W.W. Grainger (GWW) Financials

$1,282.39

$-6.78 (-0.53%)

As on 09-Sep-2026 15:42EDT

Market cap

$62,385 Mln

Revenue (TTM)

$18,845 Mln

P/E Ratio

33.7

P/B Ratio

14.6

Div. Yield

0.7 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	18,845.00	17,942.00	17,168.00	16,478.00	15,228.00	13,022.00
Cost of Revenue	11,421.00	10,933.00	10,480.00	9,982.00	9,379.00	8,302.00
Gross Profit	7,424.00	7,009.00	6,688.00	6,496.00	5,849.00	4,720.00
Operating Expenses	4,679.00	4,318.00	4,051.00	3,931.00	3,634.00	3,173.00
Operating Profit (EBIT)	2,745.00	2,691.00	2,637.00	2,565.00	2,215.00	1,547.00
Other Income	--	--	--	--	24.00	25.00
Profit before Tax	2,685.00	2,430.00	2,584.00	2,500.00	2,146.00	1,485.00
Provision for Tax	704.00	622.00	595.00	597.00	533.00	371.00
Profit after Tax (Net Income)	1,870.00	1,706.00	1,909.00	1,829.00	1,547.00	1,043.00
Minority Interest	-111.00	-102.00	-80.00	-70.00	-66.00	-71.00
Consolidated Profit	745.00	1,706.00	1,909.00	1,829.00	1,547.00	1,043.00

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	4,131.00	3,736.00	3,358.00	3,115.00	2,440.00	1,874.00
Minority Interest	-111.00	--	--	--	295.00	286.00
Non-Current Liabilities	2,967.00	2,881.00	2,821.00	2,875.00	2,843.00	2,904.00
Current Liabilities	2,138.00	1,940.00	2,305.00	1,831.00	2,010.00	1,528.00
Total Liabilities	11,756.00	8,962.00	8,829.00	8,147.00	7,588.00	6,592.00

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	3,620.00	3,478.00	3,092.00	2,873.00	2,611.00	2,581.00
Current Assets	5,998.00	5,484.00	5,737.00	5,274.00	4,977.00	4,011.00
Total Assets	11,756.00	8,962.00	8,829.00	8,147.00	7,588.00	6,592.00
Total Debt*	2,797.00	3,163.00	3,183.00	2,752.00	2,705.00	2,762.00
Net Current Assets	3,860.00	3,544.00	3,432.00	3,443.00	2,967.00	2,483.00

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	2,015.00	2,111.00	2,031.00	1,333.00	937.00
Cash Flow from Investing Activities	--	-645.00	-520.00	-422.00	-263.00	-226.00
Cash from Financing Activities	--	-1,825.00	-1,180.00	-1,278.00	-972.00	-1,039.00
Net Cash Inflow / Outflow	--	--	--	--	98.00	-328.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	39.35	35.84	39.20	36.80	30.51	20.17
Cash EPS ($)	--	41.18	44.07	41.23	34.79	23.75
Adjusted Book Value ($)	--	78.49	68.95	62.68	48.13	36.25
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	42.33	43.35	40.87	26.29	18.12
Free Cash Flow per Share ($)	--	27.96	32.24	31.91	21.24	13.19

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	25.39	30.77	33.22	31.63	22.97
ROE (%)	44.72	48.10	58.98	65.85	71.72	56.35
ROA (%)	16.48	19.18	22.49	23.25	21.82	16.19
EBIT Margin (%)	10.34	14.00	15.50	15.57	14.47	11.92
Net Margin (%)	9.92	9.51	11.12	11.10	10.14	7.99
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	7.80	0.05	0.04	0.08	0.17	0.10
EBIT Growth (%)	-27.53	-5.64	3.74	16.38	42.01	49.23
Net Profit Growth (%)	-4.09	-10.63	4.37	18.23	48.32	50.07
EPS Growth (%)	-0.66	-0.09	0.07	0.21	0.51	0.56
Book Value Growth (%)	14.58	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	33.75	28.15	26.89	22.52	18.23	25.69
Price / Book Value	14.65	12.86	15.29	13.22	11.56	14.30
Dividend Yield (%)	0.71	--	--	--	--	--
EV/EBITDA	20.75	18.30	18.45	15.54	12.72	16.87
Close Price ($)	1,360.40	1,009.05	1,054.05	828.69	556.25	518.24
High Price ($)	1,390.96	1,139.15	1,227.66	841.00	612.06	527.06
Low Price ($)	906.52	893.99	800.97	534.01	440.48	356.23
Market Cap ($ Cr)	62,384.73	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.58	0.85	0.95	0.88	1.11	1.47
Short term debt to equity ratio	0.02	0.05	0.17	0.03	0.04	0.04
Current Ratio	2.81	2.83	2.49	2.88	2.48	2.63
Quick Ratio	1.70	1.59	1.49	1.64	1.36	1.40
Interest Coverage	34.15	31.00	34.56	27.58	23.70	17.84

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	14.99	12.98	13.00	13.30	14.01	13.47
Asset Turnover	1.66	2.02	2.02	2.09	2.15	2.02
Receivable days	--	46.42	47.06	47.93	46.62	45.27
Inventory Days	--	78.51	79.67	82.68	80.28	79.26
Payable days	--	31.99	33.21	36.61	36.28	35.09
Cash Conversion Cycle	--	92.95	93.52	94.00	90.62	89.44

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)