Financhill
Buy
58

GWW Quote, Financials, Valuation and Earnings

Last price:
$1,084.13
Seasonality move :
0.08%
Day range:
$1,075.96 - $1,090.85
52-week range:
$874.98 - $1,227.66
Dividend yield:
0.78%
P/E ratio:
27.62x
P/S ratio:
3.04x
P/B ratio:
14.85x
Volume:
189.9K
Avg. volume:
235.3K
1-year change:
21.29%
Market cap:
$51.7B
Revenue:
$17.2B
EPS (TTM):
$38.95
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 $8.3B $9.4B $10B $10.4B
Gross Profit $4.2B $4.7B $5.8B $6.5B $6.8B
Gross Profit Margin 35.92% 36.25% 38.41% 39.42% 39.36%
 
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 $3.2B $3.2B $3.6B $3.9B $4.1B
Operating Income $1B $1.5B $2.2B $2.6B $2.6B
 
Net Interest Expenses $93M $87M $93M $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 $695M $1B $1.5B $1.8B $1.9B
 
Basic EPS (Cont. Ops) $12.88 $19.94 $30.22 $36.39 $38.84
Diluted EPS (Cont. Ops) $12.82 $19.84 $30.06 $36.23 $38.71
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 $1.2B $1.8B $2.4B $2.8B $2.9B
EBIT $1B $1.6B $2.2B $2.6B $2.7B
 
Revenue (Reported) $11.8B $13B $15.2B $16.5B $17.2B
Operating Income (Reported) $1B $1.5B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $1B $1.6B $2.2B $2.6B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $3.6B $4.1B $4.2B $4.3B
Revenue Growth (YoY) 2.77% 18.26% 12.17% 3.52% 1.68%
 
Cost of Revenues $2B $2.3B $2.5B $2.6B $2.6B
Gross Profit $1.1B $1.4B $1.6B $1.7B $1.7B
Gross Profit Margin 35.44% 37.92% 39.94% 39.39% 39.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $735M $849M $954M $999M $1B
Other Inc / (Exp) $6M $6M $6M $7M $6M
Operating Expenses $735M $849M $954M $999M $1B
Operating Income $358M $534M $680M $669M $672M
 
Net Interest Expenses $21M $23M $24M $21M $21M
EBT. Incl. Unusual Items $343M $517M $662M $655M $657M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88M $132M $154M $158M $157M
Net Income to Company $255M $385M $508M $497M $500M
 
Minority Interest in Earnings -$17M -$19M -$20M -$19M -$21M
Net Income to Common Excl Extra Items $238M $366M $488M $478M $479M
 
Basic EPS (Cont. Ops) $4.51 $7.11 $9.66 $9.65 $9.88
Diluted EPS (Cont. Ops) $4.48 $7.07 $9.61 $9.62 $9.86
Weighted Average Basic Share $52.3M $51.1M $50.2M $49.2M $48.2M
Weighted Average Diluted Share $52.6M $51.4M $50.5M $49.4M $48.3M
 
EBITDA $407M $592M $736M $732M $739M
EBIT $364M $540M $686M $676M $678M
 
Revenue (Reported) $3.1B $3.6B $4.1B $4.2B $4.3B
Operating Income (Reported) $358M $534M $680M $669M $672M
Operating Income (Adjusted) $364M $540M $686M $676M $678M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $13.6B $15.7B $16.6B $17.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $8.6B $9.6B $10.1B $10.4B
Gross Profit $4.2B $5B $6.1B $6.5B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.3B $3.7B $4B $4.2B
Other Inc / (Exp) $23M $25M $24M $29M $23M
Operating Expenses $3B $3.3B $3.7B $4B $4.2B
Operating Income $1.2B $1.7B $2.4B $2.6B $2.6B
 
Net Interest Expenses $93M $89M $94M $90M $77M
EBT. Incl. Unusual Items $1.1B $1.7B $2.3B $2.5B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $323M $415M $555M $601M $594M
Net Income to Company $825M $1.2B $1.7B $1.9B $2B
 
