Valuation The Gorman-Rupp Company Boerse Muenchen

Stocks

Real-time Boerse Muenchen 06:43:38 06/10/2026 pm IST			5-day change	1st Jan Change
69.00 ^EUR	-0.72%		+4.51%	+67.07%

28/08	Gorman Rupp Insider Sold Shares Worth $399,976, According to a Recent SEC Filing	MT
28/07	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	2,048	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	63.01%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,255	2,150	2,048
Change	-	5.76%	18.75%	2.48%	12.63%	49.74%	-4.64%	-4.75%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	28.5x	24.6x	-
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.4x	3.89x	-
PEG	-	-1x	0x	1.7x	0.7x	0.8x	1.6x	-
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.83x	2.68x	2.65x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.12x	2.81x	2.65x
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	19.4x	16.7x	13.5x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	23x	23.4x	18.8x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	4.34%	4.27%	5.32%
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	77.55	77.55	77.55
Nbr of stocks (in thousands)	26,127	26,095	26,194	26,228	26,313	26,410	-	-
Announcement Date	04/02/22	03/02/23	02/02/24	07/02/25	06/02/26	-	-	-

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	31.26x	5.45x	19.75x	0.82%	12TCr
ATLAS COPCO AB	34.77x	5.47x	20.73x	1.54%	9.7TCr
KEYSIGHT TECHNOLOGIES, INC.	45.01x	9.13x	26.71x	-.--%	6.54TCr
W.W. GRAINGER, INC.	27.72x	3.17x	18.33x	0.75%	6.06TCr
FASTENAL COMPANY	40.16x	6.25x	27.57x	1.93%	5.82TCr
FANUC CORPORATION	28.01x	5.18x	18.14x	2.15%	3.65TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.86x	1.78x	12.85x	2.25%	3.03TCr
INGERSOLL RAND INC.	31.08x	4.12x	15.58x	0.11%	3.05TCr
SMC CORPORATION	21.54x	3.75x	11.99x	1.41%	2.99TCr
Average	31.16x	4.92x	19.07x	1.22%	5.91TCr
Weighted average by Cap.	32.79x	5.33x	20.30x	1.13%