The Gorman-Rupp Company GRC

IndustrialsMachinery, Tools, Heavy Vehicles, Trains & ShipsUnited States of America

Last close 74.39 USD on Nov 1, 2026, +51.8% year to date

Quant rating

Quant rating B Rank 84 of 486 in Industrials

Growth B 171 of 486
Valuation B 147 of 486
Quality C 212 of 486
Revisions B 83 of 486
Momentum B 162 of 486

Wall Street consensus Buy (2.00)Average target 84.33 USD +13.4%

Historical valuation

Multiples use consensus estimates for the next twelve months. The dashed line is the 5-year average.

Key data

Market cap: 1.9B
Enterprise value: 2.1B
52-week range: 43.30 – 92.50
3-year range: 29.78 – 92.50
Dividend yield: 1.11%
Beta (5 years): 1.28
Shares outstanding: 26.4M
Next earnings: Feb 6, 2027

About the company

The Gorman-Rupp Company designs, manufactures, and sells pumps and pump systems for use in water, wastewater, construction, dewatering, industrial, petroleum, original equipment, agriculture, fire suppression, heating, ventilating and air conditioning (HVAC), military and other liquid-handling applications. The Company’s product line consists of pump models ranging in size from 1/4 to nearly 15 feet and ranging in rated capacity from less than one gallon per minute to nearly one million gallons per minute. The types of pumps which the Company produces include self-priming centrifugal, standard centrifugal, magnetic drive centrifugal, axial and mixed-flow, vertical turbine line shaft, submersible, high-pressure booster, rotary gear, rotary vein, diaphragm, bellows and oscillating. Its pumps have driven that range from fractional horsepower electric motors up to larger electric motors or internal combustion engines capable of producing several thousand horsepower.

Growth and profitability fiscal year ends December 31

Growth and profitability by fiscal year
	2025	2024	2023	2022	2021	5Y avg
Revenue (mil)	682	660	660	521	378	–
Revenue growth	3.4%	0.0%	26.6%	37.7%	8.4%	14.4%
EPS (basic, normalized)	2.14	1.53	1.37	0.94	1.41	–
EPS growth	39.9%	11.7%	45.7%	−33.3%	–	–
Gross margin	30.6%	31.0%	29.8%	25.1%	25.3%	28.4%
Net margin	7.8%	6.1%	5.3%	2.1%	7.9%	5.8%
ROE	13.4%	11.1%	10.3%	3.4%	9.2%	9.5%

Balance sheet, last quarter
Cash & short-term investments (mil)	59.3
Current ratio	2.70x
Long-term debt (mil)	250
Net debt (mil)	191
Total equity (mil)	461
Net debt / equity	0.41x
Net debt / EBITDA	1.48x

Estimates and valuation

Consensus estimates and implied multiples
	Sales (mil)			EBITDA (mil)			EPS
Fiscal year	Mean est.	Growth	EV/Sales	Mean est.	Growth	EV/EBITDA	Mean est.	Growth	P/E
2025 actual	682	+3.4%	3.1x	129	+7.0%	16.2x	2.14	+39.9%	34.8x
2026	731	+7.2%	2.9x	150	+16.8%	13.9x	2.89	+35.0%	25.7x
2027	767	+4.8%	2.7x	157	+4.4%	13.3x	3.22	+11.5%	23.1x
2028	804	+4.9%	2.6x	169	+7.6%	12.4x	3.74	+16.0%	19.9x

Estimate revisions

Change in consensus estimates over 1, 3 and 6 months
	Sales				EPS
Fiscal year	Estimate (mil)	1M	3M	6M	Estimate	1M	3M	6M
2026	731	+1.2%	+1.2%	+0.4%	2.89	+3.7%	+3.7%	+10.1%
2027	767	+1.1%	+1.1%	0.0%	3.22	+2.7%	+2.7%	+9.1%
2028	804	+3.9%	+3.9%	–	3.74	+1.4%	+1.4%	–

Earnings surprises EPS beat in 3 of the last 4 quarters

Reported results versus consensus, last 10 fiscal quarters
Quarter ended	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales reported (mil)	159	170	168	163	164	179	173	167	177	186
Sales mean (mil)	168	176	172	163	165	175	175	168	171	189
Surprise	−5.3%	−3.8%	−2.4%	−0.1%	−0.7%	+2.5%	−1.0%	−0.8%	+3.5%	−1.6%
EPS reported	0.30	0.54	0.49	0.42	0.46	0.60	0.52	0.55	0.68	0.74
EPS mean	0.34	0.34	0.55	0.42	0.44	0.56	0.56	0.47	0.53	0.70
Surprise	−11.8%	+61.2%	−10.9%	−1.2%	+4.5%	+6.2%	−8.0%	+17.0%	+29.5%	+5.0%

Peer comparison Machinery, Tools, Heavy Vehicles, Trains & Ships

Peers in the same industry group, by market capitalization
Company	Market cap	Net debt/EBITDA	Net margin	P/B	FY1 P/E	FY2 P/E	FY1 EV/EBITDA	FY2 EV/EBITDA
GRC The Gorman-Rupp Company	1.9B	1.48x	7.8%	4.12x	25.7x	23.1x	13.9x	13.3x
ATCOa Atlas Copco AB	88.3B	0.25x	15.7%	7.56x	29.5x	23.8x	18.3x	15.2x
XYL Xylem Inc	21.2B	1.21x	10.6%	2.07x	17.0x	15.8x	11.5x	10.8x
IEX IDEX Corporation	17.2B	1.24x	14.0%	4.29x	26.2x	23.9x	18.2x	17.0x
GGG Graco Inc.	10.8B	−0.01x	23.3%	4.38x	20.8x	19.7x	14.5x	13.8x
MLI Mueller Industries Inc	11.9B	−1.50x	18.3%	3.39x	13.3x	12.0x	8.6x	7.9x
Mean		0.45x	14.9%	4.30x	22.1x	19.7x	14.2x	13.0x
Median		0.73x	14.8%	4.21x	23.3x	21.4x	14.2x	13.5x

Technical analysis

1M−5.4%
3M−12.5%
1Y+62.0%
3Y+145.0%

Financial statements in millions of USD

Income statement in millions of USD, fiscal years

Income statement, The Gorman-Rupp Company, fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Total revenue	682	660	660	521	378	349
Cost of revenue	473	455	463	390	282	259
Gross profit	209	204	196	131	95.9	89.6
Selling, general & administrative expenses	101	101	96.7	76.0	56.5	53.8
Research & development	–	–	–	–	–	–
Depreciation/amortization	12.4	12.4	12.6	7.6	–	–
Interest expense (income), operating	–	–	–	–	–	–
Unusual expense (income)	1.2	1.8	–	13.5	2.3	–
Other operating expenses	0	0	0	0	0	0
Operating income	94.2	89.6	87.0	33.8	37.1	35.8
Net interest income (expense)	−23.7	−33.2	−40.9	−19.4	0	−0.3
Gain (loss) on sale of assets	–	–	–	–	–	–
Other non-operating income (expense)	−1.3	−5.9	−2.2	−0.5	0.2	−4.2
Net income before taxes	69.2	50.5	44.0	13.9	37.2	31.2
Provision for taxes	16.1	10.4	9.0	2.7	7.4	6.1
Minority interest	–	–	–	–	–	–
Equity in affiliates	–	–	–	–	–	–
U.S. GAAP adjustment	–	–	–	–	–	–
Net income before extraordinary items	53.0	40.1	35.0	11.2	29.9	25.2
Extraordinary items	–	–	–	–	–	–
Net income	53.0	40.1	35.0	11.2	29.9	25.2
EBIT, normalized	97.7	94.5	87.0	47.3	39.4	35.8
EBITDA, normalized	125	122	116	68.4	51.4	48.5
Basic EPS, normalized	2.14	1.53	1.37	0.94	1.41	–

Balance sheet in millions of USD, fiscal years

Balance sheet, The Gorman-Rupp Company, fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Assets
Cash & short-term investments	35.1	24.2	30.5	6.8	125	108
Receivables	89.0	88.0	89.6	93.1	58.5	50.8
Total inventory	96.5	99.2	104	111	85.6	82.7
Prepaid expenses	13.1	9.4	11.8	14.6	7.8	5.2
Other current assets	0	0	0	0	0	0
Total current assets	234	221	236	226	277	247
Property, plant & equipment	153	151	155	131	105	110
Goodwill	258	258	258	258	27.2	27.5
Intangibles	212	224	237	249	5.8	6.6
Long-term investments	–	–	–	–	–	–
Note receivable	–	–	–	–	–	0
Other long-term assets	3.5	4.4	4.6	9.4	5.1	3.1
Total assets	860	858	890	873	421	394
Liabilities
Accounts payable	25.9	24.8	23.3	24.7	17.6	9.5
Payable/accrued	–	–	–	–	–	–
Accrued expenses	34.8	30.9	32.7	26.0	17.3	15.3
Short-term debt	0	0	0	0	0	0
Current portion of long-term debt	23.2	18.6	21.9	17.6	0.1	0.1
Other current liabilities	14.7	13.3	22.8	16.9	17.4	13.6
Total current liabilities	98.6	87.5	101	85.2	52.4	38.5
Long-term debt	285	348	383	419	0.2	0.3
Minority interest	–	–	–	–	–	–
Other liabilities	62.1	48.7	57.6	37.0	38.2	40.1
Total liabilities	445	485	541	542	90.8	78.9
Shareholders' equity
Preferred stock	–	–	–	–	–	–
Common stock	5.1	5.1	5.1	5.1	5.1	5.1
Additional paid-in capital	11.5	9.4	5.8	3.9	1.8	0.7
Retained earnings (accumulated deficit)	418	385	364	347	353	340
Treasury stock	–	–	–	–	–	–
Other equity	−20.4	−25.4	−24.9	−24.5	−30.3	−30.4
Total equity	415	374	349	331	330	316
Total liabilities & shareholders' equity	860	858	890	873	421	394

Cash flow statement in millions of USD, fiscal years

Cash flow statement, The Gorman-Rupp Company, fiscal years, most recent first
	2025	2024	2023	2022	2021	2020
Operating activities
Net income	53.0	40.1	35.0	11.2	29.9	25.2
Depreciation, depletion & amortization	27.7	27.9	28.5	21.2	11.9	12.7
Deferred taxes	10.3	−1.4	−0.4	−1.1	0.1	0.5
Non-cash items	8.7	12.4	15.8	30.3	5.3	5.5
Changes in working capital	6.5	−9.1	19.3	−47.9	−1.7	7.2
Cash from operations	106	69.8	98.2	13.7	45.4	51.2
Investing activities
Capital expenditures	−17.4	−14.3	−20.8	−18.0	−9.8	−8.0
Other investing cash flows	2.0	2.5	0.7	−528	0.6	0.3
Cash from investing	−15.3	−11.9	−20.2	−546	−9.2	−7.7
Financing activities
Financing cash flow items	−0.1	−0.1	−0.6	−0.1	−0.7	−0.4
Cash dividends paid	−19.6	−19.0	−18.4	−17.9	−16.6	−15.4
Issuance (retirement) of debt, net	–	–	–	–	–	–
Other financing cash flows	−61.2	−44.0	−35.5	432	−1.2	−0.4
Cash from financing	−80.9	−63.1	−54.5	414	−18.6	−16.1
Foreign exchange effects	0.8	−1.1	0.2	−0.5	−0.7	0.3
Net change in cash	10.9	−6.3	23.7	−118	17.0	27.6
Free cash flow	88.9	55.5	77.4	−4.3	35.7	43.2

Disclaimer

The financial data presented in this report is delayed and obtained from sources QDD Research believes to be reliable, including stock exchanges, SEDAR, and EDGAR. However, no representation or warranty is made as to the accuracy, completeness, or timeliness of the information. QDD Research accepts no liability for any errors, omissions, or financial losses arising from the use of this data.

This report is generated using a fully systematic and quantitative approach. All factor scores and the overall quant rating (ranging from D to A+) are derived from algorithmic models and are based solely on objective financial metrics. These scores are intended for informational purposes only and should not be interpreted as investment advice or a recommendation to buy, sell, or hold any securities.

QDD Research is not a registered investment advisor or broker-dealer and does not provide personalized financial advice. The content is not tailored to the specific investment goals, financial situation, or risk profile of any individual investor. We strongly encourage readers to consult with a licensed broker or investment advisor before making any investment decisions based on the information contained in this report.

Live quote provided by TradingView. Report data updated Nov 1, 2026 after market close.