3M | $87.23M | $82.82M | $80.01M | $79.65M | $72.19M | $67.56M | $63.12M | $59.22M | $59.57M | $58.56M | $54.25M | $51.43M | $48.92M | $41.55M | $37.7M | $37.54M | $36.56M | |
| $276.97M | $273.94M | $273.74M | $260.71M | $250.95M | $271.53M | $220.27M | $234.33M | $245.47M | $231.36M | $212.89M | $201.86M | $194.75M | $177.85M | $163.52M | $151.28M | $135.9M | $115.55M | $138.67M | |
| $212.43M | $206.21M | $191.39M | $171.44M | $153.78M | $151.45M | $135.53M | $133.42M | $137.52M | $125.88M | $125.25M | $122.16M | $108.81M | $98.41M | $113.41M | $87.86M | $76.7M | $65.26M | $69.59M | |
| — | $28M | $19M | $18M | $19M | $17.9M | $16.7M | $15.5M | $15.6M | $14.8M | $17.8M | $17.2M | $11.6M | $12.5M | $15M | $10.9M | $11.8M | — | — | |
| — | $107.43M | $86.75M | $74.32M | $66M | $59.33M | $55.33M | $48.91M | $47.75M | $45.58M | $48.29M | $44.61M | $35.52M | $37.32M | $38.76M | $32.48M | $33.97M | $35.14M | $35.5M | |
| $636.17M | $624.8M | $570.1M | $646.84M | $572.7M | $531.32M | $391.72M | $424.46M | $436.43M | $378.75M | $121.14M | $302.13M | $308.93M | $279.77M | $224.68M | $219.51M | $153.14M | $74.47M | $187.37M | |
| — | 27.94% | 26.98% | 29.46% | 26.72% | 26.73% | 23.74% | 25.79% | 26.4% | 25.68% | 9.11% | 23.48% | 25.3% | 25.34% | 22.19% | 24.52% | 20.58% | 12.86% | 22.93% | |
| — | $732.23M | $656.85M | $721.16M | $638.7M | $590.65M | $447.05M | $473.37M | $484.18M | $424.33M | $169.43M | $346.73M | $344.44M | $317.09M | $263.44M | $252M | $187.11M | $109.61M | $222.86M | |
| $3.2M | $2.89M | $2.83M | $5.19M | $9.9M | $10.22M | $11.28M | $13.11M | $14.39M | $16.2M | $17.59M | $17.64M | $18.73M | $18.15M | $19.27M | $9.13M | $4.18M | $4.85M | $7.63M | |
| $20.09M | $19.3M | $22.01M | -$32.85M | $2.92M | -$12.64M | -$5.79M | -$5.47M | -$11.28M | -$15.45M | -$6.9M | -$1.4M | -$1.07M | $742K | $11.92M | -$655K | -$417K | -$946K | -$1.15M | |
| $653.06M | $641.2M | $589.28M | $608.8M | $565.72M | $508.47M | $374.65M | $405.88M | $410.77M | $347.09M | $96.66M | $474.71M | $315.07M | $288.82M | $217.33M | $209.73M | $148.54M | $68.67M | $178.58M | |
| $119.51M | $119.36M | $103.2M | $102.29M | $105.08M | $68.6M | $44.2M | $62.02M | $69.71M | $94.68M | $55.98M | $129M | $89.5M | $78M | $68.2M | $67.4M | $45.7M | $19.7M | $57.7M | |
| $533.55M | $521.84M | $486.08M | $506.51M | $460.65M | $439.87M | $330.46M | $343.85M | $341.05M | $252.41M | $40.67M | $345.71M | — | — | — | — | — | — | — | |
| — | 23.33% | 23% | 23.07% | 21.49% | 22.13% | 20.03% | 20.89% | 20.63% | 17.12% | 3.06% | 26.87% | — | — | — | — | — | — | — | |
| — | $521.84M | $486.08M | $506.51M | $460.65M | $439.87M | $330.46M | $343.85M | $341.05M | $252.41M | $40.67M | $345.71M | $225.57M | $210.82M | $149.13M | $142.33M | $102.84M | $48.97M | $120.88M | |
| $519.07M | $608.92M | $471.51M | $540.89M | $471.44M | $483.86M | $376.08M | $318.92M | $339.44M | $266.85M | $2.94M | $341.95M | — | — | — | — | — | — | — | |
| USD/shares | — | $3.14 | $2.88 | $3.01 | $2.73 | $2.59 | $1.97 | $2.06 | $2.04 | $1.50 | $0.24 | $2.00 | $3.75 | $3.44 | $2.47 | $2.36 | $1.71 | $0.82 | $2.01 |
| USD/shares | — | $3.08 | $2.82 | $2.94 | $2.66 | $2.52 | $1.92 | $2.00 | $1.97 | $1.45 | $0.24 | $1.95 | $3.65 | $3.36 | $2.42 | $2.32 | $1.69 | $0.81 | $1.99 |
| shares | — | 169.22M | 172.41M | 172.2M | 172.89M | 174.53M | 172.01M | 171.62M | 173.21M | 174.32M | 170.88M | 177.02M | 61.75M | 62.79M | 61.71K | 61.37K | 60.8K | 60.23K | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2008–FY2025: $2.01B in buybacks, $1.69B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Specialty Industrial Machinery median 3.27×
EV/EBIT
—
Specialty Industrial Machinery median 24.04×
P/E (TTM)
25.08×
Specialty Industrial Machinery median 33.03×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Contractor | $1,071,878,000 | $988,865,000 | $985,675,000 | $999,060,000 | $987,606,000 | $842,525,000 | $553,719,000 | $534,310,000 |
| Industrial | $996,814,000 | $958,023,000 | $1,018,142,000 | $649,347,000 | $602,376,000 | $481,485,000 | $747,396,000 | $781,029,000 |
| Process | $167,912,000 | $166,428,000 | $191,788,000 | $495,114,000 | $397,626,000 | $326,105,000 | $344,930,000 | $337,953,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $1,169,881,000 | $1,149,044,000 | $1,161,607,000 | $1,116,012,000 | $1,004,318,000 | $883,451,000 | $840,659,000 | $806,127,000 |
| Non Us | $1,066,723,000 | $964,272,000 | $1,033,999,000 | $1,027,509,000 | $983,290,000 | $766,664,000 | $805,386,000 | $847,165,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Industrial | $334,586,000 | $311,710,000 | $355,994,000 | $231,298,000 | $199,856,000 | $147,939,000 | $247,216,000 | $271,307,000 |
| Contractor | $270,308,000 | $270,144,000 | $285,394,000 | $249,833,000 | $266,204,000 | $243,185,000 | $128,282,000 | $120,905,000 |
| Process | $41,496,000 | $31,510,000 | $43,333,000 | $122,344,000 | $91,037,000 | $64,498,000 | $76,367,000 | $68,514,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Contractor | 25.2% | 27.3% | 29% | 25% | 27% | 28.9% | 23.2% | 22.6% |
| Industrial | 33.6% | 32.5% | 35% | 35.6% | 33.2% | 30.7% | 33.1% | 34.7% |
| Process | 24.7% | 18.9% | 22.6% | 24.7% | 22.9% | 19.8% | 22.1% | 20.3% |
Key facts
CIK
42888
CUSIP
384109104
13F (30d)
165 filings
163 filers
Visit website
Investor relations