GRC · Gorman Rupp Co
$77.62
+0.86 (+1.12%)
At close · Aug 26
Market Cap
$2.03B
Shares
26.41M
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
+32%
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 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $702.05M | $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 | $296.81M | $266.24M | |
| $481.33M | $473.24M | $455.34M | $463.26M | $390.09M | $282.42M | $259.41M | $295.5M | $304.41M | $278.18M | $289.54M | $313.57M | $327.37M | $298.01M | $285.54M | $271.65M | $220.47M | $204.47M | |
| $220.73M | $209.15M | $204.33M | $196.25M | $130.94M | $95.9M | $89.56M | $102.68M | $109.92M | $101.21M | $92.53M | $92.58M | $107.56M | $93.66M | $90.15M | $87.84M | $76.34M | $61.77M | |
| — | 30.65% | 30.97% | 29.76% | 25.13% | 25.35% | 25.66% | 25.79% | 26.53% | 26.68% | 24.22% | 22.79% | 24.73% | 23.91% | 24% | 24.43% | 25.72% | 23.2% | |
| $54.33M | $53.2M | $51.6M | $51.45M | $47.52M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $104.19M | $101.42M | $100.51M | $96.66M | $83.12M | $56M | $52.71M | $58.84M | $59.28M | $55.47M | $54.29M | $56.19M | $54.25M | $51.73M | $47.97M | $44.84M | $37.38M | $35.38M | |
| — | $12.4M | $12.4M | $12.6M | $12.6M | $7.6M | $1.3M | $1.2M | $1.2M | $1.6M | $1.7M | $1.5M | $1.4M | $1.2M | $869K | $955K | $421K | — | |
| $27.72M | $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 | $10.6M | $8.96M | |
| $104.21M | $95.36M | $91.44M | $87.04M | $40.18M | $39.36M | $35.75M | $43.84M | $50.64M | $41.64M | $36.43M | $36.39M | $53.31M | $41.92M | $42.18M | $42.99M | $38.96M | $26.39M | |
| — | 13.97% | 13.86% | 13.2% | 7.71% | 10.4% | 10.25% | 11.01% | 12.22% | 10.97% | 9.54% | 8.96% | 12.26% | 10.7% | 11.23% | 11.96% | 13.13% | 9.91% | |
| $131.93M | $123.07M | $119.34M | $115.54M | $61.34M | $51.27M | $48.45M | $57.59M | $65.12M | $56.69M | $51.96M | $51.67M | $67.92M | $55.51M | $54.25M | $54.45M | $49.56M | $35.35M | |
| $20.83M | $23.4M | $33.62M | $41.27M | $19.24M | $0 | $0 | — | — | — | — | — | — | — | — | — | — | — | |
| -$2.5M | -$2.8M | -$7.33M | -$1.81M | -$7.07M | -$2.11M | -$4.51M | $1.33M | -$323K | -$2.26M | $48K | — | — | — | — | — | — | — | |
| $80.88M | $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 | $42.45M | $42.69M | — | — | |
| $18.52M | $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 | $12.37M | $8.99M | |
| $62.36M | $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 | $25.96M | $18.27M | |
| — | 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% | 8.75% | 6.86% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -$607K | — | |
| $62.15M | $58.08M | $39.61M | $34.49M | $17.05M | $29.9M | $23.35M | $30.7M | $31.14M | $34.51M | $26.83M | $20.02M | $27.28M | $37.93M | $27.97M | -$6.62M | $27.67M | $25.11M | |
| USD/shares | — | $2.02 | $1.53 | $1.34 | $0.43 | $1.14 | $0.97 | $1.37 | $1.53 | $1.02 | $0.95 | $0.96 | $1.38 | $1.15 | $1.07 | $1.10 | — | — |
| USD/shares | — | $2.02 | $1.53 | $1.34 | — | — | — | — | — | — | — | — | — | — | $1.34 | $1.37 | $1.24 | $0.87 |
| 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 | 26.24M | 26.23M | — | — |
| shares | — | 26.3M | 26.22M | 26.17M | — | — | — | — | — | — | — | — | — | — | 20.99M | 20.99M | 20.91M | 20.89B |
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.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.22×
Peer median 2.86×
EV/EBIT
21.67×
Peer median 23.68×
P/E (TTM)
32.25×
Peer median 32.56×
Peer medians compare against the 43 similar-size Specialty Industrial Machinery companies (of 78 listed).
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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| 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 |
Key facts
CIK
42682
CUSIP
383082104
13F (30d)
209 filings
209 filers
Visit website
Investor relations