Valuation The Gorman-Rupp Company BOERSE MUENCHEN
Stocks
GO4
US3830821043
Industrial Machinery & Equipment
|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70.00 EUR | 0.00% |
|
-0.71% | +68.27% |
| 04-27 | The Gorman-Rupp Company Announces Board Chages | CI |
| 04-27 | Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021. | CI |
Company Valuation: The Gorman-Rupp Company
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 | 2,103 | - | - |
| Change | - | -42.56% | 39.21% | 6.86% | 26.33% | 67.36% | - | - |
| Enterprise Value (EV) 1 | 1,039 | 1,099 | 1,305 | 1,337 | 1,506 | 2,314 | 2,247 | 2,178 |
| Change | - | 5.76% | 18.75% | 2.48% | 12.63% | 53.67% | -2.88% | -3.07% |
| P/E | 39.1x | 59.6x | 26.5x | 24.8x | 23.6x | 30.5x | 26.7x | 22.6x |
| PBR | 3.52x | 2.02x | 2.66x | 2.66x | 3.03x | 4.53x | 4.02x | - |
| PEG | - | -1x | 0x | 1.7x | 0.7x | 1x | 1.9x | 1.2x |
| Capitalization / Revenue | 3.08x | 1.28x | 1.41x | 1.51x | 1.84x | 2.92x | 2.77x | 2.72x |
| EV / Revenue | 2.75x | 2.11x | 1.98x | 2.03x | 2.21x | 3.21x | 2.96x | 2.82x |
| EV / EBITDA | 20.3x | 12.4x | 11.3x | 11.2x | 12.5x | 16.4x | 14.5x | 12.1x |
| EV / EBIT | 26.4x | 21.9x | 15x | 14.6x | 15.8x | 21x | 18.3x | 15.1x |
| EV / FCF | 29.1x | -255x | 16.9x | 24.1x | 16.9x | 27.9x | 24.7x | 20x |
| FCF Yield | 3.44% | -0.39% | 5.93% | 4.15% | 5.9% | 3.59% | 4.05% | 5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.14 | 0.43 | 1.34 | 1.53 | 2.02 | 2.613 | 2.977 | 3.53 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 378.3 | 521 | 659.5 | 659.7 | 682.4 | 721.2 | 759.7 | 773.1 |
| EBITDA 1 | 51.27 | 88.75 | 115.5 | 119.3 | 120.3 | 141.4 | 154.7 | 179.6 |
| EBIT 1 | 39.36 | 50.19 | 87.04 | 91.44 | 95.36 | 110.1 | 123 | 144.3 |
| Net income 1 | 29.85 | 11.2 | 34.95 | 40.12 | 53.02 | 68.82 | 78.36 | 93.1 |
| Net Debt 1 | -125.2 | 430 | 373.9 | 342.4 | 249.3 | 211.2 | 144.5 | 75.5 |
| Reference price 2 | 44.55 | 25.62 | 35.53 | 37.92 | 47.75 | 79.62 | 79.62 | 79.62 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.5x | 4.85x | 18.06x | 1.32% | 16.45B | |
| 24.15x | 5.03x | 15.45x | 1.52% | 12.59B | |
| 18.51x | 2.1x | 11.74x | 1.24% | 9.16B | |
| 23.27x | 2.11x | 13.55x | 1.11% | 4.66B | |
| 16.22x | 1.75x | 7.89x | 1.05% | 4.07B | |
| 21.22x | 3.08x | 11.32x | -.--% | 3.13B | |
| 39.42x | - | - | - | 1.69B | |
| 11.05x | 0.38x | 3.27x | 2.99% | 1.74B | |
| 43.26x | - | - | 0.64% | 1.56B | |
| Average | 25.40x | 2.76x | 11.61x | 1.23% | 6.12B | |
| Weighted average by Cap. | 25.18x | 3.66x | 14.20x | 1.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GRC Stock
- GO4 Stock
- Valuation The Gorman-Rupp Company
Select your edition
All financial news and data tailored to specific country editions
