GORMAN RUPP CO GRC

Industrials SIC 3561 - Pumps & Pumping Equipment NAICS Manufacturing › Machinery Manufacturing › Other General Purpose Machinery Manufacturing › Pump and Compressor Manufacturing › Measuring, Dispensing, and Other Pumping Equipment Manufacturing derived NYSE

Last close 73.76 2026-10-23
Market cap $1.95B 2026-06-30 share count
52-week range 42.31 - 92.78

Valuation FY2025 figures against the last close

P/S2.9x
P/E36.5x
P/FCF21.9x
EV/EBITDA18.0x
Dividend yield—
Diluted EPS2.02

Where the revenue comes from as reported in the latest 10-K

Revenue by geography

  • United States
  • Foreign Countries
Revenue by geography, 2 categories over 3 years. The same figures are in the table below. FY2025 United States, FY2025: 518.2M (75.9%) 76% United States Foreign Countries, FY2025: 164.2M (24.1%) 24% Foreign Countries FY2024 United States, FY2024: 491.5M (74.5%) 75% Foreign Countries, FY2024: 168.2M (25.5%) 25% FY2023 United States, FY2023: 497.4M (75.4%) 75% Foreign Countries, FY2023: 162.1M (24.6%) 25%
Region FY2025FY2024FY2023
United States $518.2M $491.5M $497.4M
Foreign Countries $164.2M $168.2M $162.1M

