vs
Side-by-side financial comparison of GRACO INC (GGG) and Westrock Coffee Co (WEST). Click either name above to swap in a different company.
GRACO INC is the larger business by last-quarter revenue ($593.2M vs $339.5M, roughly 1.7× Westrock Coffee Co). GRACO INC runs the higher net margin — 22.3% vs -6.6%, a 29.0% gap on every dollar of revenue. On growth, Westrock Coffee Co posted the faster year-over-year revenue change (48.3% vs 8.1%). GRACO INC produced more free cash flow last quarter ($184.3M vs $27.8M). Over the past eight quarters, Westrock Coffee Co's revenue compounded faster (32.8% 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.
Westrock Coffee Co is a global integrated coffee, tea and functional beverage solutions provider. It sources, roasts, manufactures and distributes coffee products, ready-to-drink beverages and custom formulations for retail, foodservice and commercial clients across North America and other key markets.
GGG vs WEST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $593.2M | $339.5M |
| Net Profit | $132.5M | $-22.6M |
| Gross Margin | 51.7% | 11.5% |
| Operating Margin | 26.7% | -2.6% |
| Net Margin | 22.3% | -6.6% |
| Revenue YoY | 8.1% | 48.3% |
| Net Profit YoY | 21.9% | 8.3% |
| EPS (diluted) | $0.78 | $-0.22 |
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 | $339.5M | ||
| Q3 25 | $543.4M | $354.8M | ||
| Q2 25 | $571.8M | $280.9M | ||
| Q1 25 | $528.3M | $213.8M | ||
| Q4 24 | $548.7M | $229.0M | ||
| Q3 24 | $519.2M | $220.9M | ||
| Q2 24 | $553.2M | $208.4M | ||
| Q1 24 | $492.2M | $192.5M |
| Q4 25 | $132.5M | $-22.6M | ||
| Q3 25 | $137.6M | $-19.1M | ||
| Q2 25 | $127.6M | $-21.6M | ||
| Q1 25 | $124.1M | $-27.2M | ||
| Q4 24 | $108.7M | $-24.6M | ||
| Q3 24 | $122.2M | $-14.3M | ||
| Q2 24 | $133.0M | $-17.8M | ||
| Q1 24 | $122.2M | $-23.7M |
| Q4 25 | 51.7% | 11.5% | ||
| Q3 25 | 53.2% | 11.7% | ||
| Q2 25 | 52.4% | 14.7% | ||
| Q1 25 | 52.6% | 13.6% | ||
| Q4 24 | 50.9% | 16.6% | ||
| Q3 24 | 53.2% | 16.8% | ||
| Q2 24 | 54.4% | 19.9% | ||
| Q1 24 | 54.1% | 19.4% |
| Q4 25 | 26.7% | -2.6% | ||
| Q3 25 | 30.3% | -2.4% | ||
| Q2 25 | 27.5% | -5.3% | ||
| Q1 25 | 27.3% | -6.1% | ||
| Q4 24 | 23.7% | -4.3% | ||
| Q3 24 | 28.1% | -5.8% | ||
| Q2 24 | 29.2% | -7.9% | ||
| Q1 24 | 27.0% | -5.3% |
| Q4 25 | 22.3% | -6.6% | ||
| Q3 25 | 25.3% | -5.4% | ||
| Q2 25 | 22.3% | -7.7% | ||
| Q1 25 | 23.5% | -12.7% | ||
| Q4 24 | 19.8% | -10.7% | ||
| Q3 24 | 23.5% | -6.5% | ||
| Q2 24 | 24.0% | -8.5% | ||
| Q1 24 | 24.8% | -12.3% |
| Q4 25 | $0.78 | $-0.22 | ||
| Q3 25 | $0.82 | $-0.20 | ||
| Q2 25 | $0.76 | $-0.23 | ||
| Q1 25 | $0.72 | $-0.29 | ||
| Q4 24 | $0.63 | $-0.26 | ||
| Q3 24 | $0.71 | $-0.16 | ||
| Q2 24 | $0.77 | $-0.20 | ||
