|
Real-time Estimate
Cboe BZX
12:33:09 15/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 80.68 USD | +1.19% |
|
-3.84% | +68.73% |
| 28/07 | Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021. | CI |
| 24/07 | The Gorman-Rupp Company Announces Quarterly Dividend, Payable on September 10, 2026 | 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 | 2,111 | - | - |
| Change | - | -42.56% | 39.21% | 6.86% | 26.33% | 67.99% | - | - |
| Enterprise Value (EV) 1 | 1,039 | 1,099 | 1,305 | 1,337 | 1,506 | 2,317 | 2,213 | 2,111 |
| Change | - | 5.76% | 18.75% | 2.48% | 12.63% | 53.9% | -4.51% | -4.61% |
| P/E | 39.1x | 59.6x | 26.5x | 24.8x | 23.6x | 29.3x | 25.3x | - |
| PBR | 3.52x | 2.02x | 2.66x | 2.66x | 3.03x | 4.53x | 4.01x | - |
| PEG | - | -1x | 0x | 1.7x | 0.7x | 0.8x | 1.6x | - |
| Capitalization / Revenue | 3.08x | 1.28x | 1.41x | 1.51x | 1.84x | 2.92x | 2.76x | 2.73x |
| EV / Revenue | 2.75x | 2.11x | 1.98x | 2.03x | 2.21x | 3.2x | 2.89x | 2.73x |
| EV / EBITDA | 20.3x | 12.4x | 11.3x | 11.2x | 12.5x | 16.1x | 14.1x | 11.8x |
| EV / EBIT | 26.4x | 21.9x | 15x | 14.6x | 15.8x | 19.9x | 17.2x | 13.9x |
| EV / FCF | 29.1x | -255x | 16.9x | 24.1x | 16.9x | 23.7x | 24.1x | 19.4x |
| FCF Yield | 3.44% | -0.39% | 5.93% | 4.15% | 5.9% | 4.23% | 4.15% | 5.16% |
| 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 | 79.92 | 79.92 | 79.92 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.33x | 3.2x | 16.07x | - | 211.07Cr | |
| 32.8x | 5.1x | 18.79x | 1.22% | 1.76TCr | |
| 25.65x | 5.39x | 16.45x | 1.43% | 1.33TCr | |
| 21.91x | 2.36x | 13.11x | 1.07% | 1.03TCr | |
| 23.01x | 2.09x | 13.43x | 1.1% | 468.38Cr | |
| 17.05x | 1.85x | 8.34x | 0.98% | 443.75Cr | |
| 21.31x | 3.24x | 12.07x | -.--% | 324.33Cr | |
| 11.26x | 0.41x | 3.54x | 2.93% | 183.67Cr | |
| 37.39x | - | - | - | 161.34Cr | |
| Average | 24.41x | 2.95x | 12.72x | 1.25% | 657.68Cr | |
| Weighted average by Cap. | 26.04x | 3.86x | 15.02x | 1.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GRC Stock
- Valuation The Gorman-Rupp Company
Select your edition
All financial news and data tailored to specific country editions
