Financhill
Sell
45

GGG Quote, Financials, Valuation and Earnings

Last price:
$83.86
Seasonality move :
6.81%
Day range:
$82.92 - $84.02
52-week range:
$77.49 - $94.77
Dividend yield:
1.24%
P/E ratio:
29.75x
P/S ratio:
6.84x
P/B ratio:
5.50x
Volume:
482.7K
Avg. volume:
831.3K
1-year change:
-10.24%
Market cap:
$14.2B
Revenue:
$2.1B
EPS (TTM):
$2.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $2.1B $2.2B $2.1B
Revenue Growth (YoY) 0.25% 20.45% 7.84% 2.43% -3.75%
 
Cost of Revenues $795.2M $953.7M $1.1B $1B $990.9M
Gross Profit $854.9M $1B $1.1B $1.2B $1.1B
Gross Profit Margin 51.81% 52.02% 49.33% 52.88% 53.11%
 
R&D Expenses $72.2M $79.7M $80M $82.8M $87.2M
Selling, General & Admin $355.8M $423M $404.7M $432.2M $465.1M
Other Inc / (Exp) -$41M -$12.6M $2.9M -$32.1M $22M
Operating Expenses $428M $502.6M $484.7M $515M $552.4M
Operating Income $426.9M $531.3M $572.7M $646M $570.1M
 
Net Interest Expenses $11.3M $10.2M $9.9M $5.2M $2.8M
EBT. Incl. Unusual Items $374.7M $508.5M $565.7M $608.8M $589.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2M $68.6M $105.1M $102.3M $103.2M
Net Income to Company $330.5M $439.9M $460.6M $506.5M $486.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $330.5M $439.9M $460.6M $506.5M $486.1M
 
Basic EPS (Cont. Ops) $1.97 $2.59 $2.73 $3.01 $2.88
Diluted EPS (Cont. Ops) $1.92 $2.52 $2.66 $2.94 $2.82
Weighted Average Basic Share $167.5M $169.6M $169M $168.4M $168.9M
Weighted Average Diluted Share $172M $174.5M $172.9M $172.2M $172.4M
 
EBITDA $441.3M $578M $641.6M $688.3M $678.9M
EBIT $385.9M $518.7M $575.6M $614M $592.1M
 
Revenue (Reported) $1.7B $2B $2.1B $2.2B $2.1B
Operating Income (Reported) $426.9M $531.3M $572.7M $646M $570.1M
Operating Income (Adjusted) $385.9M $518.7M $575.6M $614M $592.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $470.3M $539.6M $555M $566.6M $548.7M
Revenue Growth (YoY) 14.08% 14.73% 2.86% 2.09% -3.17%
 
Cost of Revenues $225.5M $265.1M $282.2M $266.7M $269.4M
Gross Profit $244.8M $274.6M $272.8M $299.9M $279.3M
Gross Profit Margin 52.05% 50.88% 49.15% 52.93% 50.9%
 
R&D Expenses $19.5M $18.9M $21.3M $21.2M $22.2M
Selling, General & Admin $93.2M $111.1M $99M $108.8M $127.1M
Other Inc / (Exp) -$49K -$12.6M $2.8M -$41.7M $3.3M
Operating Expenses $112.7M $130M $120.3M $130M $149.3M
Operating Income $132.1M $144.6M $152.5M $169.9M $130M
 
Net Interest Expenses $2.6M $2.8M $1.3M $655K $794K
EBT. Incl. Unusual Items $129.5M $129.2M $154M $127.6M $132.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $14.8M $9M $27.8M $17.6M $23.8M
Net Income to Company $114.7M $120.2M $126.2M $110M $108.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $114.7M $120.2M $126.2M $110M $108.7M
 
Basic EPS (Cont. Ops) $0.68 $0.71 $0.75 $0.65 $0.64
Diluted EPS (Cont. Ops) $0.66 $0.69 $0.74 $0.64 $0.63
Weighted Average Basic Share $168.1M $170.2M $167.7M $168.1M $169.1M
Weighted Average Diluted Share $173.2M $174.9M $171.4M $171.8M $172.6M
 
EBITDA $146.7M $146.5M $173.1M $148.3M $158M
EBIT $132.1M $132M $155.3M $128.2M $133.3M
 
Revenue (Reported) $470.3M $539.6M $555M $566.6M $548.7M
Operating Income (Reported) $132.1M $144.6M $152.5M $169.9M $130M
Operating Income (Adjusted) $132.1M $132M $155.3M $128.2M $133.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2B $2.1B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $795.2M $953.7M $1.1B $1B $990.9M
Gross Profit $854.9M $1B $1.1B $1.2B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.2M $79.7M $80M $82.8M $87.2M
Selling, General & Admin $355.8M $423M $404.7M $432.2M $465.1M
Other Inc / (Exp) -$41M -$12.6M $2.9M -$32.1M $22M
Operating Expenses $428M $502.6M $484.7M $515M $552.4M
Operating Income $426.9M $531.3M $572.7M $646M $570.1M
 
Net Interest Expenses $11.3M $10.2M $9.9M $5.2M $2.8M
EBT. Incl. Unusual Items $374.7M $508.5M $565.7M $608.8M $589.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2M $68.6M $105.1M $102.3M $103.2M
Net Income to Company $330.5M $439.9M $460.6M $506.5M $486.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $330.5M $439.9M $460.6M $506.5M $486.1M
 
Basic EPS (Cont. Ops) $1.96 $2.60 $2.72 $3.01 $2.88
Diluted EPS (Cont. Ops) $1.91 $2.52 $2.67 $2.94 $2.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $441.3M $578M $641.6M $688.3M $678.9M
EBIT $385.9M $518.7M $575.6M $614M $592.1M
 
Revenue (Reported) $1.7B $2B $2.1B $2.2B $2.1B
Operating Income (Reported) $426.9M $531.3M $572.7M $646M $570.1M
Operating Income (Adjusted) $385.9M $518.7M $575.6M $614M $592.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2B $2.1B $2.2B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $953.7M $1.1B $1B $990.9M --
Gross Profit $1B $1.1B $1.2B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $79.7M $80M $82.8M $87.2M --
Selling, General & Admin $423M $404.7M $432.2M $465.1M --
Other Inc / (Exp) -$12.6M $2.9M -$32.1M $22M --
Operating Expenses $502.6M $484.7M $515M $552.4M --
Operating Income $531.3M $572.7M $646M $570.1M --
 
Net Interest Expenses $10.2M $9.9M $5.2M $2.8M --
EBT. Incl. Unusual Items $508.5M $565.7M $608.8M $589.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.6M $105.1M $102.3M $103.2M --
Net Income to Company $439.9M $460.6M $506.5M $486.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $439.9M $460.6M $506.5M $486.1M --
 
Basic EPS (Cont. Ops) $2.60 $2.72 $3.01 $2.88 --
Diluted EPS (Cont. Ops) $2.52 $2.67 $2.94 $2.82 --
Weighted Average Basic Share $678.5M $675.8M $673.8M $675.5M --
Weighted Average Diluted Share $698.1M $691.6M $688.8M $689.6M --
 
EBITDA $578M $641.6M $688.3M $678.9M --
EBIT $518.7M $575.6M $614M $592.1M --
 
Revenue (Reported) $2B $2.1B $2.2B $2.1B --
Operating Income (Reported) $531.3M $572.7M $646M $570.1M --
Operating Income (Adjusted) $518.7M $575.6M $614M $592.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $378.9M $624.3M $339.2M $538M $675.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $314.9M $325.1M $346M $354.4M $362.5M
Inventory $285.7M $382.3M $476.8M $438.3M $404.7M
Prepaid Expenses $22.3M $10.5M $18.7M $14.5M $25.1M
Other Current Assets $21.9M $21.4M $24.9M $20.5M $29.8M
Total Current Assets $1B $1.4B $1.2B $1.4B $1.5B
 
Property Plant And Equipment $388.6M $481.1M $637.4M $760.5M $791.3M
Long-Term Investments $7.6M $7.5M $8.8M $9.7M $10.1M
Goodwill $347.6M $356.3M $368.2M $370.2M $487.5M
Other Intangibles $163.4M $152.1M $139.7M $128.9M $236.2M
Other Long-Term Assets $22.2M $26.8M $22.2M $25.6M $31.9M
Total Assets $2B $2.4B $2.4B $2.7B $3.1B
 
Accounts Payable $58.3M $78.4M $84.2M $72.2M $60.8M
Accrued Expenses $85.3M $122.6M $101.8M $103.2M $96.2M
Current Portion Of Long-Term Debt -- $75M $6.6M $1.9M $1.2M
Current Portion Of Capital Lease Obligations $11.2M $9.1M $9.6M $8.2M $7.8M
Other Current Liabilities $31.7M $34M $32.1M $30.6M $48M
Total Current Liabilities $321.4M $506.8M $399.9M $395.2M $405.8M
 
