Financhill
Buy
65

GWW Quote, Financials, Valuation and Earnings

Last price:
$1,029.72
Seasonality move :
3.49%
Day range:
$1,019.40 - $1,042.00
52-week range:
$893.99 - $1,150.01
Dividend yield:
0.86%
P/E ratio:
28.54x
P/S ratio:
2.78x
P/B ratio:
13.65x
Volume:
386.2K
Avg. volume:
301K
1-year change:
-11.01%
Market cap:
$48.6B
Revenue:
$17.2B
EPS (TTM):
$35.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.8B $13B $15.2B $16.5B $17.2B
Revenue Growth (YoY) 2.71% 10.38% 16.94% 8.21% 4.19%
 
Cost of Revenues $7.6B $8.4B $9.4B $10B $10.5B
Gross Profit $4.2B $4.7B $5.8B $6.4B $6.7B
Gross Profit Margin 35.42% 35.76% 38.01% 39.03% 38.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.2B $3.6B $3.9B $4.1B
Other Inc / (Exp) $21M $25M $24M $28M $24M
Operating Expenses $3.1B $3.1B $3.6B $3.8B $4.1B
Operating Income $1.1B $1.5B $2.2B $2.6B $2.6B
 
Net Interest Expenses $93M $67M $58M $93M $77M
EBT. Incl. Unusual Items $947M $1.5B $2.1B $2.5B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $192M $371M $533M $597M $595M
Net Income to Company $755M $1.1B $1.6B $1.9B $2B
 
Minority Interest in Earnings $60M $71M $66M $74M $80M
Net Income to Common Excl Extra Items $755M $1.1B $1.6B $1.9B $2B
 
Basic EPS (Cont. Ops) $12.99 $20.10 $30.39 $36.65 $39.04
Diluted EPS (Cont. Ops) $12.94 $19.98 $30.27 $36.51 $38.96
Weighted Average Basic Share $53.5M $51.9M $50.9M $49.9M $48.9M
Weighted Average Diluted Share $53.7M $52.2M $51.1M $50.1M $49M
 
EBITDA $1.3B $1.7B $2.4B $2.8B $2.9B
EBIT $1.1B $1.5B $2.2B $2.6B $2.6B
 
Revenue (Reported) $11.8B $13B $15.2B $16.5B $17.2B
Operating Income (Reported) $1.1B $1.5B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $1.1B $1.5B $2.2B $2.6B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $3.9B $4.2B $4.4B $4.7B
Revenue Growth (YoY) 11.73% 16.9% 6.75% 4.28% 6.13%
 
Cost of Revenues $2.1B $2.4B $2.6B $2.7B $2.9B
Gross Profit $1.3B $1.5B $1.7B $1.7B $1.8B
Gross Profit Margin 37.07% 38.53% 39.33% 39.2% 38.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $812M $916M $988M $1B $1.3B
Other Inc / (Exp) $6M $9M $7M $4M --
Operating Expenses $812M $916M $988M $1B $1.3B
Operating Income $438M $603M $667M $686M $511M
 
Net Interest Expenses $22M $25M $22M $19M $20M
EBT. Incl. Unusual Items $422M $587M $652M $671M $492M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107M $145M $159M $166M $171M
Net Income to Company $315M $442M $493M $505M $321M
 
Minority Interest in Earnings $18M $16M $17M $19M $27M
Net Income to Common Excl Extra Items $315M $442M $493M $505M $321M
 
Basic EPS (Cont. Ops) $5.73 $8.39 $9.54 $9.96 $6.15
Diluted EPS (Cont. Ops) $5.70 $8.34 $9.50 $9.94 $6.14
Weighted Average Basic Share $51.8M $50.8M $49.9M $48.8M $47.8M
Weighted Average Diluted Share $52.1M $51.1M $50.1M $48.9M $47.9M
 
