Valuation The Gorman-Rupp Company Deutsche Boerse AG
Stocks
GO4
US3830821043
Industrial Machinery & Equipment
|
Real-time Estimate
Tradegate
03:39:17 22/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 66.25 EUR | +1.15% |
|
-2.96% | +60.54% |
| 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 | 2,056 | - | - |
| Change | - | -42.56% | 39.21% | 6.86% | 26.33% | 63.64% | - | - |
| Enterprise Value (EV) 1 | 1,039 | 1,099 | 1,305 | 1,337 | 1,506 | 2,263 | 2,158 | 2,056 |
| Change | - | 5.76% | 18.75% | 2.48% | 12.63% | 50.27% | -4.62% | -4.73% |
| P/E | 39.1x | 59.6x | 26.5x | 24.8x | 23.6x | 28.6x | 24.7x | - |
| PBR | 3.52x | 2.02x | 2.66x | 2.66x | 3.03x | 4.42x | 3.91x | - |
| PEG | - | -1x | 0x | 1.7x | 0.7x | 0.8x | 1.6x | - |
| Capitalization / Revenue | 3.08x | 1.28x | 1.41x | 1.51x | 1.84x | 2.84x | 2.69x | 2.66x |
| EV / Revenue | 2.75x | 2.11x | 1.98x | 2.03x | 2.21x | 3.13x | 2.82x | 2.66x |
| EV / EBITDA | 20.3x | 12.4x | 11.3x | 11.2x | 12.5x | 15.7x | 13.8x | 11.5x |
| EV / EBIT | 26.4x | 21.9x | 15x | 14.6x | 15.8x | 19.4x | 16.8x | 13.5x |
| EV / FCF | 29.1x | -255x | 16.9x | 24.1x | 16.9x | 23.1x | 23.5x | 18.9x |
| FCF Yield | 3.44% | -0.39% | 5.93% | 4.15% | 5.9% | 4.33% | 4.26% | 5.3% |
| 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 | 77.85 | 77.85 | 77.85 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.06x | 5x | 18.39x | 1.25% | 17.23B | |
| 25.44x | 5.35x | 16.31x | 1.44% | 13.23B | |
| 21.08x | 2.28x | 12.67x | 1.11% | 9.93B | |
| 22.42x | 2.04x | 13.09x | 1.13% | 4.57B | |
| 16.98x | 1.84x | 8.3x | 0.99% | 4.47B | |
| 20.45x | 3.12x | 11.68x | -.--% | 3.12B | |
| 28.57x | 3.13x | 15.69x | - | 2.06B | |
| 10.93x | 0.39x | 3.35x | 3.02% | 1.78B | |
| Average | 22.24x | 2.89x | 12.44x | 1.28% | 7.05B | |
| Weighted average by Cap. | 25.16x | 3.79x | 14.72x | 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
