vs
Side-by-side financial comparison of GRACO INC (GGG) and Koppers Holdings Inc. (KOP). Click either name above to swap in a different company.
GRACO INC is the larger business by last-quarter revenue ($593.2M vs $432.7M, roughly 1.4× Koppers Holdings Inc.). GRACO INC runs the higher net margin — 22.3% vs 6.9%, a 15.5% gap on every dollar of revenue. On growth, GRACO INC posted the faster year-over-year revenue change (8.1% vs -9.3%). GRACO INC produced more free cash flow last quarter ($184.3M vs $28.5M). Over the past eight quarters, GRACO INC's revenue compounded faster (9.8% CAGR vs -6.7%).
Graco Inc. is an American industrial company that specializes in the development and manufacturing of fluid-handling systems and products. The company is headquartered in Minneapolis, Minnesota, and markets its products to customers worldwide.
Koppers is a global chemical and materials company based in Pittsburgh, Pennsylvania, United States. Its headquarters is an art-deco 1920s skyscraper, the Koppers Tower.
GGG vs KOP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $593.2M | $432.7M |
| Net Profit | $132.5M | $29.7M |
| Gross Margin | 51.7% | 25.6% |
| Operating Margin | 26.7% | 11.5% |
| Net Margin | 22.3% | 6.9% |
| Revenue YoY | 8.1% | -9.3% |
| Net Profit YoY | 21.9% | 391.2% |
| EPS (diluted) | $0.78 | $1.44 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $593.2M | $432.7M | ||
| Q3 25 | $543.4M | $485.3M | ||
| Q2 25 | $571.8M | $504.8M | ||
| Q1 25 | $528.3M | $456.5M | ||
| Q4 24 | $548.7M | $477.0M | ||
| Q3 24 | $519.2M | $554.3M | ||
| Q2 24 | $553.2M | $563.2M | ||
| Q1 24 | $492.2M | $497.6M |
| Q4 25 | $132.5M | $29.7M | ||
| Q3 25 | $137.6M | $23.8M | ||
| Q2 25 | $127.6M | $16.4M | ||
| Q1 25 | $124.1M | $-13.9M | ||
| Q4 24 | $108.7M | $-10.2M | ||
| Q3 24 | $122.2M | $22.8M | ||
| Q2 24 | $133.0M | $26.8M | ||
| Q1 24 | $122.2M | $13.0M |
| Q4 25 | 51.7% | 25.6% | ||
| Q3 25 | 53.2% | 24.1% | ||
| Q2 25 | 52.4% | 22.6% | ||
| Q1 25 | 52.6% | 23.2% | ||
| Q4 24 | 50.9% | 17.5% | ||
| Q3 24 | 53.2% | 21.9% | ||
| Q2 24 | 54.4% | 21.6% | ||
| Q1 24 | 54.1% | 19.3% |
| Q4 25 | 26.7% | 11.5% | ||
| Q3 25 | 30.3% | 10.7% | ||
| Q2 25 | 27.5% | 7.7% | ||
| Q1 25 | 27.3% | 5.9% | ||
| Q4 24 | 23.7% | 1.3% | ||
| Q3 24 | 28.1% | 9.0% | ||
| Q2 24 | 29.2% | 10.2% | ||
| Q1 24 | 27.0% | 7.0% |
| Q4 25 | 22.3% | 6.9% | ||
| Q3 25 | 25.3% | 4.9% | ||
| Q2 25 | 22.3% | 3.2% | ||
| Q1 25 | 23.5% | -3.0% | ||
| Q4 24 | 19.8% | -2.1% | ||
| Q3 24 | 23.5% | 4.1% | ||
| Q2 24 | 24.0% | 4.8% | ||
| Q1 24 | 24.8% | 2.6% |
| Q4 25 | $0.78 | $1.44 | ||
| Q3 25 | $0.82 | $1.17 | ||
| Q2 25 | $0.76 | $0.81 | ||
| Q1 25 | $0.72 | $-0.68 | ||
| Q4 24 | $0.63 | $-0.47 | ||
| Q3 24 | $0.71 | $1.09 | ||
| Q2 24 | $0.77 | $1.25 | ||
| Q1 24 | $0.71 | $0.59 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $624.1M | — |
| Total DebtLower is stronger | — | $928.3M |
| Stockholders' EquityBook value | $2.7B | $574.0M |
| Total Assets | $3.3B | $1.9B |
| Debt / EquityLower = less leverage | — | 1.62× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $624.1M | — | ||
