image
Industrials - Industrial - Machinery - NYSE - US
$ 38.75
1.6 %
$ 1.02 B
Market Cap
22.93
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one GRC stock under the worst case scenario is HIDDEN Compared to the current market price of 38.8 USD, The Gorman-Rupp Company is HIDDEN

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one GRC stock under the base case scenario is HIDDEN Compared to the current market price of 38.8 USD, The Gorman-Rupp Company is HIDDEN

This DCF valuation model was last updated on Jul, 7, 2025.

The intrinsic value of one GRC stock under the best case scenario is HIDDEN Compared to the current market price of 38.8 USD, The Gorman-Rupp Company is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GRC

image
$40.0$40.0$39.0$39.0$38.0$38.0$37.0$37.0$36.0$36.0$35.0$35.0$34.0$34.0$33.0$33.0$32.0$32.0$31.0$31.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
660 M REVENUE
0.02%
91.4 M OPERATING INCOME
5.06%
40.1 M NET INCOME
14.77%
69.8 M OPERATING CASH FLOW
-28.91%
-11.9 M INVESTING CASH FLOW
41.15%
-63.1 M FINANCING CASH FLOW
-15.79%
164 M REVENUE
0.76%
22.1 M OPERATING INCOME
4.96%
12.1 M NET INCOME
10.49%
21.1 M OPERATING CASH FLOW
127.96%
-3 M INVESTING CASH FLOW
21.75%
-20.6 M FINANCING CASH FLOW
-5.85%
Balance Sheet The Gorman-Rupp Company
image
Current Assets 221 M
Cash & Short-Term Investments 24.2 M
Receivables 87.6 M
Other Current Assets 109 M
Non-Current Assets 638 M
Long-Term Investments 0
PP&E 132 M
Other Non-Current Assets 506 M
2.82 %10.21 %12.69 %15.36 %58.92 %Total Assets$858.5m
Current Liabilities 87.5 M
Accounts Payable 24.8 M
Short-Term Debt 18.5 M
Other Current Liabilities 44.3 M
Non-Current Liabilities 397 M
Long-Term Debt 0
Other Non-Current Liabilities 397 M
5.11 %3.82 %9.14 %81.94 %Total Liabilities$484.7m
EFFICIENCY
Earnings Waterfall The Gorman-Rupp Company
image
Revenue 660 M
Cost Of Revenue 455 M
Gross Profit 204 M
Operating Expenses 113 M
Operating Income 91.4 M
Other Expenses 51.3 M
Net Income 40.1 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00660m(455m)204m(113m)91m(51m)40mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
30.97% GROSS MARGIN
30.97%
13.86% OPERATING MARGIN
13.86%
6.08% NET MARGIN
6.08%
10.73% ROE
10.73%
4.67% ROA
4.67%
9.20% ROIC
9.20%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis The Gorman-Rupp Company
image
80m80m70m70m60m60m50m50m40m40m30m30m20m20m10m10m00(10m)(10m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 40.1 M
Depreciation & Amortization 27.9 M
Capital Expenditures 0
Stock-Based Compensation 4.01 M
Change in Working Capital 0
Others -773 K
Free Cash Flow 55.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets The Gorman-Rupp Company
image
GRC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.53% DIVIDEND YIELD
0.185 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.10.1050.1150.1250.1350.1450.1550.170.1750.180.1850.10.1050.1150.1250.1350.1450.1550.170.1750.180.1850.10.1050.1150.1250.1350.1450.1550.170.1750.180.1050.410.1150.430.1250.472.1352.510.1450.550.1550.590.170.640.1750.690.180.700.1850.730.372015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership The Gorman-Rupp Company
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Buy 3 IDEAL Dividend Kings Of 25 'Safer' In July's 55 Most Dividend Kings are overpriced, but six currently offer fair value, with annual dividends from $1,000 invested exceeding their share prices. Top-yielding Dividend Kings like Altria, Northwest Natural, and United Bankshares meet my 'dogcatcher ideal' for income-focused investors. Analyst forecasts suggest select Dividend Kings could deliver 13-28% total returns by July 2026, with lower volatility than the market. seekingalpha.com - 3 days ago
Are You Looking for a High-Growth Dividend Stock? Dividends are one of the best benefits to being a shareholder, but finding a great dividend stock is no easy task. Does Gorman-Rupp (GRC) have what it takes? zacks.com - 6 days ago
The Gorman-Rupp Company: Shares Need To Fall Some More To Justify An Upgrade Gorman-Rupp's financial performance remains mixed, with flat revenue but improving profitability and strong diversification across end markets. Valuation is approaching attractive levels versus peers, but absolute pricing is not yet compelling enough for a bullish rating. Management has made notable progress reducing leverage and is investing in growth opportunities, especially in infrastructure and efficiency. seekingalpha.com - 2 weeks ago
GRC vs. TRMB: Which Stock Is the Better Value Option? Investors with an interest in Manufacturing - General Industrial stocks have likely encountered both Gorman-Rupp (GRC) and Trimble Navigation (TRMB). But which of these two companies is the best option for those looking for undervalued stocks? zacks.com - 3 weeks ago
Pick These 5 Bargain Stocks With Alluring EV-to-EBITDA Ratios NOMD, ADRNY, UPBD, DEA and GRC stand out with impressive EV-to-EBITDA ratios and healthy 2025 earnings growth forecasts. zacks.com - 1 month ago
June's Dividend Kings: 3 Ideal Buys In 25 "Safer" Dogs Most Dividend Kings are currently overpriced, but six offer fair value where annual dividends from $1,000 invested exceed their share price. Three top-yield Dividend Kings—Altria, Northwest Natural, and Canadian Utilities—meet the ideal 'dogcatcher' standard for fair pricing and dividend safety. Analyst projections suggest select Dividend Kings could deliver up to 58% total returns by June 2026, with lower volatility than the market overall. seekingalpha.com - 1 month ago
GRC or TRMB: Which Is the Better Value Stock Right Now? Investors with an interest in Manufacturing - General Industrial stocks have likely encountered both Gorman-Rupp (GRC) and Trimble Navigation (TRMB). But which of these two stocks presents investors with the better value opportunity right now? zacks.com - 1 month ago
Looking for a Growth Stock? 3 Reasons Why Gorman-Rupp (GRC) is a Solid Choice Gorman-Rupp (GRC) could produce exceptional returns because of its solid growth attributes. zacks.com - 1 month ago
GRC or TRMB: Which Is the Better Value Stock Right Now? Investors interested in stocks from the Manufacturing - General Industrial sector have probably already heard of Gorman-Rupp (GRC) and Trimble Navigation (TRMB). But which of these two companies is the best option for those looking for undervalued stocks? zacks.com - 1 month ago
3 Reasons Why Gorman-Rupp (GRC) Is a Great Growth Stock Gorman-Rupp (GRC) could produce exceptional returns because of its solid growth attributes. zacks.com - 2 months ago
GRC vs. TRMB: Which Stock Is the Better Value Option? Investors interested in stocks from the Manufacturing - General Industrial sector have probably already heard of Gorman-Rupp (GRC) and Trimble Navigation (TRMB). But which of these two stocks is more attractive to value investors? zacks.com - 2 months ago
Gorman-Rupp Company Declares Cash Dividend MANSFIELD, Ohio--(BUSINESS WIRE)-- #dividends--The Board of Directors of The Gorman-Rupp Company (NYSE: GRC) has declared a quarterly cash dividend of $0.185 per share on the common stock of the Company, payable June 10, 2025, to shareholders of record May 15, 2025. This will mark the 301st consecutive quarterly dividend paid by The Gorman-Rupp Company. About The Gorman-Rupp Company Founded in 1933, The Gorman-Rupp Company is a leading designer, manufacturer and international marketer of pumps and pump syst. businesswire.com - 2 months ago
8. Profile Summary

