Pricing Log in Create free account
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%
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 (at or above 1.5: strong)
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% (at or above 15%: strong)
This Y EPS Growth 30.96% (at or above 15%: strong)
Next Y EPS Growth 13.20%
Next Y revenue growth 6.05%
Next 5Y EPS Growth 19.91% (at or above 15%: strong)

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

Valuation vs history

EV/Sales, ten years
EV/Sales is 3.1×, against a ten-year median of 2.0×; over the ten years it ranged from 1.5× in 2016 to 3.8× in 2026.
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.

Target Price Range

Analyst price targets

Recommendation Rating

1.7
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
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

Gorman-Rupp Company (The) vs peers in Specialty Industrial Machinery (Q) = latest quarter vs a year earlier

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.

Source: company filings (standardised) and stockrow calculations.

Gorman-Rupp Company (The) (GRC) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/GRC · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com