Valuation The Gorman-Rupp Company

Stocks

Market Closed - NYSE Other stock markets 06:00:02 14/07/26 am AEST			5-day change	1st Jan Change
78.60 ^USD	-1.13%		-6.50%	+64.61%

28/04	The Gorman-Rupp Company Announces Board Chages	CI
28/04	Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021.	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	2,076	-	-
Change	-	-42.56%	39.21%	6.86%	26.33%	65.22%	-	-
Enterprise Value (EV) ¹	1,039	1,099	1,305	1,337	1,506	2,287	2,220	2,151
Change	-	5.76%	18.75%	2.48%	12.63%	51.88%	-2.91%	-3.11%
P/E	39.1x	59.6x	26.5x	24.8x	23.6x	30.1x	26.4x	22.3x
PBR	3.52x	2.02x	2.66x	2.66x	3.03x	4.48x	3.97x	-
PEG	-	-1x	0x	1.7x	0.7x	1x	1.9x	1.2x
Capitalization / Revenue	3.08x	1.28x	1.41x	1.51x	1.84x	2.88x	2.73x	2.69x
EV / Revenue	2.75x	2.11x	1.98x	2.03x	2.21x	3.17x	2.92x	2.78x
EV / EBITDA	20.3x	12.4x	11.3x	11.2x	12.5x	16.2x	14.3x	12x
EV / EBIT	26.4x	21.9x	15x	14.6x	15.8x	20.8x	18x	14.9x
EV / FCF	29.1x	-255x	16.9x	24.1x	16.9x	27.5x	24.4x	19.7x
FCF Yield	3.44%	-0.39%	5.93%	4.15%	5.9%	3.63%	4.1%	5.07%
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	78.60	78.60	78.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE GORMAN-RUPP COMPANY	30.42x	3.2x	16.35x	-	2.1B
IDEX CORPORATION	31.48x	4.85x	18.07x	1.32%	16.44B
GRACO INC.	23.45x	4.89x	15.25x	1.58%	12.28B
FLOWSERVE CORPORATION	18.17x	2.06x	11.56x	1.26%	9.01B
FRANKLIN ELECTRIC CO., INC.	22.84x	2.07x	13.3x	1.13%	4.58B
INTERPUMP GROUP S.P.A.	15.59x	1.68x	7.59x	1.09%	3.93B
HAYWARD HOLDINGS, INC.	21.94x	3.33x	12.35x	-.--%	3.45B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	49.7x	-	-	-	2.13B
KSB SE & CO. KGAA	10.04x	0.37x	3.17x	3.29%	1.75B
NANFANG PUMP INDUSTRY CO., LTD.	41.33x	-	-	-	1.75B
Average	26.50x	2.81x	12.20x	1.38%	5.74B
Weighted average by Cap.	25.61x	3.61x	14.23x	1.32%