InsiderClue
Stocks · Industrials · Pumps & Pumping Equipment

GRACO INC

GGG Clue Score72
United States Fiscal year ends December CIK 0000042888
$78.21 -0.20% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $78.21 +13.12% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2016Revenue1,329.3Operating income121.1Net income40.7EPS, diluted0.24Fiscal year 2017Revenue1,474.7 +10.9%Operating income378.7Net income252.4 +520.6%EPS, diluted1.45 +504.2%Fiscal year 2018Revenue1,653.3 +12.1%Operating income436.4Net income341.1 +35.1%EPS, diluted1.97 +35.9%Fiscal year 2019Revenue1,646.0 −0.4%Operating income424.5Net income343.9 +0.8%EPS, diluted2.00 +1.5%Fiscal year 2020Revenue1,650.1 +0.2%Operating income391.7Net income330.5 −3.9%EPS, diluted1.92 −4.0%Fiscal year 2021Revenue1,987.6 +20.5%Operating income531.3Net income439.9 +33.1%EPS, diluted2.52 +31.3%Fiscal year 2022Revenue2,143.5 +7.8%Operating income572.7Net income460.6 +4.7%EPS, diluted2.66 +5.6%Fiscal year 2023Revenue2,195.6 +2.4%Operating income646.8Net income506.5 +10.0%EPS, diluted2.94 +10.5%Fiscal year 2024Revenue2,113.3 −3.7%Operating income570.1Net income486.1 −4.0%EPS, diluted2.82 −4.1%Fiscal year 2025Revenue2,236.6 +5.8%Operating income624.8Net income521.8 +7.4%EPS, diluted3.08 +9.2%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 1,329.3 1,474.7 1,653.3 1,646.0 1,650.1 1,987.6 2,143.5 2,195.6 2,113.3 2,236.6
Growth +10.9% +12.1% −0.4% +0.2% +20.5% +7.8% +2.4% −3.7% +5.8%
Operating income 121.1 378.7 436.4 424.5 391.7 531.3 572.7 646.8 570.1 624.8
Net income 40.7 252.4 341.1 343.9 330.5 439.9 460.6 506.5 486.1 521.8
Growth +520.6% +35.1% +0.8% −3.9% +33.1% +4.7% +10.0% −4.0% +7.4%
EPS, diluted 0.24 1.45 1.97 2.00 1.92 2.52 2.66 2.94 2.82 3.08
Growth +504.2% +35.9% +1.5% −4.0% +31.3% +5.6% +10.5% −4.1% +9.2%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2016Gross margin53.5%Operating margin9.1%Net margin3.1%Free cash flow margin17.6%Fiscal year 2017Gross margin53.9%Operating margin25.7%Net margin17.1%Free cash flow margin20.2%Fiscal year 2018Gross margin53.4%Operating margin26.4%Net margin20.6%Free cash flow margin19.0%Fiscal year 2019Gross margin52.2%Operating margin25.8%Net margin20.9%Free cash flow margin17.7%Fiscal year 2020Gross margin51.8%Operating margin23.7%Net margin20.0%Free cash flow margin19.6%Fiscal year 2021Gross margin52.0%Operating margin26.7%Net margin22.1%Free cash flow margin16.3%Fiscal year 2022Gross margin49.3%Operating margin26.7%Net margin21.5%Free cash flow margin8.2%Fiscal year 2023Gross margin52.9%Operating margin29.5%Net margin23.1%Free cash flow margin21.2%Fiscal year 2024Gross margin53.1%Operating margin27.0%Net margin23.0%Free cash flow margin24.4%Fiscal year 2025Gross margin52.5%Operating margin27.9%Net margin23.3%Free cash flow margin28.5%
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 53.5% 53.9% 53.4% 52.2% 51.8% 52.0% 49.3% 52.9% 53.1% 52.5%
Operating margin 9.1% 25.7% 26.4% 25.8% 23.7% 26.7% 26.7% 29.5% 27.0% 27.9%
Net margin 3.1% 17.1% 20.6% 20.9% 20.0% 22.1% 21.5% 23.1% 23.0% 23.3%
Free cash flow margin 17.6% 20.2% 19.0% 17.7% 19.6% 16.3% 8.2% 21.2% 24.4% 28.5%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2016Operating cash flow276.0Capital expenditure−42.1Free cash flow233.9Buybacks−50.5Dividends paid−73.4Fiscal year 2017Operating cash flow337.9Capital expenditure−40.2Free cash flow297.7 +27.3%Buybacks−90.2Dividends paid−80.5Fiscal year 2018Operating cash flow368.0Capital expenditure−53.9Free cash flow314.1 +5.5%Buybacks−244.8Dividends paid−88.8Fiscal year 2019Operating cash flow418.7Capital expenditure−128.0Free cash flow290.8 −7.4%Buybacks−9.5Dividends paid−106.4Fiscal year 2020Operating cash flow394.0Capital expenditure−71.3Free cash flow322.7 +11.0%Buybacks−102.1Dividends paid−117.0Fiscal year 2021Operating cash flow456.9Capital expenditure−133.6Free cash flow323.3 +0.2%Buybacks0.0Dividends paid−127.1Fiscal year 2022Operating cash flow377.4Capital expenditure−201.2Free cash flow176.2 −45.5%Buybacks−233.4Dividends paid−142.1Fiscal year 2023Operating cash flow651.0Capital expenditure−184.8Free cash flow466.2 +164.6%Buybacks−102.3Dividends paid−158.3Fiscal year 2024Operating cash flow621.7Capital expenditure−106.7Free cash flow515.0 +10.4%Buybacks−31.4Dividends paid−172.1Fiscal year 2025Operating cash flow683.6Capital expenditure−45.7Free cash flow637.9 +23.9%Buybacks−423.1Dividends paid−183.4
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow 276.0 337.9 368.0 418.7 394.0 456.9 377.4 651.0 621.7 683.6
Capital expenditure −42.1 −40.2 −53.9 −128.0 −71.3 −133.6 −201.2 −184.8 −106.7 −45.7
Free cash flow 233.9 297.7 314.1 290.8 322.7 323.3 176.2 466.2 515.0 637.9
Growth +27.3% +5.5% −7.4% +11.0% +0.2% −45.5% +164.6% +10.4% +23.9%
Buybacks −50.5 −90.2 −244.8 −9.5 −102.1 0.0 −233.4 −102.3 −31.4 −423.1
Dividends paid −73.4 −80.5 −88.8 −106.4 −117.0 −127.1 −142.1 −158.3 −172.1 −183.4

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
Fiscal year 2016Cash52.4Total debt305.7Net cash (debt)−253.3Shareholders’ equity573.8Debt to equity0.53Fiscal year 2017Cash103.7Total debt226.0Net cash (debt)−122.4Shareholders’ equity723.1Debt to equity0.31Fiscal year 2018Cash132.1Total debt266.4Net cash (debt)−134.3Shareholders’ equity751.9Debt to equity0.35Fiscal year 2019Cash221.0Total debt164.3Net cash (debt)56.7Shareholders’ equity1,024.9Debt to equity0.16Fiscal year 2020Cash378.9Total debt150.0Net cash (debt)228.9Shareholders’ equity1,283.9Debt to equity0.12Fiscal year 2021Cash624.3Total debt150.0Net cash (debt)474.3Shareholders’ equity1,709.3Debt to equity0.09Fiscal year 2022Cash339.2Total debt75.0Net cash (debt)264.2Shareholders’ equity1,859.7Debt to equity0.04Fiscal year 2023Cash538.0Total debt0.0Net cash (debt)538.0Shareholders’ equity2,224.2Debt to equity0.00Fiscal year 2024Cash675.3Total debt0.0Net cash (debt)675.3Shareholders’ equity2,584.1Debt to equity0.00Fiscal year 2025Cash624.1Total debt1.6Net cash (debt)622.5Shareholders’ equity2,653.9Debt to equity0.00
FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 52.4 103.7 132.1 221.0 378.9 624.3 339.2 538.0 675.3 624.1
Total debt 305.7 226.0 266.4 164.3 150.0 150.0 75.0 0.0 0.0 1.6
Net cash (debt) −253.3 −122.4 −134.3 56.7 228.9 474.3 264.2 538.0 675.3 622.5
Shareholders’ equity 573.8 723.1 751.9 1,024.9 1,283.9 1,709.3 1,859.7 2,224.2 2,584.1 2,653.9
Debt to equity 0.53 0.31 0.35 0.16 0.12 0.09 0.04 0.00 0.00 0.00

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Cash flow

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2016 30 Dec 2016 FY2017 29 Dec 2017 FY2018 28 Dec 2018 FY2019 27 Dec 2019 FY2020 25 Dec 2020 FY2021 31 Dec 2021 FY2022 30 Dec 2022 FY2023 29 Dec 2023 FY2024 27 Dec 2024 FY2025 26 Dec 2025
Operations
276.0 337.9 368.0 418.7 394.0 456.9 377.4 651.0 621.7 683.6
Growth +22.4% +8.9% +13.8% −5.9% +16.0% −17.4% +72.5% −4.5% +10.0%
48.3 45.6 47.8 48.9 55.3 59.3 66.0 74.3 86.7 107.4
Investment
−42.1 −40.2 −53.9 −128.0 −71.3 −133.6 −201.2 −184.8 −106.7 −45.7
calc 233.9 297.7 314.1 290.8 322.7 323.3 176.2 466.2 515.0 637.9
Growth +27.3% +5.5% −7.4% +11.0% +0.2% −45.5% +164.6% +10.4% +23.9%
calc 1.37 1.71 1.81 1.69 1.88 1.85 1.02 2.71 2.99 3.77
−91.2 −68.4 −66.2 −155.5 −99.0 −153.3 −226.8 −185.3 −342.8 −172.8
Financing
−185.2 −217.1 −282.7 −174.1 −139.5 −57.1 −434.4 −268.0 −139.9 −576.1
−73.4 −80.5 −88.8 −106.4 −117.0 −127.1 −142.1 −158.3 −172.1 −183.4
−50.5 −90.2 −244.8 −9.5 −102.1 0.0 −233.4 −102.3 −31.4 −423.1

Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.