EBITDA $483M $655M $723M $745M $576M
EBIT $438M $603M $667M $686M $511M
 
Revenue (Reported) $3.4B $3.9B $4.2B $4.4B $4.7B
Operating Income (Reported) $438M $603M $667M $686M $511M
Operating Income (Adjusted) $438M $603M $667M $686M $511M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.6B $14.8B $16.3B $16.9B $17.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $9.2B $9.8B $10.3B $10.8B
Gross Profit $4.5B $5.6B $6.4B $6.6B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1B $3.5B $3.9B $4.1B $4.4B
Other Inc / (Exp) $24M $26M $25M $25M --
Operating Expenses $3.1B $3.5B $3.9B $4.1B $4.4B
Operating Income $1.4B $2.1B $2.6B $2.6B $2.5B
 
Net Interest Expenses $86M $92M $94M $83M $78M
EBT. Incl. Unusual Items $1.3B $2B $2.5B $2.5B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $345M $505M $596M $599M $606M
Net Income to Company $998M $1.5B $1.9B $1.9B $1.8B
 
Minority Interest in Earnings $70M $71M $70M $75M $96M
Net Income to Common Excl Extra Items $998M $1.5B $1.9B $1.9B $1.8B
 
Basic EPS (Cont. Ops) $17.75 $28.29 $36.22 $37.25 $35.90
Diluted EPS (Cont. Ops) $17.63 $28.12 $36.04 $37.12 $35.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $2.3B $2.8B $2.8B $2.7B
EBIT $1.4B $2.1B $2.6B $2.6B $2.5B
 
Revenue (Reported) $12.6B $14.8B $16.3B $16.9B $17.8B
Operating Income (Reported) $1.4B $2.1B $2.6B $2.6B $2.5B
Operating Income (Adjusted) $1.4B $2.1B $2.6B $2.6B $2.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.7B $11.4B $12.5B $12.9B $13.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $7.1B $7.5B $7.9B $8.3B
Gross Profit $3.5B $4.3B $4.9B $5.1B $5.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.7B $2.9B $3.1B $3.4B
Other Inc / (Exp) $19M $20M $21M $18M $9M
Operating Expenses $2.3B $2.7B $2.9B $3.1B $3.4B
Operating Income $1.1B $1.7B $2B $2B $1.9B
 
Net Interest Expenses $65M $70M $70M $60M $61M
EBT. Incl. Unusual Items $1.1B $1.6B $2B $2B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $271M $405M $468M $470M $481M
Net Income to Company $813M $1.2B $1.5B $1.5B $1.3B
 
Minority Interest in Earnings $53M $53M $57M $58M $74M
Net Income to Common Excl Extra Items $813M $1.2B $1.5B $1.5B $1.3B
 
Basic EPS (Cont. Ops) $14.59 $22.82 $28.64 $29.27 $26.13
Diluted EPS (Cont. Ops) $14.51 $22.69 $28.51 $29.17 $26.08
Weighted Average Basic Share $156.3M $152.9M $150.2M $147M $144M
Weighted Average Diluted Share $157.2M $153.8M $150.9M $147.5M $144.3M
 
EBITDA $1.3B $1.8B $2.2B $2.2B $2.1B
EBIT $1.1B $1.7B $2B $2B $1.9B
 
Revenue (Reported) $9.7B $11.4B $12.5B $12.9B $13.5B
Operating Income (Reported) $1.1B $1.7B $2B $2B $1.9B
Operating Income (Adjusted) $1.1B $1.7B $2B $2B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $585M $241M $325M $660M $1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.8B $2.1B $2.2B $2.2B
Inventory $1.7B $1.9B $2.3B $2.3B $2.3B
Prepaid Expenses $7M -- -- -- --
Other Current Assets $127M $146M $266M $156M $163M
Total Current Assets $3.9B $4B $5B $5.3B $5.7B
 
Property Plant And Equipment $1.6B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments $21M $1M -- -- --
Goodwill $391M $384M $371M $370M $355M
Other Intangibles $228M $238M $232M $234M $243M
Other Long-Term Assets $152M $142M $180M $182M $196M
Total Assets $6.3B $6.6B $7.6B $8.1B $8.8B
 
