Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE Other stock markets 04:00:03 28/07/2026 HKT			5-day change	1st Jan Change
80.56 ^USD	-1.43%		+1.73%	+68.71%

07-24	The Gorman-Rupp Company Announces Quarterly Dividend, Payable on September 10, 2026	CI
07-24	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	2,128	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	69.34%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,334	2,260	2,203
Change	-	5.76%	18.75%	2.48%	12.63%	55.02%	-3.2%	-2.5%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	29.6x	26.3x	22.8x
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.57x	4.04x	-
PEG	-	-1x	0x	1.7x	0.7x	0.8x	2.1x	1.5x
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.93x	2.8x	2.75x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.21x	2.97x	2.85x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	16.9x	14.6x	12.3x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	20.9x	18.2x	15.3x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	23.8x	24.6x	20.2x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	4.2%	4.07%	4.95%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.14	0.43	1.34	1.53	2.02	2.725	3.067	3.53
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	378.3	521	659.5	659.7	682.4	726.1	760.5	773.1
EBITDA ¹	51.27	88.75	115.5	119.3	120.3	138.4	154.7	179.6
EBIT ¹	39.36	50.19	87.04	91.44	95.36	111.9	124.4	144.3
Net income ¹	29.85	11.2	34.95	40.12	53.02	71.84	80.73	93.1
Net Debt ¹	-125.2	430	373.9	342.4	249.3	206.7	132	75.5
Reference price ²	44.55	25.62	35.53	37.92	47.75	80.56	80.56	80.56
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

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	29.4x	3.29x	16.76x	-	2.16B
IDEX CORPORATION	31.65x	4.87x	18.14x	1.32%	16.53B
GRACO INC.	24.76x	5.2x	15.91x	1.48%	12.88B
FLOWSERVE CORPORATION	18.71x	2.12x	11.85x	1.22%	9.25B
FRANKLIN ELECTRIC CO., INC.	23.27x	2.11x	13.55x	1.11%	4.67B
INTERPUMP GROUP S.P.A.	16.36x	1.76x	7.96x	1.04%	4.11B
HAYWARD HOLDINGS, INC.	21.25x	3.08x	11.34x	-.--%	3.13B
KSB SE & CO. KGAA	11x	0.39x	3.34x	3%	1.75B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	37.73x	-	-	-	1.62B
KSB LIMITED	43.12x	-	-	0.65%	1.57B
Average	25.73x	2.85x	12.36x	1.23%	5.77B
Weighted average by Cap.	25.47x	3.70x	14.46x	1.26%