| Q3 25 | $618.7M | — | ||
| Q2 25 | $534.9M | — | ||
| Q1 25 | $536.1M | — | ||
| Q4 24 | $675.3M | — | ||
| Q3 24 | $764.5M | — | ||
| Q2 24 | $666.0M | — | ||
| Q1 24 | $622.7M | — |
| Q4 25 | — | $928.3M | ||
| Q3 25 | — | $932.9M | ||
| Q2 25 | — | $977.5M | ||
| Q1 25 | — | $989.0M | ||
| Q4 24 | — | $939.5M | ||
| Q3 24 | — | $989.4M | ||
| Q2 24 | — | $1.0B | ||
| Q1 24 | — | $877.6M |
| Q4 25 | $2.7B | $574.0M | ||
| Q3 25 | $2.6B | $545.6M | ||
| Q2 25 | $2.5B | $526.8M | ||
| Q1 25 | $2.5B | $498.0M | ||
| Q4 24 | $2.6B | $488.7M | ||
| Q3 24 | $2.5B | $532.3M | ||
| Q2 24 | $2.4B | $509.2M | ||
| Q1 24 | $2.3B | $505.8M |
| Q4 25 | $3.3B | $1.9B | ||
| Q3 25 | $3.2B | $1.9B | ||
| Q2 25 | $3.0B | $1.9B | ||
| Q1 25 | $3.0B | $1.9B | ||
| Q4 24 | $3.1B | $1.9B | ||
| Q3 24 | $3.0B | $2.0B | ||
| Q2 24 | $2.9B | $1.9B | ||
| Q1 24 | $2.8B | $1.8B |
| Q4 25 | — | 1.62× | ||
| Q3 25 | — | 1.71× | ||
| Q2 25 | — | 1.86× | ||
| Q1 25 | — | 1.99× | ||
| Q4 24 | — | 1.92× | ||
| Q3 24 | — | 1.86× | ||
| Q2 24 | — | 1.97× | ||
| Q1 24 | — | 1.74× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $196.3M | $45.1M |
| Free Cash FlowOCF − Capex | $184.3M | $28.5M |
| FCF MarginFCF / Revenue | 31.1% | 6.6% |
| Capex IntensityCapex / Revenue | 2.0% | 3.8% |
| Cash ConversionOCF / Net Profit | 1.48× | 1.52× |
| TTM Free Cash FlowTrailing 4 quarters | $637.9M | $67.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $196.3M | $45.1M | ||
| Q3 25 | $179.2M | $49.6M | ||
| Q2 25 | $182.7M | $50.5M | ||
| Q1 25 | $125.4M | $-22.7M | ||
| Q4 24 | $185.2M | $74.7M | ||
| Q3 24 | $178.6M | $29.8M | ||
| Q2 24 | $139.0M | $27.2M | ||
| Q1 24 | $118.9M | $-12.3M |
| Q4 25 | $184.3M | $28.5M | ||
| Q3 25 | $175.7M | $37.6M | ||
| Q2 25 | $163.1M | $38.4M | ||
| Q1 25 | $114.8M | $-37.0M | ||
| Q4 24 | $171.3M | $56.1M | ||
| Q3 24 | $159.2M | $14.4M | ||
| Q2 24 | $102.7M | $10.1M | ||
| Q1 24 | $81.7M | $-38.6M |
| Q4 25 | 31.1% | 6.6% | ||
| Q3 25 | 32.3% | 7.7% | ||
| Q2 25 | 28.5% | 7.6% | ||
| Q1 25 | 21.7% | -8.1% | ||
| Q4 24 | 31.2% | 11.8% | ||
| Q3 24 | 30.7% | 2.6% | ||
| Q2 24 | 18.6% | 1.8% | ||
| Q1 24 | 16.6% | -7.8% |
| Q4 25 | 2.0% | 3.8% | ||
| Q3 25 | 0.6% | 2.5% | ||
| Q2 25 | 3.4% | 2.4% | ||
| Q1 25 | 2.0% | 3.1% | ||
| Q4 24 | 2.5% | 3.9% | ||
| Q3 24 | 3.7% | 2.8% | ||
| Q2 24 | 6.6% | 3.0% | ||
| Q1 24 | 7.6% | 5.3% |
| Q4 25 | 1.48× | 1.52× | ||
| Q3 25 | 1.30× | 2.08× | ||
| Q2 25 | 1.43× | 3.08× | ||
| Q1 25 | 1.01× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | 1.46× | 1.31× | ||
| Q2 24 | 1.05× | 1.01× | ||
| Q1 24 | 0.97× | -0.95× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GGG
| Industrial | $284.3M | 48% |
| Contractor | $265.5M | 45% |
| Other | $43.4M | 7% |
KOP
| Other | $127.8M | 30% |
| Railroad Treated Products | $119.0M | 28% |
| Utility Poles | $79.8M | 18% |
| Pitch And Related Products | $74.1M | 17% |
| Carbon Black Feedstock And Distillates | $14.4M | 3% |
| Railroad Infrastructure Products And Services | $9.9M | 2% |
| Phthalic Anhydride Naphthalene And Other Chemicals | $7.7M | 2% |