Accounts Payable $779M $816M $1B $954M $952M
Accrued Expenses $248M $290M $474M $397M $407M
Current Portion Of Long-Term Debt $8M -- $35M $34M $499M
Current Portion Of Capital Lease Obligations $57M $66M $68M $71M $78M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.5B $2B $1.8B $2.3B
 
Long-Term Debt $2.6B $2.7B $2.6B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.4B $4.9B $4.7B $5.1B
 
Common Stock $55M $55M $55M $55M $55M
Other Common Equity Adj -$61M -$96M -$180M -$172M -$274M
Common Equity $1.8B $1.9B $2.4B $3.1B $3.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $265M $286M $295M $326M $345M
Total Equity $2.1B $2.2B $2.7B $3.4B $3.7B
 
Total Liabilities and Equity $6.3B $6.6B $7.6B $8.1B $8.8B
Cash and Short Terms $585M $241M $325M $660M $1B
Total Debt $2.6B $2.7B $2.6B $2.7B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $328M $315M $601M $1.4B $535M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.2B $2.4B $2.3B $2.4B
Inventory $1.8B $2.1B $2.2B $2.2B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $149M $142M $171M $219M --
Total Current Assets $4B $4.7B $5.4B $6.2B $5.5B
 
Property Plant And Equipment $1.4B $1.8B $2B $2.1B $2.6B
Long-Term Investments $9M -- -- -- --
Goodwill $387M $363M $364M $366M --
Other Intangibles $233M $222M $238M $247M --
Other Long-Term Assets $336M $161M $170M $172M --
Total Assets $6.4B $7.2B $8.1B $9.1B $8.8B
 
Accounts Payable $933M $1B $1.1B $1B $1.1B
Accrued Expenses $336M $332M $403M $429M --
Current Portion Of Long-Term Debt -- $16M $34M $497M --
Current Portion Of Capital Lease Obligations -- $67M $73M $78M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.8B $1.9B $2.4B $2B
 
Long-Term Debt $2.4B $2.6B $2.6B $2.6B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.6B $4.8B $5.3B $4.9B
 
Common Stock $55M $55M $55M $55M $55M
Other Common Equity Adj -$94M -$225M -$219M -$210M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $290M $254M $292M $353M $400M
Total Equity $2.1B $2.6B $3.4B $3.9B $4B
 
Total Liabilities and Equity $6.4B $7.2B $8.1B $9.1B $8.8B
Cash and Short Terms $328M $315M $601M $1.4B $535M
Total Debt $2.4B $2.6B $2.7B $3.1B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $755M $1.1B $1.6B $1.9B $2B
Depreciation & Amoritzation $182M $185M $217M $214M $237M
Stock-Based Compensation $46M $42M $48M $62M $62M
Change in Accounts Receivable -$121M -$324M -$436M -$98M -$110M
Change in Inventories -$158M -$152M -$412M -$16M -$77M
Cash From Operations $1.1B $937M $1.3B $2B $2.1B
 
Capital Expenditures $197M $255M $256M $445M $541M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$179M -$226M -$263M -$422M -$520M
 
Dividends Paid (Ex Special Dividend) $338M $357M $370M $392M $421M
Special Dividend Paid
Long-Term Debt Issued $1.6B -- $16M $7M $503M
Long-Term Debt Repaid -$1.4B -$8M -$15M -$37M -$39M
Repurchase of Common Stock $601M $695M $603M $850M $1.2B
Other Financing Activities -$18M -$27M -$26M -$40M -$52M
Cash From Financing -$726M -$1B -$972M -$1.3B -$1.2B
 
Beginning Cash (CF) $585M $241M $325M $660M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $225M -$344M $84M $335M $376M
Ending Cash (CF) $817M -$119M $395M $999M $1.4B
 