Long-Term Debt $150M $75M $75M -- --
Capital Leases -- -- -- -- --
Total Liabilities $704.2M $733.9M $579.2M $497.8M $555.1M
 
Common Stock $168.6M $170.3M $167.7M $167.9M $169.4M
Other Common Equity Adj -$124.2M -$80.2M -$69.4M -$35M -$49.6M
Common Equity $1.3B $1.7B $1.9B $2.2B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.7B $1.9B $2.2B $2.6B
 
Total Liabilities and Equity $2B $2.4B $2.4B $2.7B $3.1B
Cash and Short Terms $378.9M $624.3M $339.2M $538M $675.3M
Total Debt $172.2M $193.5M $96M $30M $28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $378.9M $624.3M $339.2M $538M $675.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $314.9M $325.1M $346M $354.4M $362.5M
Inventory $285.7M $382.3M $476.8M $438.3M $404.7M
Prepaid Expenses $22.3M $10.5M $18.7M $14.5M $25.1M
Other Current Assets $21.9M $21.4M $24.9M $20.5M $29.8M
Total Current Assets $1B $1.4B $1.2B $1.4B $1.5B
 
Property Plant And Equipment $388.6M $481.1M $637.4M $760.5M $791.3M
Long-Term Investments $7.6M $7.5M $8.8M $9.7M $10.1M
Goodwill $347.6M $356.3M $368.2M $370.2M $487.5M
Other Intangibles $163.4M $152.1M $139.7M $128.9M $236.2M
Other Long-Term Assets $22.2M $26.8M $22.2M $25.6M $31.9M
Total Assets $2B $2.4B $2.4B $2.7B $3.1B
 
Accounts Payable $58.3M $78.4M $84.2M $72.2M $60.8M
Accrued Expenses $85.3M $122.6M $101.8M $103.2M $96.2M
Current Portion Of Long-Term Debt -- $75M $6.6M $1.9M $1.2M
Current Portion Of Capital Lease Obligations $11.2M $9.1M $9.6M $8.2M $7.8M
Other Current Liabilities $31.7M $34M $32.1M $30.6M $48M
Total Current Liabilities $321.4M $506.8M $399.9M $395.2M $405.8M
 
Long-Term Debt $150M $75M $75M -- --
Capital Leases -- -- -- -- --
Total Liabilities $704.2M $733.9M $579.2M $497.8M $555.1M
 
Common Stock $168.6M $170.3M $167.7M $167.9M $169.4M
Other Common Equity Adj -$124.2M -$80.2M -$69.4M -$35M -$49.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.7B $1.9B $2.2B $2.6B
 
Total Liabilities and Equity $2B $2.4B $2.4B $2.7B $3.1B
Cash and Short Terms $378.9M $624.3M $339.2M $538M $675.3M
Total Debt $172.2M $193.5M $96M $30M $28.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $330.5M $439.9M $460.6M $506.5M $486.1M
Depreciation & Amoritzation $55.3M $59.3M $66M $74.3M $86.7M
Stock-Based Compensation $25.2M $24.9M $24.7M $30.2M $31.9M
Change in Accounts Receivable -$43.1M -$13.8M -$29.9M -$3.2M $10.3M
Change in Inventories -$13.1M -$97.8M -$95.7M $42.7M $55.8M
Cash From Operations $394M $456.9M $377.4M $651M $621.7M
 
Capital Expenditures $71.3M $133.6M $201.2M $184.8M $106.7M
Cash Acquisitions -$27.6M -$19.4M -$25.3M -- -$241.8M
Cash From Investing -$99M -$153.3M -$226.8M -$185.3M -$342.8M
 
Dividends Paid (Ex Special Dividend) -$117M -$127.1M -$142.1M -$158.3M -$172.1M
Special Dividend Paid
Long-Term Debt Issued $250M -- -- -- --
Long-Term Debt Repaid -$252M -$70K -$75M -$75M --
Repurchase of Common Stock -$102.1M -- -$233.4M -$102.3M -$31.4M
Other Financing Activities -$1.8M -$1.4M -$1.2M -$2.3M -$6.3M
Cash From Financing -$139.5M -$57.1M -$434.4M -$268M -$139.9M
 
Beginning Cash (CF) $221M $378.9M $624.3M $339.2M $538M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.5M $246.5M -$283.8M $197.7M $139M
Ending Cash (CF) $378.9M $624.3M $339.2M $538M $675.3M
 
