Symbols / GRC Stock $76.78 +3.24% The Gorman-Rupp Company

Industrials • Specialty Industrial Machinery • United States • NYQ
GRC (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Industrials
Industry Specialty Industrial Machinery
CEO Mr. Scott A. King
Exch · Country NYQ · United States
Market Cap 2.02B
Enterprise Value 2.29B
Income 58.73M
Sales 695.03M
FCF (ttm) 64.33M
Book/sh 16.16
Cash/sh 1.13
Employees 1,415
Insider 10d —
IPO Mar 17, 1980
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 33.48%
P/E 34.28
Forward P/E 25.98
PEG 2.55
P/S 2.91
P/B 4.75
P/C —
EV/EBITDA 17.67
EV/Sales 3.29
Quick Ratio 1.62
Current Ratio 2.93
Debt/Eq 68.79
LT Debt/Eq —
EPS (ttm) 2.24
EPS next Y 2.96
EPS Growth 46.60%
Revenue Growth 7.70%
EPS Gr Q/Q 47.10%
Rev Gr Q/Q —
Earnings (next) 2026-07-24
Earnings (prior) 2026-04-23
ROA 7.39%
ROE 14.54%
ROIC —
Gross Margin 31.49%
Oper. Margin 15.56%
Profit Margin 8.45%
Shs Outstand 26.31M
Shs Float 20.73M
Insider Own 21.12%
Instit Own 64.92%
Short Float 2.08%
Short Ratio 2.97
Short Interest 484.14K
52W High 78.50
vs 52W High -2.19%
52W Low 34.96
vs 52W Low 119.62%
Beta 1.26
Impl. Vol. 32.67%
Rel Volume 1.64
Avg Volume 175.90K
Volume 288.25K
Target (mean) $74.00
Tgt Median $74.00
Tgt Low $73.00
Tgt High $75.00
# Analysts 2
Recom Strong_buy
Prev Close $74.37
Price $76.78
Change 3.24%
About

The Gorman-Rupp Company designs, manufactures, and sells pumps and pump systems in the United States and internationally. The company offers 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 pumps. Its products are used in water, wastewater, construction, dewatering, industrial, petroleum, chemical processing, original equipment, agriculture, fire suppression, heating, ventilating and air conditioning, military, and other liquid-handling applications. The company markets its products through a network of distributors, manufacturers' representatives, third-party distributor catalogs, direct sales, retailers, and e-commerce. The Gorman-Rupp Company was founded in 1933 and is headquartered in Mansfield, Ohio.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$74.00
Mean price target
2. Current target
$76.78
Latest analyst target
3. DCF / Fair value
$44.01
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$76.78
Low
$73.00
High
$75.00
Mean
$74.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2022-02-07 up Sidoti & Co. Neutral → Buy $46
2021-11-16 down Sidoti & Co. Buy → Neutral $46
2020-03-06 up Sidoti & Co. Neutral → Buy $41
2019-12-17 down Sidoti & Co. Buy → Neutral —
2016-09-20 init Sidoti & Co. — → Neutral —
2016-04-29 down Boenning & Scattergood Outperform → Neutral —
2016-01-22 up Boenning & Scattergood Neutral → Outperform —
2015-12-01 down Boenning & Scattergood Buy → Neutral —
2015-08-25 up Boenning & Scattergood Neutral → Outperform —
2015-07-27 main Jefferies — → Hold $26
2015-04-24 main Jefferies — → Hold $28
2015-04-07 down Sidoti & Co. Buy → Neutral —
2015-01-28 init Boenning & Scattergood — → Outperform $35
