Loading…
Enerpac Tool Group Corp. manufactures and sells a range of industrial products and solutions in the United States, the United Kingdom, Germany, Australia, Canada, China, Saudi Arabia, Brazil, France, the Netherlands, and internationally. The company designs, manufactures, and distributes branded hydraulic and mechanical tools; and provides services and tool rentals to the infrastructure, industrial maintenance, repair and operations, oil and gas, mining, alternative and renewable energy, civil construction, and other markets. It also offers branded tools, cylinders, pumps, hydraulic torque wrenches, highly engineered heavy lifting technology solutions, and other tools; and maintenance and manpower services; high-force hydraulic and mechanical tools, including cylinders, pumps, valves, bolt tensioners, specialty tools and other miscellaneous products. The company markets its branded tools and services primarily under the ENERPAC, HYDRATIGHT, LARZEP, DTA the Smart Move, and SIMPLEX brands. The company was formerly known as Actuant Corporation and changed its name to Enerpac Tool Group Corp. in January 2020. Enerpac Tool Group Corp. was incorporated in 1910 and is headquartered in Milwaukee, Wisconsin.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $617M | $146M | $93M | $92M | 21.4% | 4.6% | 8.2% |
| 2024 | $590M | $132M | $86M | $70M | 21.9% | -1.5% | 84.2% |
| 2023 | $598M | $98M | $47M | $68M | 14.3% | 4.7% | 196.8% |
| 2022 | $571M | $48M | $16M | $43M | 4.9% | - | - |
| 2021 | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Revenue | - | 571.22 | 598.20 | 589.51 | 616.90 |
| Operating Revenue | - | 571.22 | 598.20 | 589.51 | 616.90 |
| Cost Of Revenue | - | 305.83 | 303.17 | 288.50 | 305.07 |
| Gross Profit | - | 265.39 | 295.04 | 301.01 | 311.83 |
| Operating Expense | - | 224.18 | 210.18 | 171.88 | 172.50 |
| Selling General And Administration | - | 216.87 | 205.06 | 168.56 | 166.92 |
| Total Expenses | - | 530.02 | 513.34 | 460.38 | 477.57 |
| Operating Income | - | 41.21 | 84.86 | 129.13 | 139.33 |
| Total Operating Income As Reported | - | 30.66 | 83.92 | 121.59 | 133.47 |
| EBITDA | - | 47.98 | 97.60 | 132.32 | 146.31 |
| Normalized EBITDA | - | 58.53 | 98.54 | 139.86 | 152.18 |
| EBIT | - | 28.38 | 81.29 | 119.04 | 130.64 |
| Interest Expense | - | 4.39 | 12.39 | 13.52 | 9.91 |
| Net Interest Income | - | -4.39 | -12.39 | -13.52 | -9.91 |
| Other Non Operating Income Expenses | - | -2.28 | -2.64 | -2.54 | -2.83 |
| Other Income Expense | - | -12.83 | -3.58 | -10.09 | -8.69 |
| Interest Expense Non Operating | - | 4.39 | 12.39 | 13.52 | 9.91 |
| Net Non Operating Interest Income Expense | - | -4.39 | -12.39 | -13.52 | -9.91 |
| Pretax Income | - | 23.99 | 68.90 | 105.52 | 120.73 |
| Tax Provision | - | 4.40 | 15.25 | 23.31 | 27.98 |
| Tax Rate For Calcs | - | 0 | 0 | 0 | 0 |
| Tax Effect Of Unusual Items | - | -1.93 | -0.21 | -1.67 | -1.36 |
| Net Income Continuous Operations | - | 19.59 | 53.65 | 82.21 | 92.75 |
| Net Income From Continuing And Discontinued Operation | - | 15.69 | 46.56 | 85.75 | 92.75 |
| Net Income From Continuing Operation Net Minority Interest | - | 19.59 | 53.65 | 82.21 | 92.75 |
| Net Income | - | 15.69 | 46.56 | 85.75 | 92.75 |
| Net Income Common Stockholders | - | 15.69 | 46.56 | 85.75 | 92.75 |
| Net Income Including Noncontrolling Interests | - | 15.69 | 46.56 | 85.75 | 92.75 |
| Normalized Income | - | 28.21 | 54.38 | 88.09 | 97.25 |
| Diluted NI Availto Com Stockholders | - | 15.69 | 46.56 | 85.75 | 92.75 |
| Basic Average Shares | - | 59.54 | 56.68 | 54.34 | 54.05 |
| Diluted Average Shares | - | 59.91 | 57.12 | 54.86 | 54.48 |
| Reconciled Depreciation | - | 19.60 | 16.31 | 13.28 | 15.67 |
| Reconciled Cost Of Revenue | - | 293.54 | 291.96 | 278.54 | 294.97 |
| Total Unusual Items | - | -10.55 | -0.94 | -7.55 | -5.86 |
| Total Unusual Items Excluding Goodwill | - | -10.55 | -0.94 | -7.55 | -5.86 |
| Net Income Discontinuous Operations | - | -3.90 | -7.09 | 3.54 | 0 |
| Special Income Charges | - | -10.55 | -0.94 | -7.55 | -5.86 |
| Write Off | - | 2.41 | -6.16 | 0.15 | 0 |
| Restructuring And Mergern Acquisition | - | 8.14 | 7.10 | 7.40 | 5.86 |
| Depreciation Amortization Depletion Income Statement | - | 7.31 | 5.11 | 3.31 | 5.58 |
| Depreciation And Amortization In Income Statement | - | 7.31 | 5.11 | 3.31 | 5.58 |
| Amortization | - | 7.31 | 5.11 | 3.31 | 5.58 |
| Amortization Of Intangibles Income Statement | - | 7.31 | 5.11 | 3.31 | 5.58 |
Industrials sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Enerpac Tool Group Corp.this co. | EPAC | $1.8B | 18.89↑ premium | 4.04 | 21.4% | 12.23 |
| Enovix Corporation | ENVX | $1.8B | - | 6.72 | -57.8% | - |
| JetBlue Airways Corporation | JBLU | $1.8B | -2.99 | 0.85 | -28.4% | 18.80 |
| CBIZ, Inc. | CBZ | $1.8B | 15.50 | 1.02 | 6.6% | 9.83 |
| Proto Labs, Inc. | PRLB | $1.8B | 83.79 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.64 |
| 3.2% |
| 27.86 |
| Vestis Corporation | VSTS | $1.7B | -43.48 | 2.02 | -4.6% | 16.43 |
| Huron Consulting Group Inc. | HURN | $1.7B | 16.54 | 3.29 | 19.9% | 10.27 |
| Ameresco, Inc. | AMRC | $1.7B | 39.14 | 1.60 | 4.1% | 15.21 |
| Target Hospitality Corp. | TH | $1.7B | -45.10 | 4.30 | -9.5% | 44.27 |
| Peer Median | - | 15.50 | 2.33 | -0.7% | 16.43 | |