The Gorman-Rupp Company (GRC)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 349 | 378 | 521 | 660 | 660 | 682 | 702 | 724 |
| Operating profit | $m | 95 | 104 | ||||||
| Net profit | $m | 25 | 30 | 11 | 35 | 40 | 53 | 62 | 74 |
| EPS reported | $ | 2.02 | 2.36 | ||||||
| Operating cashflow per share | $ | 4.04 | 4.54 | ||||||
| Capex per share | $ | 0.66 | 0.43 | ||||||
| FCF per share | $ | 3.38 | 4.11 | ||||||
| Free cash flow | $m | 89 | 108 | ||||||
| Net debt | $m | 274 | 231 | ||||||
| Book value equity | $m | 415 | 441 | ||||||
| Book value per share | $ | 15.78 | 16.74 | ||||||
| Number of shares | m | 26.29 | 26.37 | ||||||
| DPS (TTM paid) | $ | 0.75 | 0.76 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 23.64 | 32.23 | ||||||
| P/B LTM | x | 3.03 | 2.84 | ||||||
| P/S LTM | x | 1.84 | 1.79 | ||||||
| P/FCF LTM | x | 14.13 | 11.58 | ||||||
| EV/EBITDA LTM | x | 12.87 | 11.91 | ||||||
| EV/Sales LTM | x | 2.27 | 3.37 | ||||||
| Earnings Yield LTM | % | +4.23% | +3.10% | ||||||
| FCF Yield | % | +7.08% | +8.64% | ||||||
| Quality | |||||||||
| ROE | % | +12.78% | +14.79% | ||||||
| ROIC | % | +9.30% | +10.33% | ||||||
| Operating margin | % | +13.97% | +14.84% | ||||||
| Gross margin | % | +28.84% | +30.56% | ||||||
| FCF/Sales | % | +13.02% | +15.44% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +32.03% | +54.25% | ||||||
| Sales Growth YoY | % | +3.44% | +6.43% | ||||||
| Net Income Growth YoY | % | +32.16% | +55.46% | ||||||
| FCF Growth | % | +60.06% | +95.28% | ||||||
| Operating Profit Growth | % | +5.67% | +15.48% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +1.56% | +0.94% | ||||||
| Dividend Growth | % | +2.76% | +4.83% | ||||||
| Payout Ratio | % | +36.89% | +32.01% | ||||||
| FCF/Debt | x | 0.27 | 0.39 | ||||||
| Net Debt/EBITDA | x | 2.43 | 1.78 | ||||||
| EBIT/Net interest | x | 4.08 | 5.00 | ||||||
| Net debt/market cap | % | +24.62% | +12.89% | ||||||
| Net debt/Equity | x | 0.66 | 0.52 | ||||||
| Gross debt/equity | x | 0.79 | 0.62 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
The Gorman-Rupp Company specializes in the design, production, and distribution of a broad spectrum of pumps and associated systems, serving markets both within the United States and globally. Their comprehensive portfolio encompasses a wide array of pump types, such as self-priming, standard, and magnetic drive centrifugal units; axial and mixed flow designs; vertical turbine line shaft, submersible, and high-pressure booster pumps; alongside rotary gear, diaphragm, bellows, and oscillating models. These versatile solutions are essential across numerous sectors, including municipal water and wastewater management, building and infrastructure projects, dewatering operations, diverse industrial processes, the petroleum industry, original equipment manufacturing (OEM), agricultural irrigation, fire suppression systems, military applications, and general fluid transfer, including heating, ventilating, and air conditioning (HVAC). To reach its diverse clientele, the company employs a multi-channel sales strategy, leveraging an established network of distributors and independent manufacturers' representatives, sales via third-party catalogs, direct engagement with customers, and e-commerce platforms. Established in 1933, The Gorman-Rupp Company maintains its corporate headquarters in Mansfield, Ohio.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
The Gorman-Rupp Company specializes in the design, production, and distribution of a broad spectrum of pumps and associated systems, serving markets both within the United States and globally. Their comprehensive portfolio encompasses a wide array of pump types, such as self-priming, standard, and magnetic drive centrifugal units; axial and mixed flow designs; vertical turbine line shaft, submersible, and high-pressure booster pumps; alongside rotary gear, diaphragm, bellows, and oscillating models. These versatile solutions are essential across numerous sectors, including municipal water and wastewater management, building and infrastructure projects, dewatering operations, diverse industrial processes, the petroleum industry, original equipment manufacturing (OEM), agricultural irrigation, fire suppression systems, military applications, and general fluid transfer, including heating, ventilating, and air conditioning (HVAC). To reach its diverse clientele, the company employs a multi-channel sales strategy, leveraging an established network of distributors and independent manufacturers' representatives, sales via third-party catalogs, direct engagement with customers, and e-commerce platforms. Established in 1933, The Gorman-Rupp Company maintains its corporate headquarters in Mansfield, Ohio.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free