Dashboard
Analysis
Charting
Screener
Resources
Settings
NYSE-GWW
Dec '05
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Dec '23
Trailing Valuation
Stock Price
1,025
1,054.1
828.7
556.3
518.2
408.3
338.5
282.4
236.3
232.3
202.6
Total Shares Outstanding
47.6
48.3
49.3
50.3
51.2
52.5
53.7
55.9
56.3
58.8
62
Market Cap
48,816.6
50,945.3
40,868.8
27,955.1
26,544.4
21,447.8
18,174.3
15,773.3
13,307.7
13,657.3
12,566.4
Total Enterprise Value (TEV)
51,401.6
53,437.3
43,286.8
30,630.1
29,351.4
23,743.8
20,234.3
17,627.3
15,461.7
15,738
14,351.2
Dividend Yield
0.9%
0.8%
1.3%
1.5%
1.8%
2%
2.2%
2.3%
Buyback Yield
2.6%
2.4%
2.1%
3.6%
1.6%
4.4%
5.7%
11%
Debt Paydown Yield
-0.9%
0.1%
-0%
0%
-0.8%
0.2%
0.6%
-0.2%
-2.1%
-12.4%
Shareholder Yield
3.5%
3.9%
4.2%
-1.3%
P/S
2.8
3
2.5
1.8
2
1.6
1.4
1.3
P/Gross Profit
7
7.5
6.3
4.8
5.6
5.1
4.1
3.6
3.2
3.3
P/E
28.7
27.2
22.9
18.5
26.1
31.9
22.1
20.6
23.6
23.5
17.5
Earnings Yield
3.7%
5.4%
3.8%
3.1%
4.5%
4.9%
P/OCF
23.8
24.1
20.1
21
28.3
19.1
17.4
14.9
12.6
13.3
12.1
P/FCF
39.6
32.4
25.8
26
38.9
23.2
19.3
16.2
19
FCF Yield
2.5%
4.3%
5.2%
6.2%
5.3%
P/B
13.7
15.2
13.1
11.5
14.2
11.7
9.8
8.2
7.9
7.6
5.5
EV/Sales
2.9
3.1
2.6
2.3
1.5
EV/Gross Profit
7.4
6.7
5.2
6.2
4.6
3.8
3.4
EV/EBITDA
18.7
18.6
15.6
12.7
16.9
19.8
13.6
12.5
11.9
11.6
9.4
EV/EBIT
20.3
13.8
23.3
16
14.1
11
EV/OCF
25.1
25.3
21.3
23
31.3
21.1
19.4
16.7
14.6
15.4
13.9
EV/FCF
41.7
34
27.3
28.4
43
25.6
24.6
21.5
18.9
21.7
Dividends
DPS
9.5
8.6
7.3
6.9
6
5.3
5
4.7
Payout Ratio
27%
22.6%
22.1%
24.7%
36%
51.8%
41.2%
40.9%
49.7%
50%
39.9%
Margins
Gross Profit Margin
39.1%
39.4%
38.4%
36.2%
35.9%
38.3%
38.7%
39.3%
40.6%
42.4%
Operating Margin
14.1%
15.4%
15.6%
14.5%
11.9%
8.6%
10.3%
9.9%
13%
EBITDA Margin
15.5%
16.7%
16.9%
15.9%
13.3%
10.2%
12.6%
12.5%
13.4%
15.3%
Net Profit Margin
10.1%
11.3%
11.2%
8.2%
6%
7.3%
7.2%
7.9%
Effective Tax Rate
25.3%
23.5%
24.4%
25.4%
25.9%
21.2%
27.1%
24.1%
32.5%
37.9%
37.2%
Pre-Tax Profit Margin
13.5%
14.8%
13.8%
7.7%
9.5%
9.2%
Free Cash Flow Margin
6.9%
9.1%
9.6%
7.1%
7.8%
6.6%
OCF / Sales
11.5%
12.3%
8.8%
9.4%
10.4%
OCF / Net Income
114.2%
108.8%
110%
85.2%
88.1%
157.5%
123.6%
130%
162.9%
161.8%
132%
FCF / OCF
60.2%
74.4%
78.1%
80.8%
72.8%
82.5%
78.8%
77.4%
77.6%
72.3%
63.9%
FCF / Net Income
68.7%
80.9%
85.9%
68.8%
64.1%
129.9%
97.4%
100.6%
126.3%
116.9%
84.3%
FCF / EBITDA
44.9%
54.6%
57.1%
44.5%
77.1%
55.1%
57.8%
63.1%
54.3%
43.3%
Capital Efficiency
Return on Invested Capital
28.8%
33.9%
34.6%
32%
18.5%
