Valuation The Gorman-Rupp Company Deutsche Boerse AG
Stocks
GO4
US3830821043
Industrial Machinery & Equipment
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.25 EUR | -1.77% |
|
-1.46% | +65.44% |
| 07-27 | Tranche Update on The Gorman-Rupp Company's Equity Buyback Plan announced on October 29, 2021. | CI |
| 07-24 | The Gorman-Rupp Company Announces Quarterly Dividend, Payable on September 10, 2026 | CI |
Company Valuation: The Gorman-Rupp Company
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 | 2,072 | - | - |
| Change | - | -42.56% | 39.21% | 6.86% | 26.33% | 64.94% | - | - |
| Enterprise Value (EV) 1 | 1,039 | 1,099 | 1,305 | 1,337 | 1,506 | 2,279 | 2,174 | 2,148 |
| Change | - | 5.76% | 18.75% | 2.48% | 12.63% | 51.36% | -4.59% | -1.22% |
| P/E | 39.1x | 59.6x | 26.5x | 24.8x | 23.6x | 28.8x | 24.9x | 22.2x |
| PBR | 3.52x | 2.02x | 2.66x | 2.66x | 3.03x | 4.45x | 3.94x | - |
| PEG | - | -1x | 0x | 1.7x | 0.7x | 0.8x | 1.6x | 1.9x |
| Capitalization / Revenue | 3.08x | 1.28x | 1.41x | 1.51x | 1.84x | 2.86x | 2.71x | 2.68x |
| EV / Revenue | 2.75x | 2.11x | 1.98x | 2.03x | 2.21x | 3.15x | 2.84x | 2.78x |
| EV / EBITDA | 20.3x | 12.4x | 11.3x | 11.2x | 12.5x | 15.8x | 13.9x | 12x |
| EV / EBIT | 26.4x | 21.9x | 15x | 14.6x | 15.8x | 19.6x | 16.9x | 14.1x |
| EV / FCF | 29.1x | -255x | 16.9x | 24.1x | 16.9x | 23.3x | 23.7x | 19.7x |
| FCF Yield | 3.44% | -0.39% | 5.93% | 4.15% | 5.9% | 4.3% | 4.22% | 5.07% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.14 | 0.43 | 1.34 | 1.53 | 2.02 | 2.725 | 3.155 | 3.53 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 378.3 | 521 | 659.5 | 659.7 | 682.4 | 723.7 | 764.6 | 774 |
| EBITDA 1 | 51.27 | 88.75 | 115.5 | 119.3 | 120.3 | 144.2 | 156.5 | 179 |
| EBIT 1 | 39.36 | 50.19 | 87.04 | 91.44 | 95.36 | 116.3 | 128.5 | 152 |
| Net income 1 | 29.85 | 11.2 | 34.95 | 40.12 | 53.02 | 71.84 | 83.09 | 93.1 |
| Net Debt 1 | -125.2 | 430 | 373.9 | 342.4 | 249.3 | 206.7 | 102.1 | 75.5 |
| Reference price 2 | 44.55 | 25.62 | 35.53 | 37.92 | 47.75 | 78.47 | 78.47 | 78.47 |
| Nbr of stocks (in thousands) | 26,127 | 26,095 | 26,194 | 26,228 | 26,313 | 26,410 | - | - |
| Announcement Date | 04/02/22 | 03/02/23 | 02/02/24 | 07/02/25 | 06/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.57x | 4.95x | 18.41x | 1.28% | 16.99B | |
| 25.33x | 5.31x | 16.23x | 1.45% | 13.15B | |
| 18.1x | 2.04x | 11.49x | 1.27% | 8.94B | |
| 22.88x | 2.08x | 13.36x | 1.11% | 4.66B | |
| 16.43x | 1.77x | 7.99x | 1.03% | 4.12B | |
| 22.46x | 3.3x | 12.1x | -.--% | 3.23B | |
| 10.98x | 0.39x | 3.33x | 3.01% | 1.75B | |
| 36.01x | - | - | - | 1.55B | |
| 41.91x | - | - | 0.66% | 1.53B | |
| Average | 25.18x | 2.83x | 11.84x | 1.23% | 6.21B | |
| Weighted average by Cap. | 25.65x | 3.80x | 14.55x | 1.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GRC Stock
- GO4 Stock
- Valuation The Gorman-Rupp Company
Select your edition
All financial news and data tailored to specific country editions