The Gorman-Rupp Company GRC

image
COUNTRY US
INDUSTRY Industrial - Machinery
MARKET CAP $ 1.02 B
Dividend Yield 0.53%
Description The Gorman-Rupp Company designs, manufactures, and sells pumps and pump systems in the United States and internationally. The company's products include self-priming centrifugal, standard centrifugal, magnetic drive centrifugal, axial and mixed flow, vertical turbine line shaft, submersible, high pressure booster, rotary gear, diaphragm, bellows, and oscillating pumps. Its products are used in water, wastewater, construction, dewatering, industrial, petroleum, original equipment, agriculture, fire protection, military, and other liquid-handling applications, as well as in heating, ventilating, and air conditioning applications. The company markets its products through a network of distributors, manufacturers' representatives, third-party distributor catalogs, direct sales, and commerce. The Gorman-Rupp Company was founded in 1933 and is headquartered in Mansfield, Ohio.
Contact 600 South Airport Road, Mansfield, OH, 44903 https://www.gormanrupp.com
IPO Date March 17, 1980
Employees 1450
Officers Mr. Scott A. King President, Chief Executive Officer & Director Ms. Brigette A. Burnell Esq., J.D. Executive Vice President, General Counsel & Corporate Secretary Mr. Ronald F. Stoops Vice President of Finance Ms. Barbara A. Woodman Vice President of Human Resources Mr. James C. Kerr Executive Vice President & Chief Financial Officer Ms. Angela M. Morehead Treasurer & Assistant Secretary