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%		+2.50%	+71.16%

24/07	The Gorman-Rupp Company Announces Quarterly Dividend, Payable on September 10, 2026	CI
24/07	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	2,159	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	71.8%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,370	2,303	2,234
Change	-	5.76%	18.75%	2.48%	12.63%	57.37%	-2.81%	-3%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	31.3x	27.5x	23.2x
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.65x	4.13x	-
PEG	-	-1x	0x	1.7x	0.7x	1.1x	2x	1.2x
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.99x	2.84x	2.79x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.29x	3.03x	2.89x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	16.8x	14.9x	12.4x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	21.5x	18.7x	15.5x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	28.5x	25.3x	20.5x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	3.51%	3.95%	4.88%
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	81.73	81.73	81.73
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	31.27x	3.29x	16.76x	-	215.85Cr
IDEX CORPORATION	31.65x	4.87x	18.14x	1.32%	1.65TCr
GRACO INC.	24.75x	5.2x	15.97x	1.48%	1.29TCr
FLOWSERVE CORPORATION	18.71x	2.12x	11.85x	1.22%	925.32Cr
FRANKLIN ELECTRIC CO., INC.	23.27x	2.11x	13.55x	1.11%	466.52Cr
INTERPUMP GROUP S.P.A.	16.36x	1.76x	7.96x	1.04%	410.66Cr
HAYWARD HOLDINGS, INC.	21.25x	3.08x	11.34x	-.--%	313.08Cr
KSB SE & CO. KGAA	11x	0.39x	3.34x	3%	175.21Cr
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	37.73x	-	-	-	162.16Cr
KSB LIMITED	43.12x	-	-	0.65%	156.65Cr
Average	25.91x	2.85x	12.36x	1.23%	576.55Cr
Weighted average by Cap.	25.54x	3.70x	14.48x	1.26%