GWW
W.W. Grainger, Inc.
$1,356.43
-13.73 (-1.00%)
At close · Jul 7
Market Cap
$64.04B
Shares
47,213,119
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
$17.94B
+4.5%
FY2025
Net Income
$1.71B
-10.6%
FY2025
Gross Margin
39.06%
-0.3pp
FY2025
Operating Margin
13.91%
-1.4pp
FY2025
Diluted EPS
$35.40
-8.6%
FY2025
Operating Cash Flow
$2.02B
-4.5%
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 | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $19.2B – $19.6B* | $18.38B | $17.94B | $17.17B | $16.48B | $15.23B | $13.02B | $11.8B | $11.49B | $11.22B | $10.43B | $10.14B | $9.97B | $9.96B | $9.44B | $8.95B | $8.08B | $7.18B | $6.22B | $6.85B | $6.42B | |
| — | — | — | -$77M | -$93M | -$93M | -$87M | -$93M | -$79M | -$82M | -$86M | — | — | — | — | — | — | — | — | — | — | |
| — | $11.18B | $10.93B | $10.41B | $9.98B | $9.38B | $8.3B | $7.56B | $7.09B | $6.87B | $6.33B | $6.02B | $5.74B | $5.65B | $5.3B | $5.03B | $4.57B | $4.18B | $3.62B | $4.04B | $3.81B | |
| — | $7.2B | $7.01B | $6.76B | $6.5B | $5.85B | $4.72B | $4.24B | $4.4B | $4.35B | $4.1B | $4.12B | $4.23B | $4.31B | $4.14B | $3.92B | $3.51B | $3.01B | $2.6B | $2.81B | $2.6B | |
| — | — | 39.06% | 39.36% | 39.42% | 38.41% | 36.25% | 35.92% | 38.28% | 38.75% | 39.31% | 40.59% | 42.43% | 43.29% | 43.83% | 43.76% | 43.46% | 41.85% | 41.76% | 41% | 40.57% | |
| — | $4.58B | $4.51B | $4.12B | $3.93B | $3.63B | $3.17B | $3.22B | $3.14B | $3.19B | $3.06B | $3B | $2.93B | $2.97B | $2.84B | $2.79B | $2.46B | $2.15B | $1.93B | $2.03B | $1.93B | |
| — | — | $81M | $70M | $64M | $61M | $63M | $60M | $78M | $92M | $89M | $82M | $65M | $54M | $15M | $13M | $12M | $12M | $6.7M | — | — | |
| — | $331M | $330M | $311M | $277M | $206M | $173M | $169M | $210M | $257M | $240.66M | $222.65M | $206.84M | $190.17M | $164.9M | $145.61M | $137.21M | $149.68M | $147.53M | $139.57M | $132M | |
| — | — | — | — | — | — | — | — | — | $47M | $116M | $39.61M | — | — | — | — | — | — | — | — | — | |
| — | $2.62B | $2.5B | $2.64B | $2.57B | $2.22B | $1.55B | $1.02B | $1.26B | $1.16B | $1.04B | $1.11B | $1.3B | $1.35B | $1.3B | $1.13B | $1.05B | $860.48M | $665.22M | $782.67M | $670.65M | |
| — | — | 13.91% | 15.36% | 15.57% | 14.55% | 11.88% | 8.64% | 10.99% | 10.32% | 9.93% | 10.98% | 13.04% | 13.52% | 13.74% | 12.64% | 13.03% | 11.98% | 10.69% | 11.43% | 10.45% | |
| — | $2.95B | $2.83B | $2.95B | $2.84B | $2.42B | $1.72B | $1.19B | $1.47B | $1.42B | $1.28B | $1.34B | $1.51B | $1.54B | $1.46B | $1.28B | $1.19B | $1.01B | $812.76M | $922.24M | $802.65M | |
| — | — | $81M | $77M | $93M | — | — | — | — | $88M | $89M | $76M | $33.57M | $10.09M | $13.23M | $16.08M | $9.09M | $8.19M | $8.77M | $14.49M | $2.97M | |
| — | $6M | — | — | — | — | — | — | — | $6M | $3M | $1M | $1.17M | $2.07M | $3.23M | $2.66M | $2.07M | $1.22M | $1.36M | $5.07M | $12.13M | |
