Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-02 EDT			5-day change	1st Jan Change
84.06 ^USD	-5.25%		-7.47%	+76.04%

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

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	2,343	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	86.49%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,554	2,488	2,419
Change	-	5.76%	18.75%	2.48%	12.63%	69.63%	-2.61%	-2.78%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	33.9x	29.8x	25.1x
PBR	3.52x	2.02x	2.66x	2.66x	-	5.05x	4.48x	-
PEG	-	-1x	0x	1.7x	0.7x	1.2x	2.1x	1.4x
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	3.25x	3.08x	3.03x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.54x	3.27x	3.13x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	18.1x	16.1x	13.5x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	23.2x	20.2x	16.8x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	30.8x	27.3x	22.2x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	3.25%	3.66%	4.51%
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	88.72	88.72	88.72
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE GORMAN-RUPP COMPANY	33.95x	3.54x	18.07x	-	2.34B
IDEX CORPORATION	31.88x	4.91x	18.28x	1.31%	16.65B
GRACO INC.	23.71x	4.95x	15.43x	1.57%	12.42B
FLOWSERVE CORPORATION	18.66x	2.11x	11.83x	1.22%	9.25B
FRANKLIN ELECTRIC CO., INC.	23.2x	2.11x	13.51x	1.11%	4.65B
INTERPUMP GROUP S.P.A.	16.14x	1.74x	7.85x	1.05%	4.05B
HAYWARD HOLDINGS, INC.	23.19x	3.51x	13x	-.--%	3.68B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	46.65x	-	-	-	2B
KSB SE & CO. KGAA	9.82x	0.38x	3.26x	3.36%	1.78B
KSB LIMITED	47.83x	-	-	0.58%	1.76B
Average	27.50x	2.91x	12.65x	1.28%	5.86B
Weighted average by Cap.	26.13x	3.67x	14.52x	1.27%