As the company reported it, from the “Business Segment Information - Components of Customer Sales Determined Based on the Location of Customers (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $682.4M$659.7M$659.5M$521.0M$378.3M$349.0M$398.2M$414.3M$379.4M$382.1M
Cost of revenue $473.2M$455.3M$463.3M$390.1M$282.4M$259.4M$295.5M$304.4M$278.2M$289.5M
Gross profit $209.1M$204.3M$196.3M$130.9M$95.9M$89.6M$102.7M$109.9M$101.2M$92.5M
SG&A $101.4M$100.5M$96.7M$83.1M$56.0M$52.7M$58.8M$59.3M$55.5M$54.3M
Operating income $95.4M$91.4M$87.0M$40.2M$39.4M$35.8M$43.8M$50.6M$41.6M$36.4M
Interest expense $23.4M$33.6M$41.3M$19.2M$0$0————
Pre-tax income $69.2M$50.5M$44.0M$13.9M$37.2M$31.2M$45.2M$50.3M$39.4M$36.5M
Income tax $16.1M$10.4M$9.0M$2.7M$7.4M$6.1M$9.4M$10.3M$12.8M$11.6M
Net income $53.0M$40.1M$35.0M$11.2M$29.9M$25.2M$35.8M$40.0M$26.6M$24.9M
EPS, basic 2.021.531.340.431.140.971.371.531.020.95
EPS, diluted 2.021.531.34———————
Shares, diluted (wtd. avg.) 26.3M26.2M26.2M26.1M26.1M26.1M26.1M26.1M26.1M26.1M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $35.1M$24.2M$30.5M$6.8M$125.2M$108.2M$80.6M$46.5M$79.7M$57.6M
Receivables $88.4M$87.6M$89.6M$93.1M$58.5M$50.8M$65.4M$67.7M$67.4M$71.4M
Inventory $96.5M$99.2M$104.2M$111.1M$85.6M$82.7M$76.0M$87.4M$75.0M$69.0M
Total current assets $233.7M$220.8M$236.1M$225.5M$277.2M$246.8M$227.7M$208.7M$227.9M$203.9M
Property, plant and equipment $134.1M$131.8M$134.9M$128.6M$104.3M$108.7M$111.8M$113.5M$117.1M$122.1M
Goodwill $258.0M$257.6M$257.7M$257.7M$27.2M$27.5M$27.2M$27.2M$27.6M$28.0M
Other intangibles $198.8M—$211.2M$236.1M——————
Total assets $860.1M$858.5M$890.4M$872.8M$420.8M$394.5M$382.8M$368.3M$395.0M$382.8M
Accounts payable $25.9M$24.8M$23.9M$24.7M$17.6M$9.5M$16.0M$16.7M$15.8M$16.3M
Short-term debt $23.1M$18.5M$21.9M$17.5M$0—————
Total current liabilities $98.6M$87.5M$100.7M$85.2M$52.4M$38.5M$45.5M$48.5M$45.7M$49.4M
Long-term debt $284.4M$348.1M$382.6M$419.3M$0—————
Total liabilities $445.3M$484.7M$540.9M$541.6M$90.8M$78.9M$74.9M$75.2M$69.5M$79.9M
Retained earnings $418.5M$384.8M$363.5M$346.7M$353.4M$340.1M$330.2M$308.9M$332.4M$318.0M
Total equity $414.7M$373.8M$349.5M$331.2M$330.0M$315.5M$307.9M$293.1M$325.5M$302.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $106.2M$69.8M$98.2M$13.7M$45.4M$51.2M$62.2M$41.2M$43.3M$53.4M
Depreciation and amortisation $27.7M$27.9M$28.5M$21.2M$11.9M$12.7M$13.7M$14.5M$15.1M$15.5M
Stock-based compensation $3.6M$4.0M$3.3M$3.0M$2.4M$42.0K$1.0M$1.7M$743.0K$252.0K
Capital expenditure $17.4M$14.3M$20.8M$18.0M$9.8M$8.0M$10.9M$10.9M$7.8M$6.9M
Investing cash flow -$15.3M-$11.9M-$20.2M-$545.7M-$9.2M-$7.7M-$10.8M-$7.5M-$10.4M-$8.5M
Financing cash flow -$80.9M-$63.1M-$54.5M$414.1M-$18.6M-$16.1M-$17.4M-$65.6M-$12.3M-$11.2M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-084820.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. 0 200M 400M 600M 800M Revenue, FY2016: 382.1M Gross profit, FY2016: 92.5M Net income, FY2016: 24.9M Revenue, FY2017: 379.4M Gross profit, FY2017: 101.2M Net income, FY2017: 26.6M Revenue, FY2018: 414.3M Gross profit, FY2018: 109.9M Net income, FY2018: 40M Revenue, FY2019: 398.2M Gross profit, FY2019: 102.7M Net income, FY2019: 35.8M Revenue, FY2020: 349M Gross profit, FY2020: 89.6M Net income, FY2020: 25.2M Revenue, FY2021: 378.3M Gross profit, FY2021: 95.9M Net income, FY2021: 29.9M Revenue, FY2022: 521M Gross profit, FY2022: 130.9M Net income, FY2022: 11.2M Revenue, FY2023: 659.5M Gross profit, FY2023: 196.3M Net income, FY2023: 35M Revenue, FY2024: 659.7M Gross profit, FY2024: 204.3M Net income, FY2024: 40.1M Revenue, FY2025: 682.4M Gross profit, FY2025: 209.1M Net income, FY2025: 53M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $382.1M $379.4M $414.3M $398.2M $349.0M $378.3M $521.0M $659.5M $659.7M $682.4M
Gross profit $92.5M $101.2M $109.9M $102.7M $89.6M $95.9M $130.9M $196.3M $204.3M $209.1M
Net income $24.9M $26.6M $40.0M $35.8M $25.2M $29.9M $11.2M $35.0M $40.1M $53.0M

Recent filings and events

  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Results announced Item 2.02
  • Results announced Item 2.02
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Regulation FD disclosure Item 7.01
  • Results announced Item 2.02
  • Annual report filed Form 10-K

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3561

TickerCompanyMarket capP/ERevenue growth
XYL Xylem Inc. $25.39B 27.7x 5.5%
ITT ITT INC. $16.99B 31.1x 8.5%
IEX IDEX CORP /DE/ $16.89B 35.7x 5.8%
GGG GRACO INC $10.85B 21.7x 5.8%
FLS FLOWSERVE CORP $8.67B 25.8x 3.8%
AP AMPCO PITTSBURGH CORP $162.2M — 3.3%