Graco Inc.

GGG
Financial Analysis · Updated May 29, 2026 · Coverage 2026-Q2
Latest Q Revenue
$540M
Q1 2026 · +2.3% YoY
TTM ROIC
23.99%
FY2025 · NOPAT / Average Invested Capital; NOPAT = Operating Income × (1 − Effective Tax Rate); Invested Capital = Total Assets − Cash − Non-interest-bearing Current Liabilities · WACC ~9.5% · Moat spread +14.5pp
Margin Profile
Gross 52.4%
Operating 27.9%
FCF 28.5%
FY2025
Net Cash
$581M
Cash $624M · Debt $43M · FY2025
Diluted Shares
166M
FY2025

Business Overview


source: coverage-next-full ticker: GGG company: Graco Inc. step: 01 title: Business Model & Overview created: 2026-05-28

Step 01 — Business Model & Overview: Graco Inc. (GGG)

1. Company Capsule

Graco Inc. (NYSE: GGG) is a Minneapolis-based manufacturer of fluid and powder handling equipment, founded in 1926. With $2.24B in annual revenue and nearly 100 years of operating history, Graco designs mission-critical pumps, spray systems, meters, and dispensing equipment used by professional contractors, factory operators, and specialty process engineers worldwide. [S1] The company is organized into three reportable segments — Contractor, Industrial, and Expansion Markets (formerly Process) — each serving distinct end-markets with proprietary, engineered solutions.


2. Business Model

Revenue Model

Graco operates a classic "razor-and-blades" model [S2]:

  • Capital equipment (primary sale): Pumps, sprayers, dispensers — typically sold at a premium through a dealer/distributor network
  • Aftermarket parts & accessories (recurring): ~40% of total revenue from replacement tips, filters, packings, valves, and accessories — purchased repeatedly over a 5–15+ year equipment life [S3]

This model creates durable, sticky revenue: once a contractor or factory installs Graco equipment and their workforce is trained on it, switching to a competitor requires retraining, retooling, and accepting reliability risk — costs that typically outweigh any price savings from alternatives.

Pricing Power

Graco commands 2–3x pricing vs. generic alternatives in professional segments. The company consistently achieves price increases of 2–4% annually and demonstrated 8–10% pricing power during the FY2022 supply-chain cycle without losing material volume. [S3] In Q4 2025, management noted "price realization more than offset higher product costs including $4M in increased tariffs." [S4]


3. Segment Overview

Segment A: Contractor (~44% of Revenue, $989M FY2025)
  • Products: Airless paint sprayers (core), air-assisted airless, fine-finish, texture sprayers, line stripers, pressure washers
  • Customer: Professional painting and finishing contractors; not DIY/consumer
  • Channel: Specialty paint retailers (Sherwin-Williams stores), rental centers, Graco dealer network
  • Cyclicality: Most cyclical — closely linked to residential and commercial construction activity and painting/repainting trends
  • Moat: Brand dominance — a professional contractor's livelihood depends on equipment that doesn't fail mid-job. Once trained on Graco, switching is effectively prohibited. [S3]
  • FY2025 note: Revenue essentially flat YoY ($989M) due to U.S. housing market softness / high mortgage rates suppressing new construction
Segment B: Industrial (~28% of Revenue, $620M FY2025)
  • Products: Fluid transfer pumps (air/electric/hydraulic), lubrication systems, protective coating systems, industrial spray finishing, sanitary and hygienic fluid handling
  • Customers: Automotive OEMs and tier suppliers, general manufacturers, wood/furniture finishers, food processing, aerospace
  • Channel: Industrial distributors, OEM partnerships, direct sales force
  • Cyclicality: Moderate — tied to manufacturing capex cycles (6–18 month lag)
  • Geography: Most globally diverse segment; significant EMEA and Asia Pacific exposure
Segment C: Expansion Markets (formerly Process, ~28% of Revenue, ~$625M FY2025)
  • Products: Precision fluid dispensing systems, sanitary process pumps (biotech/food), ultra-pure chemical handling (semiconductor), color management and tinting systems (COROB), EV battery fluid dispensing, oil & gas transfer
  • Customers: Life sciences, semiconductor fabs, EV battery manufacturers, specialty chemical processors, paint retail (COROB)
  • Channel: Direct sales, specialized distributors, OEM integration
  • Cyclicality: Most resilient — maintenance-intensive, often regulated processes; meaningful recurring revenue
  • Growth: Fastest long-term segment via secular tailwinds (EV, semiconductor) + COROB acquisition (colorant dispensing)

4. Value Chain Layer Map

UPSTREAM                    GRACO'S VALUE-ADD                    DOWNSTREAM
─────────────────────────────────────────────────────────────────────────────
Raw materials             → Engineering & Design             → Dealer/Distributor
(steel, aluminum,         → Manufacturing (US + intl)        → End customer
polymer, hydraulics)      → Quality control                  → Service & aftermarket
                          → Product development (~5% R&D)    → Recurring parts cycle
                          → Brand & IP (500+ patents)
                          → Global distribution network
                          → Technical training programs

Key insight: Graco's value-add is concentrated in engineering, IP, and brand — the manufacturing is relatively standard. The distribution network and aftermarket relationship are the true flywheel. [S2]


5. Geographic Footprint

Region % of FY2025 Revenue
Americas (incl. US ~53% of total) ~60%
EMEA ~24%
Asia Pacific ~16%

International growth outpaced domestic in FY2025; EMEA organic growth was 8% in Q4 2025. [S4] Currency translation added ~2% to Q4 2025 total growth, reflecting favorable EUR/USD.


6. Business Model Quality Assessment

Dimension Rating Evidence
Revenue predictability High ~40% recurring aftermarket
Pricing power High 2–4% annual increases; premium vs. alternatives
Customer retention High High switching costs; brand dependency
Capital intensity Low-Medium Capex ~2% of revenue (post-facilities)
ROIC High ~24%; well above WACC
Moat durability High 500+ patents + brand + distribution network

7. Recent Corporate Actions

  • COROB S.p.A. acquisition (Q4 2024): €230M (~$250M); Italy-based leader in colorant dispensing systems for paint retail. Adds ~$100M+ revenue; expands Process/Expansion Markets into color management. [S5]
  • Segment restructure (Jan 1, 2025): Former Industrial + Process combined into new Industrial Division; Expansion Markets segment created to capture high-growth niches (EV, semi, color)
  • CEO succession (2021): Mark Sheahan succeeded Patrick McHale; internal promotion; smooth transition [S6]

8. Source Index

ID Source
S1 StockAnalysis.com — GGG profile and financials
S2 KoalaGains business and moat analysis
S3 KoalaGains / industry moat reports (razor-and-blades, aftermarket)
S4 Graco Q4 2025 earnings press release (Jan 2026)
S5 Web search: COROB acquisition details
S6 SEC 8-K: CEO succession announcement 2021

Financial Snapshot


source: coverage-next-full ticker: GGG company: Graco Inc. step: 04 title: Financial Quality & Adversarial Sweep created: 2026-05-28

Step 04 — Financial Quality & Adversarial Sweep: Graco Inc. (GGG)

1. Earnings Quality Assessment

GAAP vs. Adjusted Earnings

Graco's adjusted EPS typically differs from GAAP by $0.02–0.05 per share, primarily from acquisition-related amortization and minor restructuring charges. [S1] The gap is immaterial relative to the overall earnings power — a positive signal of clean reporting.

Metric FY2023 FY2024 FY2025
GAAP Diluted EPS $3.08 $3.06 $3.08
Adjusted Diluted EPS (Q4 only) $0.77 (Q4) vs. GAAP $0.79
Difference ~$0.02–0.05 ~$0.02–0.05 Minimal
FCF Conversion Quality
Year Net Income ($M) FCF ($M) Conversion
FY2022 $486 $176 36% (anomaly — inventory build)
FY2023 $522 $466 89%
FY2024 $521 $515 99%
FY2025 $522 $638 122%

FY2022's anomalous 36% FCF conversion reflects a strategic inventory build during the supply chain crisis — not an earnings quality problem. FY2023–2025 show excellent 89–122% conversion, confirming GAAP earnings are backed by real cash. [S2] FCF consistently exceeds net income over time, characteristic of high-quality compounders.

Accruals Analysis
  • D&A is modest (~$107M vs. $46M capex in FY2025), meaning accumulated depreciation assets are not overstated
  • Working capital cycle: FY2022 inventory spike ($339M cash, inventory build); FY2023–2025 normalization has released working capital
  • Accounts receivable: Not flagged as growing relative to revenue — no channel stuffing indicators
Revenue Recognition

Standard point-in-time revenue recognition on product shipment; no complex contract revenue (no long-term construction contracts, no subscription revenue that could obscure trends). Clean recognition model. [S1]


2. Balance Sheet Quality

Metric FY2021 FY2022 FY2023 FY2024 FY2025
Cash ($M) $624 $339 $538 $675 $624
Total Debt ($M) $217 $117 $42 $41 $43
Net Cash / (Debt) ($M) $407 $222 $496 $634 $581
Current Ratio est. 3.0x est. 2.8x est. 3.2x est. 3.5x 3.56x
Debt/EBITDA 0.4x 0.2x 0.1x 0.1x 0.1x

The balance sheet is essentially debt-free since FY2023 (long-term debt retired; $43M is likely short-term/operating leases). Net cash position of ~$580M provides ample capacity for opportunistic M&A or buybacks without leverage risk. [S2]

Off-Balance Sheet Items
  • Operating leases: Not material (light manufacturing/office footprint)
  • Pension: Graco historically had small defined benefit pension; materially funded
  • Contingent liabilities: No material flagged items from 10-K reviews

3. Capital Structure Analysis

  • Debt capacity: At 2x EBITDA ($1.46B in additional debt capacity), Graco could fund a multi-billion dollar acquisition if needed
  • COROB financing: €230M acquisition funded from operating cash + existing credit facility — no equity dilution
  • Debt maturity risk: Minimal — no significant long-term debt maturities
  • Credit rating: Investment grade (not publicly rated by Moody's/S&P in recent data, but balance sheet implies IG quality)

4. Statement Adjustments for Analysis

For forward modeling, the following adjustments improve comparability:

Item Adjustment Rationale
Acquisition amortization Add back Non-cash; inflates COGS/SGA for accounting purposes
SBC Include in cost Real dilution cost; do not add back for equity value
One-time restructuring Normalize Minor; typically $5–15M per year
Working capital timing Use 3-year average FCF Smooths inventory/WC cycle effects

Adjusted normalized EBIT (FY2025): ~$640M (adding back ~$15M amortization = ~28.6% adjusted margin)


5. Adversarial Research Sweep

Objective: Identify short-seller campaigns, SEC/DOJ investigations, class action lawsuits, product liability exposure, restatements, or material governance failures.

Short Seller Reports
  • No material short-seller campaigns found targeting GGG. [S3]
  • Short interest is minimal at ~1–2% of float — institutional consensus is constructive.
  • Seeking Alpha: Articles occasionally note "No margin of safety" at current valuation multiples — a valuation critique, not a fraud or quality concern. [S4]
Regulatory / Legal
  • No SEC investigations or DOJ probes found. [S3]
  • Product liability: Graco's products are used in industrial settings — some inherent product liability exposure, but no material disclosed legal judgments in recent filings.
  • Environmental: Standard industrial manufacturing environmental compliance; no material Superfund or EPA exposure flagged.
Accounting / Restatement History
  • No restatements in available filing history. [S1]
  • Auditor: Deloitte & Touche LLP (long-tenured auditor; no opinion modifications)
  • No material weaknesses in internal controls flagged.
Governance Red Flags
  • Classified board structure (staggered elections) — mild negative from shareholder rights perspective, but standard for industrial companies
  • Insider ownership ~1.5% — below ideal for founder-operator alignment but standard for legacy industrial company
  • No related-party transaction concerns identified
Customer/Product Concentration Risks
  • No disclosed customer >10% of revenue
  • COROB adds paint retail giants (e.g., Sherwin-Williams, Dulux, Asian Paints) as significant customers — concentration risk, but these are investment-grade counterparties

6. Red Flag Checklist

Category Status Notes
Short seller reports CLEAR No material short campaigns
SEC/DOJ investigations CLEAR None found
Accounting restatements CLEAR None in history
Material weakness (ICFR) CLEAR Auditor clean opinions
Unusual accruals build CLEAR FCF > net income in recent years
Revenue recognition concerns CLEAR Standard point-in-time; clean
Related party transactions CLEAR None identified
Aggressive M&A goodwill MONITOR COROB adds goodwill; track impairment
Aggressive pension assumptions CLEAR Minimal pension exposure
Litigation risk LOW Standard product liability; no material exposure

Overall financial quality: HIGH. Graco is a textbook high-quality industrial compounder with clean accounting, conservative financial policies, and genuine cash earnings.


7. Source Index

ID Source
S1 GGG 10-K annual reports; SEC EDGAR
S2 StockAnalysis.com/stocks/ggg/financials/cash-flow-statement
S3 Web search: Graco short interest, SEC investigations, lawsuits
S4 Seeking Alpha: "Wide Moat, No Margin of Safety" — valuation opinion only

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $GGG.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/GGG/fundamental$1.00 · Bearer token required
Markdown: /stocks/ggg/financials/md · → thesis · → memo