Minority Interest in Earnings -$65M -$73M -$67M -$73M -$82M
Net Income to Common Excl Extra Items $760M $1.2B $1.7B $1.8B $1.9B
 
Basic EPS (Cont. Ops) $14.19 $22.56 $32.77 $36.37 $39.06
Diluted EPS (Cont. Ops) $14.11 $22.43 $32.61 $36.22 $38.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.9B $2.6B $2.8B $2.9B
EBIT $1.2B $1.7B $2.4B $2.6B $2.7B
 
Revenue (Reported) $11.9B $13.6B $15.7B $16.6B $17.2B
Operating Income (Reported) $1.2B $1.7B $2.4B $2.6B $2.6B
Operating Income (Adjusted) $1.2B $1.7B $2.4B $2.6B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $3.6B $4.1B $4.2B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.5B $2.6B $2.6B
Gross Profit $1.1B $1.4B $1.6B $1.7B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $735M $849M $954M $999M $1B
Other Inc / (Exp) $6M $6M $6M $7M $6M
Operating Expenses $735M $849M $954M $999M $1B
Operating Income $358M $534M $680M $669M $672M
 
Net Interest Expenses $21M $23M $24M $21M $21M
EBT. Incl. Unusual Items $343M $517M $662M $655M $657M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88M $132M $154M $158M $157M
Net Income to Company $255M $385M $508M $497M $500M
 
Minority Interest in Earnings -$17M -$19M -$20M -$19M -$21M
Net Income to Common Excl Extra Items $238M $366M $488M $478M $479M
 
Basic EPS (Cont. Ops) $4.51 $7.11 $9.66 $9.65 $9.88
Diluted EPS (Cont. Ops) $4.48 $7.07 $9.61 $9.62 $9.86
Weighted Average Basic Share $52.3M $51.1M $50.2M $49.2M $48.2M
Weighted Average Diluted Share $52.6M $51.4M $50.5M $49.4M $48.3M
 
EBITDA $407M $592M $736M $732M $739M
EBIT $364M $540M $686M $676M $678M
 
Revenue (Reported) $3.1B $3.6B $4.1B $4.2B $4.3B
Operating Income (Reported) $358M $534M $680M $669M $672M
Operating Income (Adjusted) $364M $540M $686M $676M $678M
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 -- -- -- -- --
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 -- -- -- -- --
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 $2.4B $2.4B $2.3B $2.3B $2.3B
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 $2.4B $2.4B $2.3B $2.3B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $562M $364M $461M $804M $666M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2B $2.3B $2.3B $2.4B
Inventory $1.7B $1.9B $2.3B $2.2B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $121M $145M $183M $228M $186M
Total Current Assets $3.9B $4.4B $5.2B $5.5B $5.5B
 
Property Plant And Equipment $1.4B $1.8B $1.9B $2.1B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $388M $384M $370M $364M $356M
Other Intangibles $224M $229M $234M $236M $249M
Other Long-Term Assets $346M $146M $177M $185M $183M
Total Assets $6.3B $7B $7.8B $8.4B $8.7B
 
Accounts Payable $887M $1B $1.1B $1.1B $1.1B
Accrued Expenses $330M $324M $372M $444M $412M
Current Portion Of Long-Term Debt -- -- $37M $501M $3M
Current Portion Of Capital Lease Obligations -- $67M $65M $71M $78M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.5B $1.7B $1.9B $2.5B $2B
 
Long-Term Debt $2.4B $2.3B $2.3B $1.8B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.6B $4.8B $4.9B $4.8B
 
Common Stock $55M $55M $55M $55M $55M
Other Common Equity Adj -$81M -$109M -$176M -$207M -$255M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $264M $289M $310M $310M $367M
Total Equity $2.1B $2.4B $3B $3.5B $3.8B
 