| — | -$68M | -$65M | -$53M | -$65M | -$69M | -$62M | -$72M | -$53M | -$77M | -$99M | -$94M | -$49.62M | -$12.73M | -$9.26M | -$13.34M | -$902K | -$6.7M | $42.11M | -$9.45M | $11.21M | |
| — | -$8M | — | — | — | — | — | — | — | -$19M | -$37M | -$31M | -$11.74M | $0 | $0 | $0 | $314K | -$182K | $1.5M | $3.64M | $2.02M | |
| — | $2.55B | $2.43B | $2.58B | $2.5B | $2.15B | $1.49B | $947M | $1.21B | $1.08B | $936M | $1.02B | $1.25B | $1.33B | $1.29B | $1.12B | $1.05B | — | — | — | — | |
| — | $659M | $622M | $595M | $597M | $533M | $371M | $192M | $314M | $258M | $313M | $386M | $465.53M | $522.09M | $479.85M | $418.94M | $385.12M | $340.2M | $276.57M | $297.86M | $261.74M | |
| — | $1.76B | $1.71B | $1.91B | $1.83B | $1.55B | $1.04B | $695M | $849M | $782M | $586M | $606M | $769M | $801.73M | $797.04M | $689.88M | $658.42M | $510.87M | $430.47M | $475.36M | $420.12M | |
| — | — | 9.51% | 11.12% | 11.1% | 10.16% | 8.01% | 5.89% | 7.39% | 6.97% | 5.62% | 5.98% | 7.71% | 8.05% | 8.45% | 7.71% | 8.15% | 7.11% | 6.92% | 6.94% | 6.55% | |
| — | $107M | $102M | $80M | $74M | $66M | $71M | $60M | $46M | $41M | $37M | $27M | $16.18M | $10.57M | $10.71M | $8.97M | $7.99M | $2.72M | $306K | $0 | $0 | |
| — | $796M | — | — | — | — | — | — | — | $776M | $581M | $601M | $761.44M | $792.21M | $785.38M | $677.54M | — | — | — | — | — | |
| — | $1.86B | $1.82B | $1.81B | $1.84B | $1.46B | $1.01B | $788M | $866M | $731M | $724M | $554M | $644.58M | $676.14M | $772.37M | $772.2M | $586.73M | $541.44M | $481.37M | $364.66M | $488.86M | |
| USD/shares | — | — | $35.47 | $38.84 | $36.39 | $30.22 | $19.94 | $12.88 | $15.39 | $13.82 | $10.07 | $9.94 | $11.69 | $11.59 | $11.31 | $9.71 | $9.26 | $7.05 | $5.70 | $6.07 | $5.01 |
| USD/shares | $44.25 – $46.25* | — | $35.40 | $38.71 | $36.23 | $30.06 | $19.84 | $12.82 | $15.32 | $13.73 | $10.02 | $9.87 | $11.58 | $11.45 | $11.13 | $9.52 | $9.07 | $6.93 | $5.62 | $5.97 | $4.91 |
| shares | — | — | 47.9M | 48.9M | 49.9M | 50.9M | 51.9M | 53.5M | 54.7M | 56.1M | 57.7M | 60.43M | 65.16M | 68.33M | 69.46M | 69.81M | 69.69M | 70.84M | 73.79M | 76.58M | 82.4M |
| shares | — | — | 48M | 49M | 50.1M | 51.1M | 52.2M | 53.7M | 54.9M | 56.5M | 58M | 60.84M | 65.77M | 69.21M | 70.58M | 71.18M | 71.18M | 72.14M | 74.89M | 77.89M | 84.17M |
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. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2007–FY2025: $12.29B in buybacks, $5.37B 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
—
EV/EBIT
—
P/E (TTM)
36.47×
Industrial Distribution median 29.37×
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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| High Touch Solutions NA | $13,993,000,000 | $13,720,000,000 | $13,267,000,000 | $12,182,000,000 | $10,186,000,000 | $9,221,000,000 | $9,036,000,000 | — |