Levered Free Cash Flow $926M $682M $1.1B $1.6B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $315M $442M $493M $505M $321M
Depreciation & Amoritzation $45M $52M $56M $59M $65M
Stock-Based Compensation $8M $11M $18M $14M $14M
Change in Accounts Receivable -$118M -$89M -$48M $22M -$40M
Change in Inventories -$86M -$104M $14M $15M -$8M
Cash From Operations $161M $380M $523M $611M $597M
 
Capital Expenditures $50M $45M $125M $88M $258M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50M -$40M -$116M -$85M -$260M
 
Dividends Paid (Ex Special Dividend) $85M $102M $106M $115M $133M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M $1M $500M --
Long-Term Debt Repaid -- -- -$19M -$21M --
Repurchase of Common Stock $242M $184M $193M $227M $291M
Other Financing Activities -$1M -$1M -$2M -$5M --
Cash From Financing -$327M -$280M -$318M $148M -$398M
 
Beginning Cash (CF) $328M $315M $601M $1.4B $535M
Foreign Exchange Rate Adjustment -$3M -$7M -$3M $5M -$1M
Additions / Reductions -$219M $53M $86M $679M -$62M
Ending Cash (CF) $106M $361M $684M $2.1B $472M
 
Levered Free Cash Flow $111M $335M $398M $523M $339M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $998M $1.5B $1.9B $1.9B $1.8B
Depreciation & Amoritzation $182M $207M $220M $227M $252M
Stock-Based Compensation $43M $47M $59M $61M $63M
Change in Accounts Receivable -$274M -$513M -$300M $70M -$179M
Change in Inventories -- -$341M -$117M $28M -$190M
Cash From Operations $1.1B $1.2B $1.8B $2.3B $2B
 
Capital Expenditures $242M $266M $366M $410M $816M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$227M -$258M -$358M -$377M -$801M
 
Dividends Paid (Ex Special Dividend) $353M $381M $385M $413M $458M
Special Dividend Paid
Long-Term Debt Issued -- $1M $22M $503M --
Long-Term Debt Repaid -- -- -$52M -$38M --
Repurchase of Common Stock $1B $553M $726M $1.1B $1.3B
Other Financing Activities -$29M -$22M -$36M -$54M --
Cash From Financing -$1.4B -$917M -$1.1B -$1.1B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$531M -$13M $286M $847M -$913M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $818M $920M $1.4B $1.9B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $813M $1.2B $1.5B $1.5B $1.3B
Depreciation & Amoritzation $137M $159M $162M $175M $190M
Stock-Based Compensation $33M $38M $49M $48M $49M
Change in Accounts Receivable -$298M -$487M -$351M -$183M -$252M
Change in Inventories -$64M -$253M $42M $86M -$27M
Cash From Operations $724M $973M $1.4B $1.7B $1.6B
 
Capital Expenditures $197M $208M $318M $283M $558M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180M -$212M -$307M -$262M -$543M
 
Dividends Paid (Ex Special Dividend) $261M $285M $300M $321M $358M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M $7M $503M $63M
Long-Term Debt Repaid -$8M -- -$37M -$38M -$503M
Repurchase of Common Stock $525M $383M $506M $739M $798M
Other Financing Activities -$27M -$22M -$32M -$46M -$31M
Cash From Financing -$790M -$668M -$839M -$615M -$1.6B
 
Beginning Cash (CF) $1.4B $941M $1.6B $3B $1.8B
Foreign Exchange Rate Adjustment -$11M -$19M -$5M -$18M $21M
Additions / Reductions -$257M $74M $276M $788M -$501M
Ending Cash (CF) $1.2B $996M $1.8B $3.8B $1.3B
 
Levered Free Cash Flow $527M $765M $1.1B $1.4B $1.1B

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
73
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 39x

Alerts

Buy
80
FEIM alert for Dec 15

Frequency Electronics, Inc. [FEIM] is down 3.51% over the past day.

Buy
57
MOD alert for Dec 15

Modine Manufacturing Co. [MOD] is up 1.79% over the past day.

Sell
42
OKLO alert for Dec 15

Oklo, Inc. [OKLO] is down 5.81% over the past day.

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

Show me the best stock