| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 10 | — | — | 2 | — | 2 | — |
| Sell | — | 1 | — | — | — | 8 | 1 | — | — | — | 1 | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡ |
|
| 2018 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 114.99 | 62.83 | 69.60 | 74.20 |
| Receivables | 4.19 | 4.17 | 3.69 | 2.41 |
| Inventory | 349.99 | 394.15 | 381.96 | 394.84 |
| Other | — | — | — | — |
| 516.55 | 503.90 | 497.64 | 514.54 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 209.35 | 175.87 | 177.46 | 219.66 |
| ST’ Debt | 5.63 | 15.00 | 15.00 | 15.00 |
| Other | — | — | — | — |
| 383.97 | 349.62 | 364.00 | 398.47 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,166.35 | 1,192.76 | — | — |
—
|
| ’25 | 1,125.57 | 1,179.77 | 1,168.15 | 1,215.27 |
4,688.76
|
| ’24 | 1,036.94 | 1,128.52 | 1,108.18 | 1,097.85 |
4,371.50
|
| ’23 | 965.47 | 1,010.26 | 1,003.91 | 989.82 |
3,969.45
|
| ’22 | 831.43 | 897.66 | 918.19 | 930.83 |
3,578.10
|
| ’21 | 752.47 | 775.54 | 768.88 | 782.70 |
3,079.58
|
| ’20 | 760.31 | 803.43 | 764.08 | 806.82 |
3,134.64
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 52.56 | 43.15 | — | — |
—
|
| ’25 | 58.94 | 73.63 | 17.28 | 72.29 |
222.13
|
| ’24 | 7.84 | 41.60 | 23.03 | 39.50 |
111.96
|
| ’23 | 87.63 | 69.49 | 119.10 | 27.23 |
303.45
|
| ’22 | 36.33 | 48.40 | 55.13 | 45.65 |
185.51
|
| ’21 | 26.41 | 58.73 | 56.63 | 23.82 |
165.59
|
| ’20 | 67.82 | 22.24 | 9.21 | 81.98 |
181.24
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (4.24) | 0.36 | — | — |
—
|
| ’25 | (6.35) | 8.44 | (27.13) | 26.89 |
1.85
|
| ’24 | (41.42) | (0.81) | (26.08) | (26.65) |
(94.95)
|
| ’23 | 46.82 | 31.99 | 66.65 | (33.98) |
111.48
|
| ’22 | 1.54 | 18.90 | 21.73 | (3.69) |
38.48
|
| ’21 | (11.28) | 28.81 | 30.11 | (15.18) |
32.47
|
| ’20 | 38.38 | (0.51) | (28.02) | 40.87 |
50.73
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (1.83) | 0.06 | — | — |
—
|
| ’25 | (0.24) | 0.05 | 0.12 | (2.22) |
(2.30)
|
| ’24 | (0.01) | 0.14 | 0.24 | 0.02 |
0.40
|
| ’23 | 0.14 | 0.24 | 0.27 | 0.14 |
0.79
|
| ’22 | 0.12 | 0.20 | 0.17 | 0.16 |
0.65
|
| ’21 | 0.19 | 0.20 | 0.17 | 0.07 |
0.63
|
| ’20 | 0.13 | 0.30 | 0.41 | 0.24 |
1.08
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.69 | 25.71 | 13.60 | 9.74 | — | — | — |
Low Price
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 46.37 | 36.54 | 29.19 | 19.41 | — | — | — |
High Price
|
| — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 969 | 997 | 2,307 | 2,207 | — | — | — |
Employees
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.69 | 3.98 | 1.89 | 2.12 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,578.10 | 3,969.45 | 4,371.50 | 4,688.76 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 30.52% | 31.28% | 30.24% | 30.27% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 75.75 | 104.08 | 56.17 | (249.18) | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.12% | 2.62% | 1.28% | (5.31%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 65.05 | 79.44 | 39.47 | (224.91) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 80.52 | 89.07 | 109.12 | 280.32 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 36.96 | 40.21 | 44.29 | 47.85 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | 0.67 | 0.80 | 0.40 | (2.30) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.92 | 3.07 | 1.13 | 2.27 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.52) | (1.94) | (2.10) | (2.25) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.40 | 1.13 | (0.96) | 0.02 | — | — | — |
Free CF/Sh
|
| ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.47 | 12.35 | 12.13 | 10.04 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 96.81 | 98.71 | 98.71 | 97.99 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 42.82 | 34.03 | 39.03 | 0.00 | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.78 | 0.68 | 0.35 | 0.21 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.50 | 2.20 | 1.29 | 1.01 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡ | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.87 | 0.72 | 0.45 | 0.30 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 80.80 | 25.70 | (20.59) | 763.76 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 185.51 | 303.45 | 111.96 | 222.13 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (147.03) | (191.97) | (206.92) | (220.28) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38.48 | 111.48 | (94.95) | 1.85 | ‡‡‡‡‡ | — | — |
FCF
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 186.84 | 132.59 | 154.27 | 133.64 | — | — | — |
Working Cap'
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 434.65 | 292.73 | 477.50 | 492.91 | — | — | — |
Total Debt
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 331.92 | 177.75 | 414.67 | 423.30 | — | — | — |
Net Debt
|
| — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,110.21 | 1,219.34 | 1,197.38 | 983.66 | — | — | — |
Sh' Equity
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.39% | 2.77% | 1.28% | (7.18%) | ‡‡‡‡‡ | — | — |
ROA
|
| — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.12% | 5.63% | 3.04% | (9.85%) | — | — | — |
ROIC
|
| ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.14% | 6.82% | 3.27% | (20.62%) | ‡‡‡‡‡ | — | — |
ROE
|
Grocery Outlet Holding Corp. (GO) has delivered impressive revenue growth, compounding at 12% CAGR to $4.37 billion in 2024 through aggressive store expansion from 300 to over 500 locations since its 2020 IPO. Yet, this operational scale masks deepening cracks: profitability has cratered with net income halving to $39.5 million and EPS plunging 65% to $0.40, driven by eroding margins amid inflation, labor costs, and supply woes. Free cash flow flipped negative at -$0.96 per share on surging capex and ballooning net debt to $415 million, echoing pitfalls seen in peers like Dollar General during rapid scaling.
Valuation metrics scream bargain—PS ratio at 0.35 and EV/Sales at 0.45, well below historicals—yet the stock has decoupled dramatically from revenue gains, sliding 40% from 2020 peaks to recent lows amid sector headwinds and competition from Aldi and Walmart. Insider activity adds caution: net selling outpaced buys 2.6:1 by value, with executives cashing out during the 60% drop from 2024 highs.
Analysts eye a rebound with revenue climbing to $5.24 billion by 2027 and EPS recovering sharply, but risks abound—persistent negative FCF, grocery consolidation, and e-commerce threats could trap margins like in Big Lots’ decline. At depressed levels, GO tempts with 14-100% upside to targets, but demands patience amid volatility; a hold with tight stop-loss suits those betting on FCF inflection.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.