Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE 16:00:03 2026-10-15 EDT			5-day change	1st Jan Change
72.14 ^USD	-1.10%		-2.79%	+51.08%

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	1,926	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	53.32%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,133	2,028	1,926
Change	-	5.76%	18.75%	2.48%	12.63%	41.66%	-4.9%	-5.03%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	26.5x	22.9x	-
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.09x	3.62x	-
PEG	-	-1x	0x	1.7x	0.7x	0.8x	1.5x	-
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.66x	2.52x	2.49x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	2.95x	2.65x	2.49x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	14.8x	13x	10.8x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	18.3x	15.8x	12.7x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	21.8x	22.1x	17.7x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	4.59%	4.53%	5.66%
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	72.14	72.14	72.14
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.($)
THE GORMAN-RUPP COMPANY	26.77x	2.95x	14.79x	-	1.93B
PARKER-HANNIFIN CORPORATION	30.89x	5.48x	20.01x	0.84%	121B
ATLAS COPCO AB	34.65x	5.47x	20.75x	1.55%	97.11B
KEYSIGHT TECHNOLOGIES, INC.	41.9x	8.49x	24.85x	-.--%	60.88B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.67B
FASTENAL COMPANY	40.81x	6.35x	27.99x	1.92%	59.66B
FANUC CORPORATION	28.3x	5.24x	18.36x	2.12%	36.71B
INGERSOLL RAND INC.	31.04x	4.1x	15.49x	0.11%	30.24B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.82x	1.78x	12.83x	2.26%	30.29B
SMC CORPORATION	20.72x	3.58x	11.46x	1.47%	28.59B
Average	30.45x	4.67x	18.54x	1.22%	52.87B
Weighted average by Cap.	32.38x	5.24x	20.20x	1.15%