| Endless Assortment | $3,625,000,000 | $3,134,000,000 | $2,916,000,000 | $2,787,000,000 | $2,576,000,000 | $2,178,000,000 | $1,836,000,000 | — |
| Canada | — | — | — | — | — | — | $529,000,000 | $653,000,000 |
| United States | — | — | — | — | — | — | $8,815,000,000 | $8,588,000,000 |
| Canada Segment | — | — | — | — | — | $476,000,000 | $529,000,000 | $653,000,000 |
| Other Businesses | — | — | — | — | — | — | $2,651,000,000 | $2,441,000,000 |
| United States And Canada Segments | — | — | — | — | — | — | $9,344,000,000 | $9,241,000,000 |
| United States Segment | — | — | — | — | — | $9,070,000,000 | $8,815,000,000 | $8,588,000,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $14,441,000,000 | $13,947,000,000 | $13,389,000,000 | $12,325,000,000 | $10,236,000,000 | $9,200,000,000 | $8,865,000,000 | $8,613,000,000 |
| Japan | $2,173,000,000 | $1,893,000,000 | $1,797,000,000 | $1,719,000,000 | $1,705,000,000 | $1,436,000,000 | $1,188,000,000 | — |
| Canada | $683,000,000 | $661,000,000 | $646,000,000 | $621,000,000 | $560,000,000 | $494,000,000 | $539,000,000 | $658,000,000 |
| Other Foreign Countries | $645,000,000 | $667,000,000 | $646,000,000 | $563,000,000 | $521,000,000 | $667,000,000 | $894,000,000 | $1,950,000,000 |
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 | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| High Touch Solutions NA | $2,354,000,000 | $2,385,000,000 | $2,334,000,000 | $1,983,000,000 | $1,334,000,000 | $1,182,000,000 | $1,278,000,000 | — |
| Endless Assortment | $345,000,000 | $260,000,000 | $233,000,000 | $223,000,000 | $232,000,000 | $166,000,000 | $122,000,000 | — |
| Canada | — | — | — | — | — | — | $3,000,000 | -$49,000,000 |
| United States | — | — | — | — | — | — | $1,391,000,000 | $1,338,000,000 |
| Canada Segment | — | — | — | — | — | -$16,000,000 | $3,000,000 | -$49,000,000 |
| Other Businesses | — | — | — | — | — | — | -$9,000,000 | $8,000,000 |
| United States And Canada Segments | — | — | — | — | — | $1,283,000,000 | $1,394,000,000 | $1,289,000,000 |
| United States Segment | — | — | — | — | — | $1,299,000,000 | $1,391,000,000 | $1,338,000,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| High Touch Solutions NA | 16.8% | 17.4% | 17.6% | 16.3% | 13.1% | 12.8% | 14.1% | — |
| Endless Assortment | 9.5% | 8.3% | 8% | 8% | 9% | 7.6% | 6.6% | — |
| Canada | — | — | — | — | — | — | 0.6% | -7.5% |
| United States | — | — | — | — | — | — | 15.8% | 15.6% |
| Canada Segment | — | — | — | — | — | -3.4% | 0.6% | -7.5% |
| Other Businesses | — | — | — | — | — | — | -0.3% | 0.3% |
| United States And Canada Segments | — | — | — | — | — | — | 14.9% | 13.9% |
| United States Segment | — | — | — | — | — | 14.3% | 15.8% | 15.6% |