Previous Close | $37.65 |
Intrinsic Value | $19.26 |
Upside potential | -49% |
Data is not available at this time.
The Gorman-Rupp Company operates as a leading designer, manufacturer, and marketer of pumps and pump systems across diverse industries, including water infrastructure, construction, agriculture, and industrial markets. Its core revenue model is driven by the sale of highly engineered centrifugal and positive displacement pumps, supported by aftermarket services and replacement parts. The company serves both domestic and international markets, with a reputation for reliability and durability in demanding applications. Gorman-Rupp’s competitive positioning is reinforced by its broad product portfolio, technical expertise, and long-standing customer relationships, which span municipal, commercial, and industrial sectors. The company differentiates itself through innovation, customization, and a focus on mission-critical applications where performance and longevity are paramount. Its market position is further strengthened by a decentralized manufacturing approach, allowing for regional responsiveness and cost efficiency.
In FY 2024, Gorman-Rupp reported revenue of $659.7 million, with net income of $40.1 million, reflecting a net margin of approximately 6.1%. Diluted EPS stood at $1.53, while operating cash flow reached $69.8 million. The absence of reported capital expenditures suggests disciplined spending or potential data limitations. Revenue stability is supported by diversified end markets, though profitability metrics indicate moderate operational leverage.
The company’s earnings power is underpinned by its ability to generate consistent operating cash flow, which covered interest obligations and supported shareholder returns. With no reported capital expenditures, free cash flow appears robust, though further clarity on reinvestment needs would enhance analysis. The diluted EPS of $1.53 reflects steady but modest earnings generation relative to its capital structure.
Gorman-Rupp’s balance sheet shows $24.2 million in cash and equivalents against total debt of $366.6 million, indicating a leveraged position. The debt level warrants monitoring, though operating cash flow coverage provides some cushion. Shareholders’ equity and liquidity metrics were not disclosed, limiting a full assessment of financial health. The company’s ability to service debt while maintaining dividends will be critical.
Revenue trends suggest stability rather than high growth, aligned with the mature nature of the pump industry. The company paid a dividend of $0.735 per share, reflecting a commitment to returning capital to shareholders. Future growth may depend on market expansion, product innovation, or acquisitions, though no specific initiatives were highlighted in the provided data.
With a market capitalization derived from 26.2 million shares outstanding, valuation multiples would hinge on the stock price, which was not provided. Investors likely weigh the company’s steady cash flow and dividend yield against its debt levels and moderate earnings growth. Sector comparisons would clarify whether the market prices GRC as a value or income play.
Gorman-Rupp’s strategic advantages include its diversified customer base, technical expertise, and reputation for durable products. The outlook depends on its ability to navigate supply chain dynamics, manage debt, and capitalize on infrastructure spending trends. Long-term success will hinge on innovation and operational efficiency, particularly in competitive global markets.
Company filings (CIK: 0000042682), disclosed financial metrics
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |