Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in

Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 162.4 GBX 0.37% Market Closed
Market Cap: £1.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-25%
5Y
-3%
10Y
+6%
Operating Income
+
3Y
+6%
5Y
+19%
10Y
+55%
Net Income
+
3Y
-12%
5Y
+145%
10Y
+374%

Earnings Waterfall
Grainger PLC

Income Statement
Grainger PLC

Rotate your device to view
Income Statement
Currency: GBP
Sep-2001 Mar-2002 Sep-2002 Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
0
0
18
0
33
0
44
24
52
57
63
64
73
87
96
101
86
98
77
0
76
0
88
0
68
0
61
0
47
0
36
0
27
0
24
0
30
0
32
0
32
0
32
0
31
18
38
41
41
Revenue
126
N/A
128
+1%
138
+8%
144
+5%
158
+9%
146
-7%
123
-16%
158
+28%
123
-22%
339
+176%
116
-66%
199
+71%
126
-37%
251
+99%
242
-4%
241
0%
291
+21%
298
+2%
242
-19%
246
+2%
297
+21%
320
+8%
322
+1%
311
-4%
291
-6%
356
+22%
327
-8%
240
-27%
203
-15%
213
+5%
235
+10%
238
+2%
272
+14%
291
+7%
279
-4%
250
-10%
229
-9%
207
-10%
222
+7%
270
+22%
258
-5%
316
+23%
287
-9%
263
-8%
201
-23%
205
+2%
205
+0%
217
+6%
215
-1%
Gross Profit
Cost of Revenue
(86)
(87)
(91)
(95)
(106)
(66)
(23)
(66)
(24)
(240)
(24)
(112)
(30)
(144)
(133)
(140)
(206)
(206)
(140)
(132)
(162)
(168)
(164)
(149)
(146)
(211)
(183)
(106)
(85)
(90)
(105)
(115)
(146)
(157)
(139)
(113)
(88)
(67)
(71)
(113)
(105)
(154)
(124)
(103)
(37)
(41)
(45)
(46)
(47)
Gross Profit
40
N/A
41
+3%
46
+13%
49
+6%
52
+5%
80
+54%
101
+25%
91
-9%
98
+8%
99
+0%
92
-7%
87
-6%
97
+11%
107
+10%
109
+2%
101
-8%
85
-16%
92
+8%
102
+10%
113
+11%
135
+19%
152
+13%
159
+4%
161
+2%
145
-10%
145
+0%
144
-1%
134
-7%
118
-12%
123
+4%
129
+5%
123
-5%
127
+3%
134
+6%
140
+5%
138
-2%
141
+2%
140
0%
150
+7%
157
+4%
153
-2%
162
+6%
163
+0%
160
-2%
164
+3%
164
0%
161
-2%
171
+6%
168
-1%
Operating Income
Operating Expenses
(4)
(4)
(4)
(5)
(5)
6
(8)
(8)
(9)
(12)
(10)
(9)
(10)
(10)
(6)
(20)
(29)
(20)
(20)
(17)
(17)
(29)
(34)
(48)
(40)
(39)
(38)
(36)
(36)
(40)
(39)
(33)
(28)
(28)
(29)
(33)
(32)
(29)
(43)
(49)
(39)
(49)
(42)
(34)
(35)
(36)
(41)
(44)
(41)
Selling, General & Administrative
(4)
(4)
(4)
(5)
(5)
(6)
(8)
(8)
(9)
(12)
(10)
(9)
(10)
(10)
(6)
(6)
(9)
(11)
(9)
(11)
(13)
(22)
(31)
(43)
(34)
(35)
(35)
(32)
(32)
(34)
(32)
(29)
(27)
(27)
(28)
(28)
(28)
(28)
(40)
(46)
(39)
(39)
(32)
(33)
(34)
(34)
(35)
(36)
(37)
Other Operating Expenses
0
0
0
0
0
13
0
(0)
1
(0)
0
0
0
0
0
(14)
(20)
(9)
(11)
(6)
(4)
(7)
(3)
(5)
(6)
(4)
(4)
(4)
(3)
(7)
(7)
(4)
(1)
(1)
(1)
(4)
(4)
(1)
(2)
(3)
(1)
(10)
(10)
(2)
(1)
(1)
(6)
(8)
(4)
Operating Income
36
N/A
37
+3%
42
+13%
45
+6%
47
+6%
87
+83%
93
+8%
83
-11%
90
+7%
86
-3%
82
-6%
78
-4%
87
+11%
97
+11%
103
+6%
81
-21%
56
-31%
72
+28%
82
+14%
96
+18%
117
+22%
123
+5%
124
+1%
113
-9%
105
-7%
106
+1%
105
-1%
98
-7%
82
-16%
83
+1%
90
+9%
90
+0%
98
+9%
106
+7%
111
+5%
105
-5%
108
+3%
111
+3%
107
-4%
108
+0%
114
+6%
113
-1%
121
+7%
126
+4%
130
+3%
128
-1%
119
-7%
127
+7%
127
+0%
Pre-Tax Income
Interest Income Expense
(20)
(15)
(5)
(6)
(5)
(37)
(40)
(44)
(50)
(21)
(3)
(31)
(12)
(33)
(195)
(276)
(153)
(86)
(106)
(73)
(103)
(143)
(112)
(111)
(32)
2
(18)
(45)
(18)
(12)
(11)
(5)
1
(5)
6
20
29
16
(5)
(13)
42
86
178
80
(99)
(136)
(77)
20
(23)
Non-Reccuring Items
0
0
(4)
0
0
0
(5)
0
0
(6)
(6)
(0)
2
2
(18)
(30)
(21)
(10)
4
18
12
(4)
(7)
(8)
(4)
(5)
(1)
(0)
(5)
(5)
7
3
(12)
(5)
12
7
(3)
(0)
(1)
(1)
(0)
1
2
(0)
(1)
(0)
(0)
1
1
Gain/Loss on Disposition of Assets
2
2
8
8
6
8
7
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
3
(1)
0
0
0
0
0
(2)
(31)
(52)
0
(0)
0
(0)
0
(7)
0
(5)
0
(6)
0
(7)
0
(2)
0
(1)
0
(29)
(27)
(3)
0
(3)
0
(4)
0
(2)
0
(2)
(2)
(2)
(2)
(2)
Pre-Tax Income
18
N/A
24
+38%
41
+70%
47
+14%
49
+4%
58
+19%
54
-6%
42
-23%
42
+1%
59
+40%
72
+21%
47
-34%
78
+64%
66
-15%
(112)
N/A
(255)
-128%
(170)
+33%
(24)
+86%
(21)
+11%
41
N/A
26
-36%
(24)
N/A
(2)
+93%
(6)
-241%
64
N/A
103
+60%
81
-21%
52
-35%
51
-2%
67
+30%
84
+26%
89
+5%
86
-3%
96
+11%
101
+5%
104
+4%
131
+26%
127
-4%
99
-22%
94
-5%
152
+62%
201
+32%
299
+49%
206
-31%
27
-87%
(10)
N/A
41
N/A
146
+259%
103
-30%
Net Income
Tax Provision
(7)
(13)
(20)
(20)
(19)
(23)
(21)
(14)
(16)
(15)
(21)
(14)
(17)
(13)
35
74
48
8
10
(6)
13
27
2
5
(11)
(15)
(6)
(2)
(7)
(13)
(10)
(11)
(13)
(14)
(13)
(10)
(16)
(21)
(16)
(17)
(43)
(56)
(69)
(47)
(2)
8
(9)
(37)
100
Income from Continuing Operations
11
11
21
27
29
35
33
27
27
44
51
34
61
52
(77)
(182)
(122)
(15)
(11)
35
39
3
0
(1)
54
88
75
50
44
54
75
78
74
82
87
95
115
106
83
77
110
145
229
159
26
(1)
31
109
203
Income to Minority Interest
0
0
0
0
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11
N/A
11
+9%
21
+83%
27
+28%
29
+10%
35
+19%
33
-5%
27
-17%
27
-3%
44
+65%
51
+16%
34
-33%
61
+81%
52
-14%
(77)
N/A
(182)
-135%
(122)
+33%
(15)
+87%
(11)
+29%
35
N/A
39
+11%
3
-92%
0
-87%
(1)
N/A
54
N/A
88
+64%
75
-15%
36
-52%
43
+19%
64
+50%
135
+112%
141
+4%
75
-47%
83
+12%
87
+5%
95
+8%
115
+21%
106
-8%
83
-22%
77
-7%
110
+42%
145
+32%
229
+58%
159
-31%
26
-84%
(1)
N/A
31
N/A
109
+248%
203
+87%
EPS (Diluted)
0.05
N/A
0.05
N/A
0.09
+80%
0.11
+22%
0.12
+9%
0.15
+25%
0.14
-7%
0.11
-21%
0.11
N/A
0.17
+55%
0.2
+18%
0.13
-35%
0.24
+85%
0.2
-17%
-0.32
N/A
-0.69
-116%
-0.46
+33%
-0.06
+87%
-0.03
+50%
0.08
N/A
0.09
+12%
0.01
-89%
0
N/A
-0.01
N/A
0.12
N/A
0.19
+58%
0.16
-16%
0.07
-56%
0.1
+43%
0.12
+20%
0.29
+142%
0.3
+3%
0.16
-47%
0.18
+12%
0.19
+6%
0.19
N/A
0.2
+5%
0.17
-15%
0.13
-24%
0.11
-15%
0.16
+45%
0.2
+25%
0.31
+55%
0.21
-32%
0.03
-86%
0
N/A
0.04
N/A
0.15
+275%
0.27
+80%

See Also

Summary
GRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRI stock valuation using valuation multiples.
Wall Street Estimates
GRI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 325,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett