Saturday 17 October 2026 Export GRC’s income statement to Excel — free account

Gorman-Rupp Company (The)

GRC Industrials Specialty Industrial Machinery

Gorman-Rupp Company (The)’s revenue for fiscal 2025 (year ended December 2025) was $682.4 million, up 3.44% from fiscal 2024. In the quarter to June 2026, revenue grew 3.92%, EPS grew 23.3%, free cash flow grew 48.5% and total debt fell 18.4%, each against the same quarter a year earlier. Dividend growth for ten consecutive years, revenue growth for five.

71.89 0.25 −0.35%

Follow GRC

Alert me

Market cap: $1.9B
P/E: 30.3×
Fwd P/E: 29.5×
Dividend yield: 1.06%
F-score: 6/9
Altman Z: 3.72
Beneish M: −2.70
Dividend safety: 82/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 0.40

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	1	—	—

Insider Ownership 21.35%

Capital & Financial Ratios $m

Market Cap 1,910.00

Revenue 702.05

Net Income 62.36

Free Cash Flow 102.40

Net Debt 231.40

Current Ratio 2.81

Debt/Equity 0.62

P/E ratio 30.33

Fwd P/E 29.50

P/S ratio 2.70

P/B ratio 4.30

Past 5Y EPS Growth 15.80%

This Y EPS Growth 30.96%

Next Y EPS Growth 13.20%

Next Y revenue growth 6.05%

Next 5Y EPS Growth 19.91%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 57.98%

10-year low 10-year high

P/S against its own 10 years 92.08%

10-year low 10-year high

P/B against its own 10 years 95.50%

10-year low 10-year high

EV/Sales against its own 10 years 95.50%

10-year low 10-year high

EV/FCF against its own 10 years 59.58%

10-year low 10-year high

Dividends

Payout Ratio 0.32

Annual Dividend Rate 0.76

Annual Dividend Yield 1.06%

	total	individual payouts
2026	0.57	0.19 0.19 0.19
2025	0.75	0.19 0.19 0.19 0.19
2024	0.73	0.18 0.18 0.18 0.19
2023	0.71	0.18 0.18 0.18 0.18
2022	0.69	0.17 0.17 0.17 0.18
2021	0.64	0.16 0.16 0.16 0.17
2020	0.59	0.15 0.15 0.15 0.16
2019	0.55	0.14 0.14 0.14 0.15
2018	0.51	0.13 0.13 0.13 0.14
2017	0.47	0.12 0.12 0.12 0.13
2016	0.43	0.11 0.11 0.11 0.12

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	31	24	35	44
Receivables	90	88	88	108
Inventory	104	99	96	87
Other	—	—	—	—
	236	221	234	248

	2023	2024	2025	Q'26
Payables	24	25	26	30
ST’ Debt	22	19	23	—
Other	20	21	23	29
	101	88	99	88

Compound Annual Growth %

	10y	5y	3y
Sales	5.33%	14.35%	9.41%
Cash Flow	10.07%	15.73%	98.00%
Earnings	7.76%	16.05%	67.93%
Book Value	3.75%	5.62%	7.79%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	177	186	—	—	—
’25	164	179	173	167	682
’24	159	170	168	163	660
’23	160	171	167	161	660
’22	102	119	154	146	521
’21	89	93	102	94	378
’20	92	86	89	83	349

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	22	40	—	—	—
’25	21	28	42	15	106
’24	11	23	27	9	70
’23	19	19	34	27	98
’22	6	1	6	1	14
’21	14	14	13	4	45
’20	8	9	14	20	51

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	18	37	—	—	—
’25	18	25	36	12	91
’24	7	22	24	5	58
’23	12	12	30	23	77
’22	3	(4)	3	(6)	(4)
’21	13	12	11	0	36
’20	7	7	12	18	43

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.68	0.74	—	—	—
’25	0.46	0.60	0.43	0.52	2.02
’24	0.30	0.32	0.49	0.42	1.53
’23	0.25	0.40	0.34	0.34	1.34
’22	0.29	(0.04)	0.09	0.09	0.43
’21	0.28	0.27	0.34	0.25	1.14
’20	0.21	0.22	0.28	0.26	0.97

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	21.09	23.55	26.53	29.00	21.49	30.35	22.67	22.92	30.47	30.87	Analyst estimates 2026–2028 Powerpack
	High	34.45	33.50	38.26	39.60	38.84	47.12	45.50	36.69	43.79	52.02
People
People	Employees	1,180	1,165	1,200	1,200	1,150	1,150	1,420	1,450	1,450	1,415
	Revenue/emp, $m	0.32	0.33	0.35	0.33	0.30	0.33	0.37	0.45	0.45	0.48
Income, $m
Income, $m	Revenue	382	379	414	398	349	378	521	660	660	682
	Gross margin, %	24.22	26.68	26.53	25.79	25.66	25.35	25.13	29.76	30.97	30.65
	EBT	36	39	50	45	31	37	14	44	50	69
	EBT margin, %	9.55	10.38	12.14	11.34	8.95	9.85	2.66	6.67	7.65	10.14
	Net income	25	27	40	36	25	30	11	35	40	53
	Depreciation	17	19	14	14	13	12	23	32	34	29
Per share, $
Per share, $	Revenue	14.64	14.54	15.87	15.24	13.37	14.48	19.97	25.20	25.16	25.95
	Earnings	0.95	1.02	1.53	1.37	0.97	1.14	0.43	1.34	1.53	2.02
	Cash flow	2.05	1.66	1.58	2.38	1.96	1.74	0.52	3.75	2.66	4.04
	Capex	(0.21)	(0.28)	(0.42)	(0.42)	(0.31)	(0.37)	(0.69)	(0.80)	(0.45)	(0.59)
	Free cash flow	1.84	1.37	1.16	1.96	1.65	1.37	(0.16)	2.96	2.21	3.45
	Book value	11.61	12.47	11.23	11.78	12.09	12.63	12.69	13.35	14.26	15.77
	Shares, m	26	26	26	26	26	26	26	26	26	26
Valuation, ×
Valuation, ×	P/E	33.46	31.31	21.18	27.37	33.45	39.08	59.33	26.32	24.78	23.76
	P/S	2.17	2.20	2.04	2.46	2.43	3.08	1.28	1.39	1.51	1.84
	P/B	2.74	2.56	2.89	3.18	2.68	3.53	2.01	2.62	2.66	3.03
	EV/Sales	2.03	1.99	1.94	2.26	2.12	2.75	2.10	1.96	2.03	2.24
	EV/FCF	16.14	21.10	26.49	20.82	17.15	29.13	(254.73)	16.67	23.06	16.84
Cash, $m
Cash, $m	Operating cash flow	53	43	41	62	51	45	14	98	70	106
	Capex	(5)	(7)	(11)	(11)	(8)	(10)	(18)	(21)	(12)	(16)
	Free cash flow	48	36	30	51	43	36	(4)	77	58	91
Balance, $m
Balance, $m	Working capital	155	182	160	182	208	225	140	135	133	135
	Total debt	—	—	—	2	2	1	437	404	367	308
	Net debt	(58)	(80)	(46)	(79)	(107)	(124)	430	374	342	272
	Shareholders’ equity	303	325	293	308	316	330	331	349	374	415
Returns, %
Returns, %	ROA	6.66	6.83	10.48	9.54	6.48	7.32	1.73	3.96	4.59	6.17
	ROIC	9.28	10.59	12.83	11.96	10.69	11.95	3.30	7.52	7.98	8.67
	ROE	8.44	8.45	12.93	11.92	8.08	9.25	3.39	10.27	11.09	13.45

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
CXT Crane NXT, Co.	$3.1B	22.5×	11.3×	+21.96% (above 0%: growing)	+44.19% (above 0%: growing)	+32.44% (above 0%: growing)	42.30%	13.97%	Compare
KAI Kadant Inc	$3.1B	28.4×	29.4×	+22.57% (above 0%: growing)	+23.87% (above 0%: growing)	+15.90% (above 0%: growing)	43.79%	16.26%	Compare
SMR NuScale Power Corporation	$2.6B	— (loss-making)	— (loss-making)	−99.07% (below 0%: shrinking)	n/m	−75.90% (below 0%: shrinking)	(202.67%)	(85,337.33%)	Compare
HLIO Helios Technologies, Inc	$2.2B	31.3×	38.4×	+9.13% (above 0%: growing)	+94.12% (above 0%: growing)	−2.29% (below 0%: shrinking)	34.58%	14.01%	Compare
GRC Gorman-Rupp Company (The)	$1.9B	30.3×	29.5×	+3.92% (above 0%: growing)	+23.33% (above 0%: growing)	+48.49% (above 0%: growing)	32.57%	16.34%
EPAC Enerpac Tool Group Corp.	$1.8B	19.9×	18.7×	+5.60% (above 0%: growing)	+41.46% (above 0%: growing)	+4.70% (above 0%: growing)	52.99%	24.69%	Compare
ATS ATS Corporation	$1.8B	52.2×	27.3×	−5.93% (below 0%: shrinking)	n/m	−117.83% (below 0%: shrinking)	27.38%	3.49%	Compare
AMSC American Superconductor Corporation	$1.3B	8.3×	71.0×	+30.01% (above 0%: growing)	+23.53% (above 0%: growing)	+68.38% (above 0%: growing)	26.28%	10.45%	Compare
PSIX Power Solutions International, Inc.	$1.2B	15.6×	16.0×	−20.51% (below 0%: shrinking)	−67.26% (below 0%: shrinking)	+280.84% (above 0%: growing)	27.12%	15.68%	Compare
Median of peers	$2.0B	22.5×	27.3×	+7.37%	+32.67%	+10.30%	30.98%	13.99%

All 76 Specialty Industrial Machinery stocks →

Gorman-Rupp Company (The) (GRC) key facts

Strength: Gorman-Rupp Company (The)’s revenue for fiscal 2025 (year ended December 2025) was $682.4 million, up 3.44% from fiscal 2024.
Strength: Net income was $53.0 million, or $2.02 per share (basic), a net margin of 7.77%.
Gorman-Rupp Company (The) (GRC) is a Specialty Industrial Machinery company in the Industrials sector, listed on the New York Stock Exchange.
As of October 16, 2026, GRC traded at $71.89, a market capitalization of $1.9 billion.
At that price the stock trades at 30.3× trailing-twelve-month earnings and 2.7× sales; its P/E is higher than 58% of its own readings over the past ten years.
Gorman-Rupp Company (The) pays an annual dividend of $0.76 per share, a yield of 1.06%, with a payout ratio of 32.1%.
Return on equity was 13.5% and debt-to-equity 0.62.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 3.72 (safe zone) for fiscal 2025.