22.2%
21.8%
16.8%
16.1%
19.7%
Return on Assets
21.1%
23.8%
24.6%
23.3%
17.8%
13.1%
15.1%
12.1%
12%
14.7%
Return on Equity
46.8%
59.8%
34.3%
41.5%
34.8%
29.7%
27.9%
Return on Total Capital
58.7%
60.1%
62.7%
53.7%
38%
37.4%
35.3%
28.2%
30.5%
59.5%
Return on Capital Employed
36.5%
41.1%
43.1%
41.6%
31.2%
29%
26.7%
24.8%
27.4%
32.1%
Return on Tangible Assets
24.2%
18.3%
16.4%
14%
13.7%
17.2%
Receivables Turnover
7.7
7.8
8.1
8.3
8.4
Days Sales Outstanding
47.7
47
47.9
46.6
45.2
44.8
44.6
44.1
43.8
43.6
Payables Turnover
10.4
10.9
10
10.1
9.2
Days Payables Outstanding
35
33.4
36.6
36.3
35.1
36.2
36
37.4
39.8
Inventory Turnover
4.4
4.5
4.3
Days Inventory Outstanding
77.3
80.2
82.6
79.2
81.8
82.3
78.9
85.5
88.1
Cash Conversion Cycle
90
93.8
93.9
90.6
89.4
90.5
91
86.6
91.9
95.5
Asset Turnover
2.1
1.9
Fixed Asset Turnover
15
—
15.1
Operating Cycle
125
127.2
130.5
126.8
124.4
126.6
126.9
122.9
126.4
129.3
131.7
CapEx to OCF
0.4
0.3
0.2
CapEx to Revenue
0
CapEx to Depreciation
1.2
1.1
1
0.9
Financial Health
Total Debt
2,720
3,183
2,752
2,705
2,762
2,616
2,215
2,220
2,343
2,247.1
1,988.8
Net Debt
2,185
2,147
2,092
2,380
2,521
2,031
1,855
1,682
2,016
1,972.9
1,698.7
Current Ratio
2.7
2.4
1.7
Quick Ratio
0.8
Cash Ratio
Debt Ratio
Assets to Equity
2.2
Cash Flow to Debt Ratio
0.7
0.5
Long-term Debt to Assets
Intangibles to Total Assets
0.1
Net Current Asset Value
187
266
242
-171
-707
-548
-595
-395
-908
-876.1
-542.5
Goodwill / Assets
Debt / Equity
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
0.6
Net Debt / EBITDA
EBIT / Interest Expense
32
34.2
27.6
17.8
12
38.7
EBITDA / Interest Expense
35.2
37.3
29.9
19.9
12.9
17.3
17.9
45.5
(EBITDA - Capex) / Interest Expense
24.7
30.3
17
10.8
16.1
14.3
12.3
34.4
Per Share
Revenue per Share
367.9
350.4
328.9
298
249.5
219.7
209.2
198.6
179.7
166.6
151.7
Basic EPS
35.7
38.8
36.4
30.2
9.9
Diluted EPS
30.1
12.8
15.3
Book Value per Share
73.8
68.5
62.2
35.9
33.8
29.1
29.6
34.5
Tangible Book Value per Share
60.8
50.1
24
22.5
20.4
18.4
11.3
15.8
Cash per Share
11.1
13.2
6.4
6.6
Operating Cash Flow per Share
42.4
43.1
40.5
18
20.9
18.2
16.8
Free Cash Flow per Share
25.5
31.7
17.2
14.5
12.2
CapEx per Share
8.9
4.9
3.7
4
4.2
5.7
Weighted Avg. Shares Outstanding
48.2
48.9
49.9
50.9
51.9
53.5
54.7
56.1
57.7
60.4
65.2
Weighted Avg. Shares Outstanding Diluted
49
51.1
52.2
54.9
56.5
58
65.8
Common Size
SG&A to Revenue
25%
24%
23.9%
27.3%
28.4%
29.4%
29.6%
Stock-based Comp to Revenue
0.4%
0.3%
0.5%
