Valuation The Gorman-Rupp Company Boerse Muenchen
Stocks
GO4
US3830821043
Industrial Machinery & Equipment
|
Market Closed -
Boerse Muenchen
04:44:32 21/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 67.00 EUR | 0.00% |
|
-6.29% | +61.06% |
| 07-28 | Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021. | CI |
| 07-24 | 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 | 2,074 | - | - |
| Change | - | -42.56% | 39.21% | 6.86% | 26.33% | 65.05% | - | - |
| Enterprise Value (EV) 1 | 1,039 | 1,099 | 1,305 | 1,337 | 1,506 | 2,280 | 2,176 | 2,074 |
| Change | - | 5.76% | 18.75% | 2.48% | 12.63% | 51.45% | -4.59% | -4.69% |
| P/E | 39.1x | 59.6x | 26.5x | 24.8x | 23.6x | 28.8x | 24.9x | - |
| PBR | 3.52x | 2.02x | 2.66x | 2.66x | 3.03x | 4.45x | 3.94x | - |
| PEG | - | -1x | 0x | 1.7x | 0.7x | 0.8x | 1.6x | - |
| Capitalization / Revenue | 3.08x | 1.28x | 1.41x | 1.51x | 1.84x | 2.87x | 2.71x | 2.68x |
| EV / Revenue | 2.75x | 2.11x | 1.98x | 2.03x | 2.21x | 3.15x | 2.85x | 2.68x |
| EV / EBITDA | 20.3x | 12.4x | 11.3x | 11.2x | 12.5x | 15.8x | 13.9x | 11.6x |
| EV / EBIT | 26.4x | 21.9x | 15x | 14.6x | 15.8x | 19.6x | 16.9x | 13.6x |
| EV / FCF | 29.1x | -255x | 16.9x | 24.1x | 16.9x | 23.3x | 23.7x | 19x |
| FCF Yield | 3.44% | -0.39% | 5.93% | 4.15% | 5.9% | 4.3% | 4.22% | 5.26% |
| 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 | 78.52 | 78.52 | 78.52 |
| Nbr of stocks (in thousands) | 26,127 | 26,095 | 26,194 | 26,228 | 26,313 | 26,410 | - | - |
| Announcement Date | 4/2/22 | 3/2/23 | 2/2/24 | 7/2/25 | 6/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.16x | 5.01x | 18.44x | 1.24% | 17.28B | |
| 25.75x | 5.42x | 16.52x | 1.42% | 13.39B | |
| 21.03x | 2.28x | 12.64x | 1.12% | 9.9B | |
| 22.6x | 2.05x | 13.2x | 1.12% | 4.6B | |
| 16.79x | 1.82x | 8.22x | 1% | 4.42B | |
| 20.97x | 3.19x | 11.93x | -.--% | 3.2B | |
| 28.81x | 3.15x | 15.81x | - | 2.07B | |
| 11.02x | 0.39x | 3.38x | 2.99% | 1.79B | |
| 36.9x | - | - | - | 1.6B | |
| Average | 24.00x | 2.91x | 12.52x | 1.27% | 6.47B | |
| Weighted average by Cap. | 25.62x | 3.82x | 14.81x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GRC Stock
- GO4 Stock
- Valuation The Gorman-Rupp Company
Select your edition
All financial news and data tailored to specific country editions