Total Liabilities and Equity $6.3B $7B $7.8B $8.4B $8.7B
Cash and Short Terms $562M $364M $461M $804M $666M
Total Debt $2.4B $2.3B $2.3B $2.3B $2.3B
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 $187M $205M $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) $360M $585M $241M $325M $660M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $218M -$328M $98M $331M $411M
Ending Cash (CF) $585M $241M $325M $660M $1B
 
Levered Free Cash Flow $926M $682M $1.1B $1.6B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $255M $385M $508M $497M $500M
Depreciation & Amoritzation $43M $52M $50M $56M $61M
Stock-Based Compensation $8M $9M $12M $11M $12M
Change in Accounts Receivable -$121M -$263M -$162M -$163M -$128M
Change in Inventories $52M -$65M $4M $76M $6M
Cash From Operations $294M $343M $454M $661M $646M
 
Capital Expenditures $73M $57M $98M $119M $125M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58M -$57M -$96M -$118M -$125M
 
Dividends Paid (Ex Special Dividend) -$81M -$84M -$87M -$105M -$115M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $6M $1M $1M
Long-Term Debt Repaid -- -- -$18M -$17M -$502M
Repurchase of Common Stock -$175M -$79M -$142M -$268M -$281M
Other Financing Activities -$2M -$2M -$6M -$11M -$3M
Cash From Financing -$250M -$159M -$224M -$391M -$898M
 
Beginning Cash (CF) $585M $241M $325M $660M $1B
Foreign Exchange Rate Adjustment -$9M -$4M $2M -$8M $7M
Additions / Reductions -$14M $127M $134M $152M -$377M
Ending Cash (CF) $562M $364M $461M $804M $666M
 
Levered Free Cash Flow $221M $286M $356M $542M $521M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $825M $1.2B $1.7B $1.9B $2B
Depreciation & Amoritzation $180M $196M $203M $220M $242M
Stock-Based Compensation $45M $43M $51M $61M $63M
Change in Accounts Receivable -$25M -$466M -$335M -$99M -$75M
Change in Inventories -$125M -$269M -$343M $56M -$147M
Cash From Operations $1.2B $986M $1.4B $2.2B $2.1B
 
Capital Expenditures $220M $239M $297M $466M $547M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$185M -$225M -$302M -$444M -$527M
 
Dividends Paid (Ex Special Dividend) -$341M -$360M -$373M -$410M -$431M
Special Dividend Paid
Long-Term Debt Issued -- -- $22M $2M $503M
Long-Term Debt Repaid -- -$8M -$33M -$36M -$524M
Repurchase of Common Stock -$676M -$599M -$666M -$976M -$1.2B
Other Financing Activities -$15M -$27M -$30M -$45M -$44M
Cash From Financing -$1.9B -$948M -$1B -$1.4B -$1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$943M -$187M $105M $349M -$118M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $953M $747M $1.1B $1.8B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $255M $385M $508M $497M $500M
Depreciation & Amoritzation $43M $52M $50M $56M $61M
Stock-Based Compensation $8M $9M $12M $11M $12M
Change in Accounts Receivable -$121M -$263M -$162M -$163M -$128M
Change in Inventories $52M -$65M $4M $76M $6M
Cash From Operations $294M $343M $454M $661M $646M
 
Capital Expenditures $73M $57M $98M $119M $125M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58M -$57M -$96M -$118M -$125M
 
Dividends Paid (Ex Special Dividend) -$81M -$84M -$87M -$105M -$115M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $6M $1M $1M
Long-Term Debt Repaid -- -- -$18M -$17M -$502M
Repurchase of Common Stock -$175M -$79M -$142M -$268M -$281M
Other Financing Activities -$2M -$2M -$6M -$11M -$3M
Cash From Financing -$250M -$159M -$224M -$391M -$898M
 
Beginning Cash (CF) $585M $241M $325M $660M $1B
Foreign Exchange Rate Adjustment -$9M -$4M $2M -$8M $7M
Additions / Reductions -$14M $127M $134M $152M -$377M
Ending Cash (CF) $562M $364M $461M $804M $666M
 
Levered Free Cash Flow $221M $286M $356M $542M $521M

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock