Financhill
Sell
42

GGG Quote, Financials, Valuation and Earnings

Last price:
$84.16
Seasonality move :
6.13%
Day range:
$84.55 - $85.31
52-week range:
$77.49 - $94.77
Dividend yield:
1.2%
P/E ratio:
29.99x
P/S ratio:
6.86x
P/B ratio:
5.70x
Volume:
530.7K
Avg. volume:
864.7K
1-year change:
-2.26%
Market cap:
$14.3B
Revenue:
$2.2B
EPS (TTM):
$2.83
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $1.7B $2B $2.1B $2.2B
Revenue Growth (YoY) -0.44% 0.25% 20.45% 7.84% 2.43%
 
Cost of Revenues $786.3M $795.2M $953.7M $1.1B $1B
Gross Profit $859.8M $854.9M $1B $1.1B $1.2B
Gross Profit Margin 52.23% 51.81% 52.02% 49.33% 52.88%
 
R&D Expenses $67.6M $72.2M $79.7M $80M $82.8M
Selling, General & Admin $367.7M $355.8M $423M $404.7M $432.2M
Other Inc / (Exp) -$5.5M -$41M -$12.6M $2.9M -$32.1M
Operating Expenses $435.3M $428M $502.6M $484.7M $515M
Operating Income $424.5M $426.9M $531.3M $572.7M $646M
 
Net Interest Expenses $13.1M $11.3M $10.2M $9.9M $5.2M
EBT. Incl. Unusual Items $405.9M $374.7M $508.5M $565.7M $608.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $62M $44.2M $68.6M $105.1M $102.3M
Net Income to Company $343.9M $330.5M $439.9M $460.6M $506.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $343.9M $330.5M $439.9M $460.6M $506.5M
 
Basic EPS (Cont. Ops) $2.06 $1.97 $2.59 $2.73 $3.01
Diluted EPS (Cont. Ops) $2.00 $1.92 $2.52 $2.66 $2.94
Weighted Average Basic Share $166.5M $167.5M $169.6M $169M $168.4M
Weighted Average Diluted Share $171.6M $172M $174.5M $172.9M $172.2M
 
EBITDA $467.9M $441.3M $578M $641.6M $688.3M
EBIT $419M $385.9M $518.7M $575.6M $614M
 
Revenue (Reported) $1.6B $1.7B $2B $2.1B $2.2B
Operating Income (Reported) $424.5M $426.9M $531.3M $572.7M $646M
Operating Income (Adjusted) $419M $385.9M $518.7M $575.6M $614M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $439.3M $486.7M $545.6M $539.7M $519.2M
Revenue Growth (YoY) 9.68% 10.79% 12.11% -1.1% -3.79%
 
Cost of Revenues $210.4M $238.5M $284.6M $255.1M $243.1M
Gross Profit $229M $248.2M $261.1M $284.5M $276.1M
Gross Profit Margin 52.12% 51% 47.85% 52.72% 53.18%
 
R&D Expenses $17.7M $19.8M $19.7M $19.8M $21.3M
Selling, General & Admin $86M $103.9M $98.2M $102.3M $109.1M
Other Inc / (Exp) -$1.3M -$344K $866K $3.3M $6.2M
Operating Expenses $103.7M $123.6M $117.9M $122.1M $130.4M
Operating Income $125.3M $124.6M $143.1M $162.4M $145.7M
 
Net Interest Expenses $3M $2.5M $1.5M $1.4M $656K
EBT. Incl. Unusual Items $121M $121.8M $142.5M $164.3M $151.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.9M $17.9M $26.2M $31.2M $29.1M
Net Income to Company $114.1M $103.8M $116.2M $133.1M $122.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $114.1M $103.8M $116.2M $133.1M $122.2M
 
Basic EPS (Cont. Ops) $0.68 $0.61 $0.69 $0.79 $0.72
Diluted EPS (Cont. Ops) $0.66 $0.59 $0.67 $0.77 $0.71
Weighted Average Basic Share $167.1M $169.8M $169.2M $169M $168.8M
Weighted Average Diluted Share $171.7M $174.8M $172.8M $172.8M $172.1M
 
EBITDA $137.7M $139.3M $160.8M $183.7M $174.7M
EBIT $124M $124.3M $144M $165.7M $151.9M
 
Revenue (Reported) $439.3M $486.7M $545.6M $539.7M $519.2M
Operating Income (Reported) $125.3M $124.6M $143.1M $162.4M $145.7M
Operating Income (Adjusted) $124M $124.3M $144M $165.7M $151.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.9B $2.1B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $772.6M $914.1M $1.1B $1.1B $988.2M
Gross Profit $819.5M $1B $1.1B $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $69.7M $80.2M $77.7M $82.8M $86.3M
Selling, General & Admin $350.8M $405.2M $416.7M $422.4M $446.8M
Other Inc / (Exp) -$42.1M -$80K -$12.5M $12.5M -$23M
Operating Expenses $420.5M $485.4M $494.4M $505.3M $533.1M
Operating Income $399M $518.9M $564.8M $628.6M $610M
 
Net Interest Expenses $11.2M $10M $11.3M $5.9M $2.7M
EBT. Incl. Unusual Items $345.7M $508.7M $541M $635.2M $584.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.1M $74.4M $86.3M $112.5M $97M
Net Income to Company $300.6M $434.3M $454.7M $522.7M $487.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $300.6M $434.3M $454.7M $522.7M $487.3M
 
Basic EPS (Cont. Ops) $1.79 $2.57 $2.68 $3.11 $2.89
Diluted EPS (Cont. Ops) $1.74 $2.49 $2.62 $3.04 $2.83
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $410.1M $578.2M $615M $713.1M $669.2M
EBIT $356.9M $518.8M $552.3M $641.1M $587M
 
Revenue (Reported) $1.6B $1.9B $2.1B $2.2B $2.1B
Operating Income (Reported) $399M $518.9M $564.8M $628.6M $610M
Operating Income (Adjusted) $356.9M $518.8M $552.3M $641.1M $587M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2B $1.4B $1.6B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $569.7M $688.6M $803.9M $767.9M $721.5M
Gross Profit $610.1M $759.4M $784.6M $861.1M $843.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $52.7M $60.7M $58.7M $61.6M $65.1M
Selling, General & Admin $262.6M $311.9M $305.7M $323.4M $338M
Other Inc / (Exp) -$41M -$31K $106K $9.7M $18.8M
Operating Expenses $315.3M $372.7M $364.4M $385M $403.1M
Operating Income $294.8M $386.7M $420.2M $476.1M $440.1M
 
Net Interest Expenses $8.7M $7.5M $8.6M $4.5M $2M
EBT. Incl. Unusual Items $245.1M $379.2M $411.7M $481.3M $456.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.4M $59.6M $77.3M $84.7M $79.4M
Net Income to Company $215.8M $319.6M $334.5M $396.6M $377.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $215.8M $319.6M $334.5M $396.6M $377.4M
 
Basic EPS (Cont. Ops) $1.28 $1.89 $1.97 $2.36 $2.24
Diluted EPS (Cont. Ops) $1.25 $1.83 $1.93 $2.30 $2.19
Weighted Average Basic Share $501.7M $508.4M $508.1M $505.7M $506.4M
Weighted Average Diluted Share $514.8M $523.2M $520.2M $517M $517M
 
EBITDA $294.6M $431.5M $468.5M $540M $520.9M
EBIT $253.9M $386.7M $420.3M $485.8M $458.8M
 
Revenue (Reported) $1.2B $1.4B $1.6B $1.6B $1.6B
Operating Income (Reported) $294.8M $386.7M $420.2M $476.1M $440.1M
Operating Income (Adjusted) $253.9M $386.7M $420.3M $485.8M $458.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $221M $378.9M $624.3M $339.2M $538M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $267.3M $314.9M $325.1M $346M $354.4M
Inventory $273.2M $285.7M $382.3M $476.8M $438.3M
Prepaid Expenses $13.5M $22.3M $10.5M $18.7M $14.5M
Other Current Assets $16.5M $21.9M $21.4M $24.9M $20.5M
Total Current Assets $791.5M $1B $1.4B $1.2B $1.4B
 
Property Plant And Equipment $355.4M $388.6M $481.1M $637.4M $760.5M
Long-Term Investments $7.6M $7.6M $7.5M $8.8M $9.7M
Goodwill $307.7M $347.6M $356.3M $368.2M $370.2M
Other Intangibles $165.6M $163.4M $152.1M $139.7M $128.9M
Other Long-Term Assets $22.2M $22.2M $26.8M $22.2M $25.6M
Total Assets $1.7B $2B $2.4B $2.4B $2.7B
 
Accounts Payable $54.1M $58.3M $78.4M $84.2M $72.2M
Accrued Expenses $80M $85.3M $122.6M $101.8M $103.2M
Current Portion Of Long-Term Debt -- -- $75M $6.6M $1.9M
Current Portion Of Capital Lease Obligations $7.7M $11.2M $9.1M $9.6M $8.2M
Other Current Liabilities $37.1M $31.7M $34M $32.1M $30.6M
Total Current Liabilities $285.3M $321.4M $506.8M $399.9M $395.2M
 
Long-Term Debt $164.3M $150M $75M $75M --
Capital Leases -- -- -- -- --
Total Liabilities $667.3M $704.2M $733.9M $579.2M $497.8M
 
Common Stock $167.3M $168.6M $170.3M $167.7M $167.9M
Other Common Equity Adj -$169.8M -$124.2M -$80.2M -$69.4M -$35M
Common Equity $1B $1.3B $1.7B $1.9B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.3B $1.7B $1.9B $2.2B
 
Total Liabilities and Equity $1.7B $2B $2.4B $2.4B $2.7B
Cash and Short Terms $221M $378.9M $624.3M $339.2M $538M
Total Debt $172M $172.2M $193.5M $96M $30M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $424.7M $603.8M $414.8M $525.8M $764.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $315M $324.3M $364.1M $352.5M $355M
Inventory $283.7M $362.9M $462.2M $457.6M $440.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $37.8M $42M $44.8M $41.4M $52.1M
Total Current Assets $1.1B $1.3B $1.3B $1.4B $1.6B
 
Property Plant And Equipment $360.5M $453.9M $593.8M $735.9M $783M
Long-Term Investments -- -- -- -- --
Goodwill $342.3M $357M $359.6M $360.7M $374.5M
Other Intangibles $160.7M $154.4M $136.9M $124.8M $117M
Other Long-Term Assets $34M $46.2M $31.5M $36.2M $43.5M
Total Assets $2B $2.4B $2.4B $2.7B $3B
 
Accounts Payable $55.5M $86.9M $99M $75.2M $61.8M
Accrued Expenses $71.7M $112.6M $97.7M $100.9M $90.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9.2M $9.4M $9.2M $8.9M $7.1M
Other Current Liabilities $32.7M $40.5M $41.6M $29M $26.5M
Total Current Liabilities $326.5M $427.2M $430.8M $395.9M $360.4M
 
Long-Term Debt $275M $150M $75M -- --
Capital Leases -- -- -- -- --
Total Liabilities $828.1M $813M $649.9M $486.4M $462.3M
 
Common Stock $167.4M $170M $168.5M $168.8M $168.8M
Other Common Equity Adj -$130.9M -$126M -$107.2M -$66.2M -$33.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.6B $1.8B $2.2B $2.5B
 
Total Liabilities and Equity $2B $2.4B $2.4B $2.7B $3B
Cash and Short Terms $424.7M $603.8M $414.8M $525.8M $764.5M
Total Debt $319M $200.3M $117.7M $29M $30.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $343.9M $330.5M $439.9M $460.6M $506.5M
Depreciation & Amoritzation $48.9M $55.3M $59.3M $66M $74.3M
Stock-Based Compensation $26.7M $25.2M $24.9M $24.7M $30.2M
Change in Accounts Receivable $8.9M -$43.1M -$13.8M -$29.9M -$3.2M
Change in Inventories $12.4M -$13.1M -$97.8M -$95.7M $42.7M
Cash From Operations $418.7M $394M $456.9M $377.4M $651M
 
Capital Expenditures $128M $71.3M $133.6M $201.2M $184.8M
Cash Acquisitions -$26.6M -$27.6M -$19.4M -$25.3M --
Cash From Investing -$155.5M -$99M -$153.3M -$226.8M -$185.3M
 
Dividends Paid (Ex Special Dividend) -$106.4M -$117M -$127.1M -$142.1M -$158.3M
Special Dividend Paid
Long-Term Debt Issued $105.4M $250M -- -- --
Long-Term Debt Repaid -$210.5M -$252M -$70K -$75M -$75M
Repurchase of Common Stock -$9.5M -$102.1M -- -$233.4M -$102.3M
Other Financing Activities -$1.3M -$1.8M -$1.4M -$1.2M -$2.3M
Cash From Financing -$174.1M -$139.5M -$57.1M -$434.4M -$268M
 
Beginning Cash (CF) $132.1M $221M $378.9M $624.3M $339.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.2M $155.5M $246.5M -$283.8M $197.7M
Ending Cash (CF) $221M $378.9M $624.3M $339.2M $538M
 
Levered Free Cash Flow $290.8M $322.7M $323.3M $176.2M $466.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $114.1M $103.8M $116.2M $133.1M $122.2M
Depreciation & Amoritzation $13.7M $15M $16.8M $18.1M $22.7M
Stock-Based Compensation $6M $6.1M $5.1M $7M $7.2M
Change in Accounts Receivable -$29M $28M -$261K $10.2M $913K
Change in Inventories $9.2M -$26.2M -$15.6M $19.4M $20.4M
Cash From Operations $120.2M $137.2M $136.6M $209M $178.6M
 