2014-04-25 main Jefferies — → Hold $33
2013-12-23 up Sidoti & Co. Neutral → Buy $36
2013-09-20 down Sidoti & Co. Buy → Neutral $43
2013-07-29 main Jefferies — → Underperform $29
2012-09-24 down Jefferies Hold → Underperform —
2012-07-30 down Jefferies Buy → Hold $31
2012-07-27 main Jefferies — → Buy $34
News
RSS: Latest GRC news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-02-25 KERR JAMES C Chief Financial Officer — 7,041 $0.00 $0
2026-02-25 BURNELL BRIDGETT A. General Counsel — 4,567 $0.00 $0
2026-02-25 WISCHMEIER D PATRICK Officer — 1,428 $0.00 $0
2026-02-25 KING SCOTT A Chief Executive Officer — 12,377 $0.00 $0
2026-02-25 WOODMAN BARBARA A Officer — 1,428 $0.00 $0
2026-02-25 MOREHEAD ANGELA M Officer and Treasurer — 1,428 $0.00 $0
2026-02-25 STOOPS RONALD F Officer — 1,366 $0.00 $0
2025-04-25 BULLOCK DONALD H. JR. Director — 2,553 $0.00 $0
2025-04-25 HARLAN ANN M Director — 2,553 $0.00 $0
2025-04-25 PETRELLA VINCENT K Director — 2,553 $0.00 $0
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
682.39
+3.44%
659.67
+0.02%
659.51
+26.58%
521.03
Operating Revenue
682.39
+3.44%
659.67
+0.02%
659.51
+26.58%
521.03
Cost Of Revenue
473.24
+3.93%
455.34
-1.71%
463.26
+18.76%
390.09
Reconciled Cost Of Revenue
457.90
+4.11%
439.82
-1.68%
447.31
+18.79%
376.57
Gross Profit
209.15
+2.36%
204.33
+4.11%
196.25
+49.88%
130.94
Operating Expense
113.78
+0.80%
112.89
+3.36%
109.21
+20.34%
90.75
Selling General And Administration
101.42
+0.91%
100.51
+3.98%
96.66
+16.29%
83.12
Total Expenses
587.03
+3.31%
568.22
-0.74%
572.47
+19.06%
480.84
Operating Income
95.36
+4.29%
91.44
+5.06%
87.04
+116.61%
40.18
Total Operating Income As Reported
95.36
+4.29%
91.44
+5.06%
87.04
+116.61%
40.18
EBITDA
120.27
+7.37%
112.01
-1.51%
113.73
+109.56%
54.27
Normalized EBITDA
120.27
+7.37%
112.01
-1.51%
113.73
+109.56%
54.27
Reconciled Depreciation
27.71
-0.67%
27.90
-2.10%
28.50
+34.68%
21.16
EBIT
92.56
+10.04%
84.11
-1.31%
85.23
+157.41%
33.11
Net Income
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Pretax Income
69.16
+36.98%
50.49
+14.86%
43.96
+216.90%
13.87
Net Non Operating Interest Income Expense
-23.40
+30.41%
-33.62
+18.54%
-41.27
-114.52%
-19.24
Interest Expense Non Operating
23.40
-30.41%
33.62
-18.54%
41.27
+114.52%
19.24
Net Interest Income
-23.40
+30.41%
-33.62
+18.54%
-41.27
-114.52%
-19.24
Interest Expense
23.40
-30.41%
33.62
-18.54%
41.27
+114.52%
19.24
Other Income Expense
-2.80
+61.75%
-7.33
-305.59%
-1.81
+74.44%
-7.07
Other Non Operating Income Expenses
-2.80
+61.75%
-7.33
-305.59%
-1.81
+74.44%
-7.07
Tax Provision
16.15
+55.59%
10.38
+15.18%
9.01
+236.57%
2.68
Tax Rate For Calcs
0.00
+13.36%
0.00
+0.28%
0.00
+6.21%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Net Income From Continuing Operation Net Minority Interest
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Net Income From Continuing And Discontinued Operation
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Net Income Continuous Operations
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Normalized Income
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Net Income Common Stockholders
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Diluted EPS
2.02
+32.03%
1.53
+14.18%
1.34
+211.63%
0.43
Basic EPS
2.02
+32.03%
1.53
+14.18%
1.34
+211.63%
0.43
Basic Average Shares
26.30
+0.29%
26.22
+0.52%
26.08
+0.18%
26.03
Diluted Average Shares
26.30
+0.29%
26.22
+0.52%
26.08
+0.18%
26.03
Diluted NI Availto Com Stockholders
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Amortization
12.37
-0.09%
12.38
-1.38%
12.55
+64.36%
7.64
Amortization Of Intangibles Income Statement
12.37
-0.09%
12.38
-1.38%
12.55
+64.36%
7.64
Depreciation Amortization Depletion Income Statement
12.37
-0.09%
12.38
-1.38%
12.55
+64.36%
7.64
Depreciation And Amortization In Income Statement
12.37
-0.09%
12.38
-1.38%
12.55
+64.36%
7.64
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
860.05
+0.18%
858.47
-3.58%
890.36
+2.01%
872.83
Current Assets
233.69
+5.83%
220.83
-6.47%
236.11
+4.69%
225.53
Cash Cash Equivalents And Short Term Investments
35.08
+44.89%
24.21
-20.66%
30.52
+349.92%
6.78
Cash And Cash Equivalents
35.08
+44.89%
24.21
-20.66%
30.52
+349.92%
6.78
Receivables
88.38
+0.85%
87.64
-2.22%
89.62
-3.69%
93.06
Accounts Receivable
88.38
+0.85%
87.64
-2.22%
89.62
-3.69%
93.06
Gross Accounts Receivable
—
—
90.33
-3.46%
93.56
Allowance For Doubtful Accounts Receivable
—
—
-0.70
-40.00%
-0.50
Inventory
96.46
-2.77%
99.20
-4.75%
104.16
-6.28%
111.13
Raw Materials
26.31
-15.47%
31.13
-15.95%
37.04
-8.43%
40.45
Finished Goods
70.14
+3.04%
68.08
+1.43%
67.12
-5.04%
70.69
Prepaid Assets
—
—
—
14.55
Other Current Assets
13.78
+40.96%
9.77
-17.26%
11.81
-18.82%
14.55
Total Non Current Assets
626.36
-1.77%
637.64
-2.54%
654.25
+1.07%
647.30
Net PPE
134.13
+1.75%
131.82
-2.26%
134.87
+4.84%
128.64
Gross PPE
371.73
+3.56%
358.94
+1.02%
355.30
+5.12%
337.99
Accumulated Depreciation
-237.60
-4.62%
-227.12
-3.04%
-220.43
-5.29%
-209.35
Properties
0.00
0.00
0.00
0.00
Land And Improvements
6.04
-1.24%
6.12
-1.58%
6.21
-0.02%
6.21
Buildings And Improvements
125.40
+1.78%
123.20
+1.38%
121.52
+1.95%
119.20
Machinery Furniture Equipment
240.29
+4.65%
229.62
+0.90%
227.57
+7.05%
212.58
Goodwill And Other Intangible Assets
470.04
-2.48%
481.98
-2.54%
494.53
-2.48%
507.08
Goodwill
257.97
+0.16%
257.55
-0.06%
257.72
0.00%
257.72
Other Intangible Assets
212.07
-5.51%
224.43
-5.23%
236.81
-5.03%
249.36
Other Non Current Assets
22.19
-6.90%
23.84
-4.04%
24.84
+114.53%
11.58
Total Liabilities Net Minority Interest
445.33
-8.12%
484.67
-10.40%
540.90
-0.14%
541.64
Current Liabilities
98.61
+12.66%
87.53
-13.06%
100.68
+18.15%
85.21
Payables And Accrued Expenses
67.83
+9.07%
62.19
-6.18%
66.28
+8.70%
60.97
Payables
32.93
+5.59%
31.19
-8.66%
34.15
-1.91%
34.81
Accounts Payable
25.89
+4.58%
24.75
+3.63%
23.89
-3.28%
24.70
Other Payable
7.05
+9.47%
6.44
-37.26%
10.26
+1.44%
10.12
Current Accrued Expenses
34.90
+12.58%
31.00
-3.53%
32.13
+22.83%
26.16
Employee Benefits
29.95
+3.97%
28.81
-15.98%
34.29
+7.94%
31.77
Pensionand Other Post Retirement Benefit Plans Current
—
—
—
—
Current Debt And Capital Lease Obligation
23.12
+25.00%
18.50
-15.43%
21.88
+25.00%
17.50
Current Debt
23.12
+25.00%
18.50
-15.43%
21.88
+25.00%
17.50
Other Current Borrowings
—
18.50
-15.43%
21.88
+25.00%
17.50
Current Deferred Liabilities
7.66
+11.96%
6.84
-45.37%
12.52
+85.77%
6.74
Current Deferred Revenue
7.66
+11.96%
6.84
-45.37%
12.52
+85.77%
6.74
Total Non Current Liabilities Net Minority Interest
346.72
-12.70%
397.14
-9.79%
440.22
-3.55%
456.42
Long Term Debt And Capital Lease Obligation
284.41
-18.30%
348.10
-9.01%
382.58
-8.76%
419.33
Long Term Debt
284.41
-18.30%
348.10
-9.01%
382.58
-8.76%
419.33
Non Current Pension And Other Postretirement Benefit Plans
29.95
+3.97%
28.81
-15.98%
34.29
+7.94%
31.77
Other Non Current Liabilities
32.36
+59.91%
20.24
-13.36%
23.36
+338.15%
5.33
Stockholders Equity
414.72
+10.95%
373.80
+6.97%
349.46
+5.51%
331.19
Common Stock Equity
414.72
+10.95%
373.80
+6.97%
349.46
+5.51%
331.19
Capital Stock
5.14
+0.35%
5.13
+0.14%
5.12
+0.43%
5.10
Common Stock
5.14
+0.35%
5.13
+0.14%
5.12
+0.43%
5.10
Share Issued
27.05
+0.00%
27.05
+0.00%
27.05
+0.00%
27.05
Ordinary Shares Number
26.31
+0.33%
26.23
+0.13%
26.19
+0.38%
26.09
Treasury Shares Number
0.74
-10.39%
0.82
-3.92%
0.85
-10.39%
0.95
Additional Paid In Capital
11.46
+22.39%
9.36
+62.78%
5.75
+46.98%
3.91
Retained Earnings
418.50
+8.77%
384.76
+5.84%
363.53
+4.87%
346.66
Gains Losses Not Affecting Retained Earnings
-20.38
+19.92%
-25.44
-2.03%
-24.94
-1.89%
-24.47
Other Equity Adjustments
-20.38
+19.92%
-25.44
-2.03%
-24.94
-1.89%
-24.47
Total Equity Gross Minority Interest
414.72
+10.95%
373.80
+6.97%
349.46
+5.51%
331.19
Total Capitalization
699.13
-3.15%
721.90
-1.39%
732.04
-2.46%
750.52
Working Capital
135.08
+1.34%
133.30
-1.58%
135.44
-3.48%
140.31
Invested Capital
722.25
-2.45%
740.40
-1.79%
753.91
-1.84%
768.02
Total Debt
307.53
-16.11%
366.60
-9.36%
404.45
-7.41%
436.83
Net Debt
272.45
-20.43%
342.38
-8.44%
373.94
-13.05%
430.04
Net Tangible Assets
-55.31
+48.87%
-108.18
+25.43%
-145.07
+17.52%
-175.89
Tangible Book Value
-55.31
+48.87%
-108.18
+25.43%
-145.07
+17.52%
-175.89
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
106.23
+52.12%
69.83
-28.91%
98.22
+617.76%
13.69
Cash Flow From Continuing Operating Activities
106.23
+52.12%
69.83
-28.91%
98.22
+617.76%
13.69
Net Income From Continuing Operations
53.02
+32.16%
40.12
+14.77%
34.95
+212.20%
11.20
Depreciation Amortization Depletion
27.71
-0.67%
27.90
-2.10%
28.50
+34.68%
21.16
Depreciation And Amortization
27.71
-0.67%
27.90
-2.10%
28.50
+34.68%
21.16
Other Non Cash Items
3.23
-52.84%
6.84
-23.86%
8.99
-48.27%
17.38
Pension And Employee Benefit Expense
2.74
+0.85%
2.71
-24.67%
3.60
-63.91%
9.98
Stock Based Compensation
3.58
-10.70%
4.01
+23.25%
3.25
+9.98%
2.96
Deferred Tax
10.34
+829.78%
-1.42
-242.27%
-0.41
+61.88%
-1.09
Deferred Income Tax
10.34
+829.78%
-1.42
-242.27%
-0.41
+61.88%
-1.09
Operating Gains Losses
1.90
+24.67%
1.52
-57.82%
3.60
-63.91%
9.98
Gain Loss On Sale Of PPE
-0.84
+29.46%
-1.20
0.00
0.00
Change In Working Capital
6.46
+170.68%
-9.14
-147.23%
19.35
+140.38%
-47.90
Change In Receivables
0.88
-25.68%
1.18
-68.55%
3.75
+126.89%
-13.95
Changes In Account Receivables
0.88
-25.68%
1.18
-68.55%
3.75
+126.89%
-13.95
Change In Inventory
1.18
+158.05%
-2.03
-463.33%
0.56
+101.71%
-32.77
Change In Payables And Accrued Expense
4.88
+216.81%
-4.18
-187.00%
4.81
+516.91%
-1.15
Change In Accrued Expense
4.24
+335.42%
-1.80
-128.51%
6.32
+762.05%
-0.95
Change In Payable
0.65
+127.09%
-2.38
-57.79%
-1.51
-658.29%
-0.20
Change In Account Payable
0.45
-63.01%
1.22
+180.50%
-1.52
+32.53%
-2.25
Change In Other Working Capital
-0.48
+88.26%
-4.11
-140.13%
10.23
+41012.00%
-0.03
Investing Cash Flow
-15.34
-29.30%
-11.87
+41.15%
-20.16
+96.30%
-545.67
Cash Flow From Continuing Investing Activities
-15.34
-29.30%
-11.87
+41.15%
-20.16
+96.30%
-545.67
Net PPE Purchase And Sale
1.86
-24.13%
2.45
0.00
0.00
Sale Of PPE
1.86
-24.13%
2.45
0.00
0.00
Capital Expenditure
-17.38
-21.35%
-14.32
+31.27%
-20.84
-15.84%
-17.99
Capital Expenditure Reported
-17.38
-21.35%
-14.32
+31.27%
-20.84
-15.84%
-17.99
Net Investment Purchase And Sale
—
—
—
—
Purchase Of Investment
—
—
—
—
Net Business Purchase And Sale
—
0.00
0.00
+100.00%
-527.99
Purchase Of Business
—
0.00
0.00
+100.00%
-527.99
Net Other Investing Changes
0.17
—
0.67
+119.61%
0.31
Financing Cash Flow
-80.86
-28.07%
-63.14
-15.79%
-54.53
-113.17%
414.11
Cash Flow From Continuing Financing Activities
-80.86
-28.07%
-63.14
-15.79%
-54.53
-113.17%
414.11
Net Issuance Payments Of Debt
-60.00
-39.53%
-43.00
-24.64%
-34.50
-107.70%
448.25
Issuance Of Debt
0.00
-100.00%
400.00
+7900.00%
5.00
-98.91%
457.00
Repayment Of Debt
-60.00
+86.46%
-443.00
-1021.52%
-39.50
-351.43%
-8.75
Long Term Debt Issuance
0.00
-100.00%
400.00
+7900.00%
5.00
-98.91%
457.00
Long Term Debt Payments
-60.00
+86.46%
-443.00
-1021.52%
-39.50
-351.43%
-8.75
Net Long Term Debt Issuance
-60.00
-39.53%
-43.00
-24.64%
-34.50
-107.70%
448.25
Net Common Stock Issuance
-1.15
-331.46%
-0.27
+74.05%
-1.03
-12.09%
-0.92
Common Stock Payments
-1.15
-331.46%
-0.27
+74.05%
-1.03
-12.09%
-0.92
Common Stock Dividend Paid
—
-19.01
-3.05%
-18.45
-3.22%
-17.87
Cash Dividends Paid
-19.59
-3.05%
-19.01
-3.05%
-18.45
-3.22%
-17.87
Repurchase Of Capital Stock
-1.15
-331.46%
-0.27
+74.05%
-1.03
-12.09%
-0.92
Net Other Financing Charges
-0.12
+86.30%
-0.86
-56.26%
-0.55
+96.41%
-15.35
Changes In Cash
10.03
+293.83%
-5.17
-121.98%
23.54
+119.97%
-117.88
Effect Of Exchange Rate Changes
0.84
+174.47%
-1.13
-666.00%
0.20
+137.31%
-0.54
Beginning Cash Position
24.21
-20.66%
30.52
+349.92%
6.78
-94.58%
125.19
End Cash Position
35.08
+44.89%
24.21
-20.66%
30.52
+349.92%
6.78
Free Cash Flow
88.85
+60.06%
55.51
-28.27%
77.39
+1899.35%
-4.30
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category