GRC
Gorman Rupp Co
$79.50
+0.10 (+0.13%)
At close · Jul 10
Market Cap
$2.10B
Shares
26,410,243
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$682.39M
+3.4%
FY2025
Net Income
$53.02M
+32.2%
FY2025
Gross Margin
30.65%
-0.3pp
FY2025
Operating Margin
13.97%
+0.1pp
FY2025
Diluted EPS
$2.02
FY2025
Operating Cash Flow
$106.23M
+52.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $695.03M | $682.39M | $659.67M | $659.51M | $521.03M | $378.32M | $348.97M | $398.18M | $414.33M | $379.39M | $382.07M | $406.15M | $434.93M | $391.67M | $375.69M | $359.49M | |
| $478.86M | $473.24M | $455.34M | $463.26M | $390.09M | $282.42M | $259.41M | $295.5M | $304.41M | $280.64M | $290.05M | $313.57M | $327.37M | $298.01M | $285.54M | $271.65M | |
| $216.17M | $209.15M | $204.33M | $196.25M | $130.94M | $95.9M | $89.56M | $102.68M | $109.92M | $98.75M | $92.03M | $92.58M | $107.56M | $93.66M | $90.15M | $87.84M | |
| — | 30.65% | 30.97% | 29.76% | 25.13% | 25.35% | 25.66% | 25.79% | 26.53% | 26.03% | 24.09% | 22.79% | 24.73% | 23.91% | 24% | 24.43% | |
| $53.71M | $53.2M | $51.6M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $103.11M | $101.42M | $100.51M | $96.66M | $83.12M | $56.54M | $53.8M | $58.84M | $59.28M | $56.79M | $54.53M | $56.19M | $54.25M | $51.73M | $47.97M | $44.84M | |
| — | $12.4M | $12.4M | $12.6M | $7.6M | $800K | $1.3M | $1.2M | $1.2M | $1.6M | $1.7M | $1.5M | $1.4M | $1.18M | $869K | — | |
| $27.74M | $27.71M | $27.9M | $28.5M | $21.16M | $11.91M | $12.69M | $13.75M | $14.48M | $15.05M | $15.53M | $15.28M | $14.62M | $13.59M | $12.07M | $11.46M | |
| $100.72M | $95.36M | $91.44M | $87.04M | $40.18M | $39.36M | $35.75M | $43.84M | $50.64M | $37.86M | $35.7M | $36.39M | $53.31M | $41.92M | $42.18M | $42.99M | |
| — | 13.97% | 13.86% | 13.2% | 7.71% | 10.4% | 10.25% | 11.01% | 12.22% | 9.98% | 9.34% | 8.96% | 12.26% | 10.7% | 11.23% | 11.96% | |
| $128.45M | $123.07M | $119.34M | $115.54M | $61.34M | $51.27M | $48.45M | $57.59M | $65.12M | $52.91M | $51.23M | $51.67M | $67.92M | $55.51M | $54.25M | $54.45M | |
| $22.16M | $23.4M | $33.62M | $41.27M | $19.24M | — | — | — | — | — | — | — | — | — | — | — | |
| -$2.68M | -$2.8M | -$7.33M | -$1.81M | -$7.07M | -$2.11M | -$4.51M | $1.33M | -$323K | — | — | — | — | — | — | — | |
| $75.88M | $69.16M | $50.49M | $43.96M | $13.87M | $37.25M | $31.25M | $45.17M | $50.32M | $39.38M | $36.48M | $37.27M | $53.73M | $44.28M | — | — | |
| $17.15M | $16.15M | $10.38M | $9.01M | $2.68M | $7.4M | $6.06M | $9.35M | $10.34M | $12.82M | $11.6M | $12.16M | $17.59M | $14.17M | $14.24M | $13.88M | |
| $58.73M | $53.02M | $40.12M | $34.95M | $11.2M | $29.85M | $25.19M | $35.82M | $39.98M | $26.56M | $24.88M | $25.11M | $36.14M | $30.1M | $28.2M | $28.8M | |
| — | 7.77% | 6.08% | 5.3% | 2.15% | 7.89% | 7.22% | 8.99% | 9.65% | 7% | 6.51% | 6.18% | 8.31% | 7.69% | 7.51% | 8.01% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | -$607K | -$607K | |
| $62.22M | $58.08M | $39.61M | $34.49M | $17.05M | $29.9M | $23.35M | $30.7M | $31.14M | $34.51M | $26.83M | $20.02M | $27.28M | $7.82M | $27.97M | $22.19M | |
| USD/shares | — | $2.02 | $1.34 | $0.43 | $0.43 | $1.14 | $0.97 | $1.37 | $1.53 | $1.02 | $0.95 | $0.96 | $1.38 | $1.15 | — | — |
| USD/shares | — | $2.02 | — | — | — | — | — | — | — | — | — | — | — | — | $1.34 | $1.37 |
| shares | — | 26.3M | 26.22M | 26.17M | 26.09M | 26.12M | 26.09M | 26.13M | 26.11M | 26.1M | 26.09M | 26.19M | 26.26M | 26.25M | — | — |
| shares | — | 26.3M | — | — | — | — | — | — | — | — | — | — | — | — | 20.99M | 20.99B |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2015–FY2017: $13.74M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.40×
Specialty Industrial Machinery median 3.35×
EV/EBIT
23.46×
Specialty Industrial Machinery median 23.46×
P/E (TTM)
35.49×
Specialty Industrial Machinery median 32.86×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $518,165,000 | $491,516,000 | $497,387,000 | $381,306,000 | $260,683,000 | $246,913,000 | $275,290,000 | $271,820,000 |
| Non Us | $164,224,000 | $168,151,000 | $162,124,000 | $139,721,000 | $117,633,000 | $102,054,000 | $122,889,000 | $142,514,000 |
| Foreign Countries | — | — | — | $139,721,000 | $117,633,000 | $102,054,000 | $122,889,000 | $142,514,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Industrial | $139,624,000 | $131,479,000 | $136,978,000 | $100,826,000 | $61,371,000 | — | — | — |
| Fire Market | $128,070,000 | $121,418,000 | $143,551,000 | $121,001,000 | $103,653,000 | — | — | — |
| Municipal | $103,457,000 | $100,019,000 | $78,528,000 | $69,726,000 | $54,964,000 | — | — | — |
| Agriculture | $84,643,000 | $82,224,000 | $83,053,000 | $57,703,000 | $21,879,000 | — | — | — |
| Repair Parts | $80,013,000 | $74,847,000 | $69,529,000 | $59,930,000 | $53,499,000 | — | — | — |
| Construction | $75,727,000 | $85,149,000 | $86,996,000 | $60,557,000 | $34,368,000 | — | — | — |
| Original Equipment Manufacturer | $45,202,000 | $40,343,000 | $37,708,000 | — | — | — | — | — |
| Petroleum | $25,653,000 | $24,188,000 | $23,168,000 | $16,464,000 | $15,618,000 | — | — | — |
| Construction1 | — | — | — | — | $34,368,000 | — | — | — |
| Fire1 | — | — | — | — | $103,653,000 | — | — | — |
| OEM | — | — | — | $34,820,000 | $32,964,000 | — | — | — |
| Pumps and Pump Systems | — | — | — | — | $321,263,000 | $300,906,000 | $341,304,000 | $357,882,000 |
| Repair Parts for Pumps and Pump Systems and Other | — | — | — | — | $57,053,000 | $48,061,000 | $56,875,000 | $56,452,000 |
| Repairs and Other | — | — | — | — | $53,499,000 | $48,061,000 | $56,875,000 | $56,452,000 |