Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE 01:00:03 07/11/2026 +04			5-day change	1st Jan Change
67.76 ^USD	-0.48%		-5.80%	+41.91%

10-30	The Gorman-Rupp Company Announces Appointment of David J. Daniels Jr. as Chief Administrative Officer, Effective January 4, 2027	CI
10-23	Gorman-Rupp Shares Rise After Q3 Beat	MT

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	1,790	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	42.43%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	1,940	1,878	1,792
Change	-	5.76%	18.75%	2.48%	12.63%	28.82%	-3.19%	-4.55%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	23.4x	21.4x	19x
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	3.8x	3.36x	2.96x
PEG	-	-1x	0x	1.7x	0.7x	0.5x	2.3x	1.5x
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.44x	2.31x	2.23x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	2.65x	2.43x	2.23x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	12.9x	12x	10.6x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	16.1x	14.7x	12.8x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	17.5x	20.3x	16.6x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	5.71%	4.92%	6.02%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.14	0.43	1.34	1.53	2.02	2.9	3.17	3.56
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	378.3	521	659.5	659.7	682.4	732.7	774.1	803.9
EBITDA ¹	51.27	88.75	115.5	119.3	120.3	150.5	157	168.9
EBIT ¹	39.36	50.19	87.04	91.44	95.36	120.6	127.5	139.9
Net income ¹	29.85	11.2	34.95	40.12	53.02	76.41	83.53	93.75
Net Debt ¹	-125.2	430	373.9	342.4	249.3	150.1	88.17	2.732
Reference price ²	44.55	25.62	35.53	37.92	47.75	67.76	67.76	67.76
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	23.37x	2.65x	12.89x	-	1.79B
PARKER-HANNIFIN CORPORATION	29.55x	5.07x	18.1x	0.9%	116B
ATLAS COPCO AB	30.46x	4.77x	18.2x	1.76%	87.19B
W.W. GRAINGER, INC.	30.31x	3.48x	19.96x	0.68%	67.45B
FASTENAL COMPANY	41.64x	6.51x	28.68x	1.84%	60.8B
KEYSIGHT TECHNOLOGIES, INC.	31.18x	6.44x	18.86x	-.--%	46.33B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.84x	1.96x	14.13x	2.06%	33.24B
INGERSOLL RAND INC.	23.38x	4.3x	16.22x	0.1%	31.87B
FANUC CORPORATION	21.93x	4.17x	14.33x	2.73%	31.03B
DOVER CORPORATION	22.44x	3.25x	13.99x	1.04%	27.11B
Average	27.71x	4.26x	17.54x	1.23%	50.25B
Weighted average by Cap.	29.71x	4.69x	18.86x	1.2%