Loading…
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.
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 | $682M | $120M | $53M | $89M | 12.8% | 3.4% | 32.2% |
| 2024 | $660M | $112M | $40M | $56M | 10.7% | 0.0% | 14.8% |
| 2023 | $660M | $114M | $35M | $77M | 10.0% | 26.6% | 212.2% |
| 2022 | $521M | $54M | $11M | $-4M | 3.4% | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total Revenue | 521.03 | 659.51 | 659.67 | 682.39 |
| Cost Of Revenue | 390.09 | 463.26 | 455.34 | 473.24 |
| Gross Profit | 130.94 | 196.25 | 204.33 | 209.15 |
| Operating Expense | 90.75 | 109.21 | 112.89 | 113.78 |
| Operating Income | 40.18 | 87.04 | 91.44 | 95.36 |
| EBITDA | 54.27 | 113.73 | 112.01 | 120.27 |
| EBIT | 33.11 | 85.23 | 84.11 | 92.56 |
| Pretax Income | 13.87 | 43.96 | 50.49 | 69.16 |
| Tax Provision | 2.68 | 9.01 | 10.38 | 16.15 |
| Net Income | 11.20 | 34.95 | 40.12 | 53.02 |
| Net Income Common Stockholders | 11.20 | 34.95 | 40.12 | 53.02 |
| Total Expenses | 480.84 | 572.47 | 568.22 | 587.03 |
| Interest Expense | 19.24 | 41.27 | 33.62 | 23.40 |
| Selling General And Administration | 83.12 | 96.66 | 100.51 | 101.42 |
| Normalized EBITDA | 54.27 | 113.73 | 112.01 | 120.27 |
| Normalized Income | 11.20 | 34.95 | 40.12 | 53.02 |
| Basic EPS | 0.43 | 1.34 | 1.53 | 2.02 |
| Diluted EPS | 0.43 | 1.34 | 1.53 | 2.02 |
| Tax Effect Of Unusual Items | 0 | 0 | 0 | 0 |
| Tax Rate For Calcs | 0.19 | 0.20 | 0.21 | 0.23 |
| Net Income From Continuing Operation Net Minority Interest | 11.20 | 34.95 | 40.12 | 53.02 |
| Reconciled Depreciation | 21.16 | 28.50 | 27.90 | 27.71 |
| Reconciled Cost Of Revenue | 376.57 | 447.31 | 439.82 | 457.90 |
| Net Interest Income | -19.24 | -41.27 | -33.62 | -23.40 |
| Net Income From Continuing And Discontinued Operation | 11.20 | 34.95 | 40.12 | 53.02 |
| Total Operating Income As Reported | 40.18 | 87.04 | 91.44 | 95.36 |
| Diluted Average Shares | 26.03 | 26.08 | 26.22 | 26.30 |
| Basic Average Shares | 26.03 | 26.08 | 26.22 | 26.30 |
| Diluted NI Availto Com Stockholders | 11.20 | 34.95 | 40.12 | 53.02 |
| Net Income Including Noncontrolling Interests | 11.20 | 34.95 | 40.12 | 53.02 |
| Net Income Continuous Operations | 11.20 | 34.95 | 40.12 | 53.02 |
| Other Income Expense | -7.07 | -1.81 | -7.33 | -2.80 |
| Other Non Operating Income Expenses | -7.07 | -1.81 | -7.33 | -2.80 |
| Net Non Operating Interest Income Expense | -19.24 | -41.27 | -33.62 | -23.40 |
| Interest Expense Non Operating | 19.24 | 41.27 | 33.62 | 23.40 |
| Depreciation Amortization Depletion Income Statement | 7.64 | 12.55 | 12.38 | 12.37 |
| Depreciation And Amortization In Income Statement | 7.64 | 12.55 | 12.38 | 12.37 |
| Amortization | 7.64 | 12.55 | 12.38 | 12.37 |
| Amortization Of Intangibles Income Statement | 7.64 | 12.55 | 12.38 | 12.37 |
| Operating Revenue | 521.03 | 659.51 | 659.67 | 682.39 |
Industrials sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| The Gorman-Rupp Companythis co. | GRC | $1.9B | 32.58↑ premium | 4.53 | 12.8% | 16.92 |
| Ducommun Incorporated | DCO | $2.1B | - | 3.12 | -5.1% | 21.40 |
| V2X, Inc. | VVX | $2.1B | 26.78 | 1.89 | 7.2% | 9.34 |
| Cimpress plc | CMPR | $2.0B | 83.08 | -3.74 | -2.7% | 10.51 |
| TriNet Group, Inc. | TNET | $2.0B | 13.39 |
| 37.59 |
| 287.0% |
| 11.36 |
| Thermon Group Holdings, Inc. | THR | $1.9B | 33.51 | 3.62 | 10.8% | 19.03 |
| Costamare Inc. | CMRE | $1.9B | 5.71 | 0.93 | 16.9% | 5.11 |
| Enerpac Tool Group Corp. | EPAC | $1.9B | 20.04 | 4.28 | 21.4% | 12.96 |
| CBIZ, Inc. | CBZ | $1.8B | 18.13 | 1.01 | 6.6% | 8.18 |
| Peer Median | - | 20.04 | 2.51 | 9.0% | 10.94 | |