vs
Side-by-side financial comparison of GRACO INC (GGG) and loanDepot, Inc. (LDI). Click either name above to swap in a different company.
GRACO INC is the larger business by last-quarter revenue ($593.2M vs $310.3M, roughly 1.9× loanDepot, Inc.). GRACO INC runs the higher net margin — 22.3% vs -7.2%, a 29.6% gap on every dollar of revenue. On growth, loanDepot, Inc. posted the faster year-over-year revenue change (20.5% vs 8.1%). GRACO INC produced more free cash flow last quarter ($184.3M vs $-648.0M). Over the past eight quarters, loanDepot, Inc.'s revenue compounded faster (18.0% CAGR vs 9.8%).
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.
LoanDepot, sometimes stylized as loanDepot, is an Irvine, California-based nonbank holding company which sells mortgage and non-mortgage lending products.
GGG vs LDI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $593.2M | $310.3M |
| Net Profit | $132.5M | $-22.5M |
| Gross Margin | 51.7% | — |
| Operating Margin | 26.7% | -10.3% |
| Net Margin | 22.3% | -7.2% |
| Revenue YoY | 8.1% | 20.5% |
| Net Profit YoY | 21.9% | 32.4% |
| EPS (diluted) | $0.78 | — |
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 | $310.3M | ||
| Q3 25 | $543.4M | $323.3M | ||
| Q2 25 | $571.8M | $282.5M | ||
| Q1 25 | $528.3M | $273.6M | ||
| Q4 24 | $548.7M | $257.5M | ||
| Q3 24 | $519.2M | $314.6M | ||
| Q2 24 | $553.2M | $265.4M | ||
| Q1 24 | $492.2M | $222.8M |
| Q4 25 | $132.5M | $-22.5M | ||
| Q3 25 | $137.6M | $-4.9M | ||
| Q2 25 | $127.6M | $-13.4M | ||
| Q1 25 | $124.1M | $-21.9M | ||
| Q4 24 | $108.7M | $-33.2M | ||
| Q3 24 | $122.2M | $1.4M | ||
| Q2 24 | $133.0M | $-32.2M | ||
| Q1 24 | $122.2M | $-34.3M |
| Q4 25 | 51.7% | — | ||
| Q3 25 | 53.2% | — | ||
| Q2 25 | 52.4% | — | ||
| Q1 25 | 52.6% | — | ||
| Q4 24 | 50.9% | — | ||
| Q3 24 | 53.2% | — | ||
| Q2 24 | 54.4% | — | ||
| Q1 24 | 54.1% | — |
| Q4 25 | 26.7% | -10.3% | ||
| Q3 25 | 30.3% | -3.2% | ||
| Q2 25 | 27.5% | -11.4% | ||
| Q1 25 | 27.3% | -16.8% | ||
| Q4 24 | 23.7% | -32.7% | ||
| Q3 24 | 28.1% | 1.1% | ||
| Q2 24 | 29.2% | -29.1% | ||
| Q1 24 | 27.0% | -38.2% |
| Q4 25 | 22.3% | -7.2% | ||
| Q3 25 | 25.3% | -1.5% | ||
| Q2 25 | 22.3% | -4.7% | ||
| Q1 25 | 23.5% | -8.0% | ||
| Q4 24 | 19.8% | -12.9% | ||
| Q3 24 | 23.5% | 0.4% | ||
| Q2 24 | 24.0% | -12.1% | ||
| Q1 24 | 24.8% | -15.4% |
| Q4 25 | $0.78 | — | ||
| Q3 25 | $0.82 | — | ||
| Q2 25 | $0.76 | — | ||
| Q1 25 | $0.72 | — | ||
| Q4 24 | $0.63 | — | ||
| Q3 24 | $0.71 | $0.01 | ||
| Q2 24 | $0.77 | $-0.18 | ||
| Q1 24 | $0.71 | $-0.19 |
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 | $337.2M |
| Total DebtLower is stronger | — | $2.1B |
| Stockholders' EquityBook value | $2.7B | $386.0M |
| Total Assets | $3.3B | $6.9B |
| Debt / EquityLower = less leverage | — | 5.44× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $624.1M | $337.2M | ||
| Q3 25 | $618.7M | $459.2M | ||
| Q2 25 | $534.9M | $408.6M | ||
| Q1 25 | $536.1M | $371.5M | ||
| Q4 24 | $675.3M | $421.6M | ||
| Q3 24 | $764.5M | $483.0M | ||
| Q2 24 | $666.0M | $533.2M | ||
| Q1 24 | $622.7M | $603.7M |
| Q4 25 | — | $2.1B | ||
| Q3 25 | — | $2.1B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B | ||
| Q1 24 | — | $2.3B |
| Q4 25 | $2.7B | $386.0M | ||
| Q3 25 | $2.6B | $433.3M | ||
| Q2 25 | $2.5B | $439.1M | ||
| Q1 25 | $2.5B | $469.3M | ||
| Q4 24 | $2.6B | $506.6M | ||
| Q3 24 | $2.5B | $592.0M | ||
| Q2 24 | $2.4B | $578.9M | ||
| Q1 24 | $2.3B | $637.3M |
| Q4 25 | $3.3B | $6.9B | ||
| Q3 25 | $3.2B | $6.2B | ||
| Q2 25 | $3.0B | $6.2B | ||
| Q1 25 | $3.0B | $6.4B | ||
| Q4 24 | $3.1B | $6.3B | ||
| Q3 24 | $3.0B | $6.4B | ||
| Q2 24 | $2.9B | $5.9B | ||
| Q1 24 | $2.8B | $6.2B |
| Q4 25 | — | 5.44× | ||
| Q3 25 | — | 4.83× | ||
| Q2 25 | — | 4.70× | ||
| Q1 25 | — | 4.30× | ||
| Q4 24 | — | 4.00× | ||
| Q3 24 | — | 3.31× | ||
| Q2 24 | — | 3.41× | ||
| Q1 24 | — | 3.63× |
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 | $-638.7M |
| Free Cash FlowOCF − Capex | $184.3M | $-648.0M |
| FCF MarginFCF / Revenue | 31.1% | -208.9% |
| Capex IntensityCapex / Revenue | 2.0% | 3.0% |
| Cash ConversionOCF / Net Profit | 1.48× | — |
| TTM Free Cash FlowTrailing 4 quarters | $637.9M | $-734.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $196.3M | $-638.7M | ||
| Q3 25 | $179.2M | $43.4M | ||
| Q2 25 | $182.7M | $67.6M | ||
| Q1 25 | $125.4M | $-179.9M | ||
| Q4 24 | $185.2M | $47.7M | ||
| Q3 24 | $178.6M | $-349.2M | ||
| Q2 24 | $139.0M | $-278.3M | ||
| Q1 24 | $118.9M | $-278.5M |
| Q4 25 | $184.3M | $-648.0M | ||
| Q3 25 | $175.7M | $38.7M | ||
| Q2 25 | $163.1M | $61.4M | ||
| Q1 25 | $114.8M | $-186.7M | ||
| Q4 24 | $171.3M | $40.8M | ||
| Q3 24 | $159.2M | $-356.4M | ||
| Q2 24 | $102.7M | $-285.7M | ||
| Q1 24 | $81.7M | $-283.3M |
| Q4 25 | 31.1% | -208.9% | ||
| Q3 25 | 32.3% | 12.0% | ||
| Q2 25 | 28.5% | 21.7% | ||
| Q1 25 | 21.7% | -68.2% | ||
| Q4 24 | 31.2% | 15.8% | ||
| Q3 24 | 30.7% | -113.3% | ||
| Q2 24 | 18.6% | -107.7% | ||
| Q1 24 | 16.6% | -127.2% |
| Q4 25 | 2.0% | 3.0% | ||
| Q3 25 | 0.6% | 1.5% | ||
| Q2 25 | 3.4% | 2.2% | ||
| Q1 25 | 2.0% | 2.5% | ||
| Q4 24 | 2.5% | 2.7% | ||
| Q3 24 | 3.7% | 2.3% | ||
| Q2 24 | 6.6% | 2.8% | ||
| Q1 24 | 7.6% | 2.1% |
| Q4 25 | 1.48× | — | ||
| Q3 25 | 1.30× | — | ||
| Q2 25 | 1.43× | — | ||
| Q1 25 | 1.01× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | 1.46× | -255.05× | ||
| Q2 24 | 1.05× | — | ||
| Q1 24 | 0.97× | — |
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% |
LDI
Segment breakdown not available.
