Valuation The Gorman-Rupp Company Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-10-02 EDT			5-day change	1st Jan Change
66.00 ^EUR	+2.33%		+3.12%	+61.76%

08-28	Gorman Rupp Insider Sold Shares Worth $399,976, According to a Recent SEC Filing	MT
07-27	Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,164	668.6	930.7	994.5	1,256	2,040	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	62.4%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,247	2,143	2,040
Change	-	5.76%	18.75%	2.48%	12.63%	49.24%	-4.65%	-4.76%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	28.4x	24.5x	-
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.38x	3.88x	-
PEG	-	-1x	0x	1.7x	0.7x	0.8x	1.6x	-
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.82x	2.67x	2.64x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.1x	2.8x	2.64x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	15.6x	13.7x	11.4x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	19.3x	16.7x	13.4x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	22.9x	23.3x	18.7x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	4.36%	4.29%	5.34%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.14	0.43	1.34	1.53	2.02	2.725	3.155	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	378.3	521	659.5	659.7	682.4	723.7	764.6	774
EBITDA ¹	51.27	88.75	115.5	119.3	120.3	144.2	156.5	179
EBIT ¹	39.36	50.19	87.04	91.44	95.36	116.3	128.5	152
Net income ¹	29.85	11.2	34.95	40.12	53.02	71.84	83.09	-
Net Debt ¹	-125.2	430	373.9	342.4	249.3	206.7	102.1	-
Reference price ²	44.55	25.62	35.53	37.92	47.75	77.26	77.26	77.26
Nbr of stocks (in thousands)	26,127	26,095	26,194	26,228	26,313	26,410	-	-
Announcement Date	2/4/22	2/3/23	2/2/24	2/7/25	2/6/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	30.91x	4.88x	18.92x	1.23%	58.76B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%