Capital Expenditures $13.1M $27.9M $58.3M $53.4M $19.3M
Cash Acquisitions -$384K -$64K -- -- -$7.8M
Cash From Investing -$13.4M -$27.9M -$58.4M -$53.1M -$27.3M
 
Dividends Paid (Ex Special Dividend) -$29.2M -$31.8M -$35.5M -$39.7M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21.5M $27.9M -$9.7M -$19.8M -$712K
Long-Term Debt Repaid -$125M $1K -- -$75M -$338K
Repurchase of Common Stock -- -- -$35.2M -$19.3M -$13.6M
Other Financing Activities -$1K -- -- -- --
Cash From Financing -$116.2M $12.6M -$75.5M -$150.4M -$54.5M
 
Beginning Cash (CF) $432.7M $482.8M $413.4M $520.6M $666M
Foreign Exchange Rate Adjustment $1.3M -$788K -$1.2M -$335K $1.7M
Additions / Reductions -$9.4M $121.8M $2.7M $5.5M $96.7M
Ending Cash (CF) $424.7M $603.8M $414.8M $525.8M $764.5M
 
Levered Free Cash Flow $107M $109.3M $78.2M $155.7M $159.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $300.6M $434.3M $454.7M $522.7M $487.3M
Depreciation & Amoritzation $53.2M $59.5M $62.7M $72M $82.2M
Stock-Based Compensation $24.9M $23.6M $24.5M $30.7M $32.1M
Change in Accounts Receivable -$36.9M -$5.2M -$59.5M $19.4M $3.5M
Change in Inventories $4M -$77.1M -$106.7M $10M $21.6M
Cash From Operations $382M $488.5M $371.2M $597.2M $596.1M
 
Capital Expenditures $71.2M $108.2M $198.1M $199.6M $131.9M
Cash Acquisitions -$34.9M -$19.4M -$25.3M -- -$7.8M
Cash From Investing -$106.2M -$127.8M -$224.1M -$200.2M -$134.2M
 
Dividends Paid (Ex Special Dividend) -$114.3M -$124.6M -$138.7M -$154M -$168.6M
Special Dividend Paid
Long-Term Debt Issued $270.5M -- -- $5M -$9.1M
Long-Term Debt Repaid -- -$127.1M -$75M -- --
Repurchase of Common Stock -$106.5M -- -$155.2M -$105.3M -$106.6M
Other Financing Activities -$1.8M -$1.4M -$1.2M -$2.3M -$4.6M
Cash From Financing -$32.2M -$180.7M -$334.6M -$287M -$224.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $243.6M $180.1M -$187.5M $110.1M $237M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $310.8M $380.3M $173.1M $397.6M $464.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $215.8M $319.6M $334.5M $396.6M $377.4M
Depreciation & Amoritzation $40.7M $44.8M $48.2M $54.2M $62.1M
Stock-Based Compensation $21.4M $19.9M $19.5M $25.5M $27.3M
Change in Accounts Receivable -$48.7M -$10.8M -$56.5M -$7.2M -$460K
Change in Inventories -$13.5M -$77.5M -$86.5M $19.2M -$1.9M
Cash From Operations $262.7M $357.2M $271.6M $491.4M $436.5M
 
Capital Expenditures $45.8M $82.6M $147.2M $145.6M $92.8M
Cash Acquisitions -$27.6M -$19.4M -$25.3M -- -$7.8M
Cash From Investing -$73.4M -$102.1M -$173M -$146.3M -$95.2M
 
Dividends Paid (Ex Special Dividend) -$87.7M -$95.2M -$106.9M -$118.7M -$129M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $271.5M $27.9M $4.1M $9.1M $0
Long-Term Debt Repaid -$125M -$69K -$75M -$75M -$338K
Repurchase of Common Stock -$102.1M -- -$155.2M -$27.1M -$31.4M
Other Financing Activities -$1.8M -$1.4M -$1.2M -$2.3M -$4.6M
Cash From Financing $12.9M -$28.4M -$305.8M -$158.4M -$115.3M
 
Beginning Cash (CF) $1.1B $1.3B $1.4B $1.3B $1.8B
Foreign Exchange Rate Adjustment $1.5M -$1.8M -$2.2M -$61K $556K
Additions / Reductions $202.2M $226.7M -$207.3M $186.7M $225.9M
Ending Cash (CF) $1.3B $1.5B $1.2B $1.4B $2.1B
 
Levered Free Cash Flow $217M $274.6M $124.4M $345.7M $343.7M

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

GET BETTER TRADE IDEAS

Popular

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock