image
Industrials - Industrial - Machinery - NYSE - US
$ 32.01
-1.75 %
$ 840 M
Market Cap
20.92
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GRC stock under the worst case scenario is HIDDEN Compared to the current market price of 32 USD, The Gorman-Rupp Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GRC stock under the base case scenario is HIDDEN Compared to the current market price of 32 USD, The Gorman-Rupp Company is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one GRC stock under the best case scenario is HIDDEN Compared to the current market price of 32 USD, The Gorman-Rupp Company is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GRC

image
$44.0$44.0$42.0$42.0$40.0$40.0$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '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%
163 M REVENUE
-3.26%
21.1 M OPERATING INCOME
-11.74%
11 M NET INCOME
-15.03%
9.26 M OPERATING CASH FLOW
-65.94%
-3.84 M INVESTING CASH FLOW
-24.96%
-19.5 M FINANCING CASH FLOW
-0.54%
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 69.8 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
0.49% DIVIDEND YIELD
0.185 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.10.1050.1150.1250.1350.1450.1550.170.1750.180.1850.10.1050.1150.1250.1350.1450.1550.170.1750.180.10.1050.1150.1250.1350.1450.1550.170.1750.180.1050.410.1150.430.1250.472.1352.510.1450.550.1550.590.170.640.1750.690.180.700.1850.730.192015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
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 'Safer' Dividend Kings Of 25 From March's 55 The article highlights 55 Dividend Kings, noting that five of the top ten by yield offer annual dividends from a $1K investment exceeding their single share prices. Analysts predict top-ten Kingly net gains ranging from 12.57% to 50.26% for March 2026, with six out of ten top-yield Kings expected to be top gainers. Sixteen out of fifty-five Kings show negative free cash flow margins, making them cash-poor and unsafe to buy; focus on safer Kings like Altria, United Bankshares, and Hormel. seekingalpha.com - 3 weeks ago
2025 Dividend Kings - Off To A Strong Start The Dividend Kings are outperforming the S&P 500 in 2025, up 4% YTD versus 1.39% for SPY. Ten Dividend Kings have already achieved double-digit returns, led by National Fuel Gas (+22.08%) and Abbott Laboratories (+20.71%). 2025 Dividend growth is looking promising, with ABM Industries and Walmart leading with 17.78% and 15.69% increases, respectively. seekingalpha.com - 1 month ago
2 'Moat-Worthy' Dividend Kings Dividend Kings are robust companies with competitive advantages, growing dividends for over 50 years, making them safe investments. Gorman-Rupp Company, with a strong product diversity and solid earnings, offers a 2% yield and a Strong Buy rating. Federal Realty, the only Dividend King REIT, boasts a resilient portfolio and a 4% dividend yield, with a Buy rating. seekingalpha.com - 2 months ago
Gorman-Rupp (GRC) Q4 Earnings and Revenues Lag Estimates Gorman-Rupp (GRC) came out with quarterly earnings of $0.42 per share, missing the Zacks Consensus Estimate of $0.45 per share. This compares to earnings of $0.34 per share a year ago. zacks.com - 2 months ago
Gorman-Rupp Reports Fourth Quarter and Full-year 2024 Financial Results MANSFIELD, Ohio--(BUSINESS WIRE)-- #EARNINGS--The Gorman-Rupp Company (NYSE: GRC) reports financial results for the fourth quarter and year ended December 31, 2024. Fourth Quarter 2024 Highlights Net sales of $162.7 million increased 1.3%, or $2.1 million, compared to the fourth quarter of 2023 Fourth quarter net income was $11.0 million, or $0.42 per share, compared to net income of $9.0 million, or $0.34 per share, for the fourth quarter of 2023 Interest expense decreased due to debt refinancing in the s. businesswire.com - 2 months ago
Gorman-Rupp Company Declares Cash Dividend and Announces Date of the Annual Meeting MANSFIELD, Ohio--(BUSINESS WIRE)-- #ANNUALMEETING--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 shares of the Company, payable March 10, 2025, to shareholders of record February 14, 2025. This action will mark the 300th consecutive quarterly dividend paid by The Gorman-Rupp Company. Other action taken by the Board of Directors of The Gorman-Rupp Company was the announcement of the Annual Meeting of Shareholders scheduled t. businesswire.com - 2 months ago
What Can The Dividend Kings Deliver In 2025? The Dividend Kings underperformed the broad U.S. equity market in 2024, achieving a 5.53% total return compared to the S&P 500's 24.89%. 2024 returns for the Dividend Kings were primarily driven by earnings growth and dividends, with the change in P/E ratio being a detractor. I breakdown the components of total return for each Dividend King by sector to gain insights into current valuation. seekingalpha.com - 2 months ago
10 High-Yield Dividend Aristocrats For Growth And Bargain Hunters The S&P is up almost 30% this year, and many investors are worried about an impending crash. PEGY (PE divided by growth and yield) ratio combines yield, growth, quality and value, creating the potential for excellent long-term returns and income growth while outperforming the S&P. These low PEGY aristocrats boast a 4% yield, A-credit rating, 43-year dividend growth streak, 9% earnings growth, and a 13% long-term return potential, making them exceptional potential investments. seekingalpha.com - 4 months ago
Swiss GRC and OpResONE, Inc. Launch Strategic Partnership for GRC Implementation in North Americas LUCERNE, Switzerland & NEW YORK--(BUSINESS WIRE)--OpResONE, Inc., a leading provider of resilience and operational advisory services, has partnered with Swiss GRC to bring advanced Governance, Risk, and Compliance (GRC) solutions to organizations across the United States and Canada. This collaboration aims to deliver Swiss GRC's multi-award winning GRC Toolbox with localized expertise and strategic guidance of OpResONE, Inc., enabling organizations to implement robust GRC solutions efficiently. businesswire.com - 4 months ago
6 High-Yield Dividend Aristocrats To Buy With The Market At Record Highs The market is back to record highs, and many investors are worried about putting new money to work. Combining maximum yield with maximum total return optimizes current yield and future retirement income without sacrificing medium- to long-term returns. These six aristocrats offer a 4.6% yield, 14.1% long-term income growth, 19% upside in the next year, 44% in the next two years, and 117% in the next five years. seekingalpha.com - 4 months ago
17 Upcoming Dividend Increases This week, 17 companies with an average dividend increase of 8.3% are highlighted, emphasizing consistent dividend growth and outperforming benchmarks. My investment strategy focuses on buying, holding, and adding companies with consistent dividend increases and superior performance compared to benchmarks. The list is created using data from the "U.S. Dividend Champions" spreadsheet and NASDAQ, featuring companies with at least five years of dividend growth. seekingalpha.com - 5 months ago
The Zacks Analyst Blog The Gorman-Rupp, Kontoor Brands, Kontoor Brands and Standex International The Gorman-Rupp, Kontoor Brands, Kontoor Brands and Standex International are included in this Analyst Blog. zacks.com - 5 months ago
8. Profile Summary

The Gorman-Rupp Company GRC

image
COUNTRY US
INDUSTRY Industrial - Machinery
MARKET CAP $ 840 M
Dividend Yield 0.49%
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 Ms. Angela M. Morehead Treasurer & Assistant Secretary Mr. Scott A. King President, Chief Executive Officer & Director Ms. Barbara A. Woodman Vice President of Human Resources Mr. James C. Kerr Executive Vice President & Chief Financial Officer Ms. Brigette A. Burnell Esq., J.D. Executive Vice President, General Counsel & Corporate Secretary Mr. Ronald F. Stoops Vice President of Finance