| Q1 24 | $0.71 | $-0.27 |
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 | $49.9M |
| Total DebtLower is stronger | — | $444.1M |
| Stockholders' EquityBook value | $2.7B | $-1.9M |
| Total Assets | $3.3B | $1.2B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $624.1M | $49.9M | ||
| Q3 25 | $618.7M | $34.0M | ||
| Q2 25 | $534.9M | $44.0M | ||
| Q1 25 | $536.1M | $33.1M | ||
| Q4 24 | $675.3M | $26.2M | ||
| Q3 24 | $764.5M | $22.4M | ||
| Q2 24 | $666.0M | $24.3M | ||
| Q1 24 | $622.7M | $12.6M |
| Q4 25 | — | $444.1M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $393.1M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $2.7B | $-1.9M | ||
| Q3 25 | $2.6B | $11.4M | ||
| Q2 25 | $2.5B | $18.2M | ||
| Q1 25 | $2.5B | $71.4M | ||
| Q4 24 | $2.6B | $97.5M | ||
| Q3 24 | $2.5B | $110.3M | ||
| Q2 24 | $2.4B | $81.5M | ||
| Q1 24 | $2.3B | $91.7M |
| Q4 25 | $3.3B | $1.2B | ||
| Q3 25 | $3.2B | $1.2B | ||
| Q2 25 | $3.0B | $1.2B | ||
| Q1 25 | $3.0B | $1.1B | ||
| Q4 24 | $3.1B | $1.1B | ||
| Q3 24 | $3.0B | $1.1B | ||
| Q2 24 | $2.9B | $1.1B | ||
| Q1 24 | $2.8B | $983.3M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.03× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $36.7M |
| Free Cash FlowOCF − Capex | $184.3M | $27.8M |
| FCF MarginFCF / Revenue | 31.1% | 8.2% |
| Capex IntensityCapex / Revenue | 2.0% | 2.6% |
| Cash ConversionOCF / Net Profit | 1.48× | — |
| TTM Free Cash FlowTrailing 4 quarters | $637.9M | $-107.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $196.3M | $36.7M | ||
| Q3 25 | $179.2M | $-26.6M | ||
| Q2 25 | $182.7M | $-7.0M | ||
| Q1 25 | $125.4M | $-22.1M | ||
| Q4 24 | $185.2M | $2.8M | ||
| Q3 24 | $178.6M | $-332.0K | ||
| Q2 24 | $139.0M | $-23.7M | ||
| Q1 24 | $118.9M | $8.0M |
| Q4 25 | $184.3M | $27.8M | ||
| Q3 25 | $175.7M | $-44.7M | ||
| Q2 25 | $163.1M | $-27.5M | ||
| Q1 25 | $114.8M | $-63.4M | ||
| Q4 24 | $171.3M | $-15.4M | ||
| Q3 24 | $159.2M | $-36.7M | ||
| Q2 24 | $102.7M | $-59.9M | ||
| Q1 24 | $81.7M | $-60.9M |
| Q4 25 | 31.1% | 8.2% | ||
| Q3 25 | 32.3% | -12.6% | ||
| Q2 25 | 28.5% | -9.8% | ||
| Q1 25 | 21.7% | -29.7% | ||
| Q4 24 | 31.2% | -6.7% | ||
| Q3 24 | 30.7% | -16.6% | ||
| Q2 24 | 18.6% | -28.7% | ||
| Q1 24 | 16.6% | -31.7% |
| Q4 25 | 2.0% | 2.6% | ||
| Q3 25 | 0.6% | 5.1% | ||
| Q2 25 | 3.4% | 7.3% | ||
| Q1 25 | 2.0% | 19.3% | ||
| Q4 24 | 2.5% | 7.9% | ||
| Q3 24 | 3.7% | 16.5% | ||
| Q2 24 | 6.6% | 17.4% | ||
| Q1 24 | 7.6% | 35.8% |
| Q4 25 | 1.48× | — | ||
| Q3 25 | 1.30× | — | ||
| Q2 25 | 1.43× | — | ||
| Q1 25 | 1.01× | — | ||
| Q4 24 | 1.70× | — | ||
| Q3 24 | 1.46× | — | ||
| 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% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