Levered Free Cash Flow $322.7M $323.3M $176.2M $466.2M $515M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $114.7M $120.2M $126.2M $110M $108.7M
Depreciation & Amoritzation $14.6M $14.5M $17.8M $20.1M $24.7M
Stock-Based Compensation $3.7M $5M $5.2M $4.8M $4.6M
Change in Accounts Receivable $5.6M -$3M $26.6M $4M $10.7M
Change in Inventories $420K -$20.2M -$9.2M $23.5M $57.7M
Cash From Operations $131.3M $99.7M $105.8M $159.6M $185.2M
 
Capital Expenditures $25.6M $50.9M $54M $39.1M $13.9M
Cash Acquisitions -- -- -- -- -$234M
Cash From Investing -$25.7M -$51.2M -$53.9M -$39M -$247.6M
 
Dividends Paid (Ex Special Dividend) -$29.3M -$31.9M -$35.3M -$39.6M -$43.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$21.5M -$27.9M -$4.1M -$9.1M --
Long-Term Debt Repaid -$127M -$1K -- -- $338K
Repurchase of Common Stock -- -- -$78.2M -$75.3M --
Other Financing Activities -- -- -- -- -$1.7M
Cash From Financing -$152.3M -$28.7M -$128.6M -$109.6M -$24.5M
 
Beginning Cash (CF) $424.7M $603.8M $414.8M $525.8M $764.5M
Foreign Exchange Rate Adjustment $895K $730K $937K $1.1M -$2.2M
Additions / Reductions -$46.7M $19.7M -$76.6M $11.1M -$86.9M
Ending Cash (CF) $378.9M $624.3M $339.2M $538M $675.3M
 
Levered Free Cash Flow $105.7M $48.7M $51.9M $120.5M $171.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $330.5M $439.9M $460.6M $506.5M $486.1M
Depreciation & Amoritzation $55.3M $59.3M $66M $74.3M $86.7M
Stock-Based Compensation $25.2M $24.9M $24.7M $30.2M $31.9M
Change in Accounts Receivable -$43.1M -$13.8M -$29.9M -$3.2M $10.3M
Change in Inventories -$13.1M -$97.8M -$95.7M $42.7M $55.8M
Cash From Operations $394M $456.9M $377.4M $651M $621.7M
 
Capital Expenditures $71.3M $133.6M $201.2M $184.8M $106.7M
Cash Acquisitions -$27.6M -$19.4M -$25.3M -- -$241.8M
Cash From Investing -$99M -$153.3M -$226.8M -$185.3M -$342.8M
 
Dividends Paid (Ex Special Dividend) -$117M -$127.1M -$142.1M -$158.3M -$172.1M
Special Dividend Paid
Long-Term Debt Issued $250M -- -- -- --
Long-Term Debt Repaid -- -$70K -$75M -- --
Repurchase of Common Stock -$102.1M -- -$233.4M -$102.3M -$31.4M
Other Financing Activities -$1.8M -$1.4M -$1.2M -$2.3M -$6.3M
Cash From Financing -$139.5M -$57.1M -$434.4M -$268M -$139.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.5M $246.5M -$283.8M $197.7M $139M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $322.7M $323.3M $176.2M $466.2M $515M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $439.9M $460.6M $506.5M $486.1M --
Depreciation & Amoritzation $59.3M $66M $74.3M $86.7M --
Stock-Based Compensation $24.9M $24.7M $30.2M $31.9M --
Change in Accounts Receivable -$13.8M -$29.9M -$3.2M $10.3M --
Change in Inventories -$97.8M -$95.7M $42.7M $55.8M --
Cash From Operations $456.9M $377.4M $651M $621.7M --
 
Capital Expenditures $133.6M $201.2M $184.8M $106.7M --
Cash Acquisitions -$19.4M -$25.3M -- -$241.8M --
Cash From Investing -$153.3M -$226.8M -$185.3M -$342.8M --
 
Dividends Paid (Ex Special Dividend) -$127.1M -$142.1M -$158.3M -$172.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$0 -$0 $0 --
Long-Term Debt Repaid -$70K -$75M -$75M -- --
Repurchase of Common Stock -- -$233.4M -$102.3M -$31.4M --
Other Financing Activities -$1.4M -$1.2M -$2.3M -$6.3M --
Cash From Financing -$57.1M -$434.4M -$268M -$139.9M --
 
Beginning Cash (CF) $1.9B $1.8B $1.8B $2.6B --
Foreign Exchange Rate Adjustment -$1.1M -$1.3M $1M -$1.6M --
Additions / Reductions $246.5M -$283.8M $197.7M $139M --
Ending Cash (CF) $2.2B $1.5B $2B $2.7B --
 
Levered Free Cash Flow $323.3M $176.2M $466.2M $515M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock