Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE Other stock markets 01:30:02 25/07/2026 am IST			5-day change	1st Jan Change
81.73 ^USD	+2.65%		+1.20%	+71.16%

06:07pm	The Gorman-Rupp Company Announces Quarterly Dividend, Payable on September 10, 2026	CI
05:36pm	The Gorman-Rupp Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	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	2,103	-	-
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	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.($)
THE GORMAN-RUPP COMPANY	30.47x	3.21x	16.37x	-	210.28Cr
IDEX CORPORATION	31.5x	4.85x	18.06x	1.32%	1.64TCr
GRACO INC.	24.15x	5.03x	15.45x	1.52%	1.26TCr
FLOWSERVE CORPORATION	18.51x	2.1x	11.74x	1.24%	915.87Cr
FRANKLIN ELECTRIC CO., INC.	23.27x	2.11x	13.55x	1.11%	466.48Cr
INTERPUMP GROUP S.P.A.	16.22x	1.75x	7.89x	1.05%	406.52Cr
HAYWARD HOLDINGS, INC.	21.22x	3.08x	11.32x	-.--%	312.64Cr
KSB SE & CO. KGAA	11.05x	0.38x	3.27x	2.99%	173.5Cr
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	39.42x	-	-	-	169.37Cr
KSB LIMITED	43.26x	-	-	0.64%	156.28Cr
Average	25.91x	2.81x	12.21x	1.23%	571.49Cr
Weighted average by Cap.	25.38x	3.64x	14.29x	1.27%