vs
GORMAN RUPP CO（GRC）とHAVERTY FURNITURE COMPANIES INC（HVT）の財務データ比較。上の社名をクリックして会社を切り替えられます
HAVERTY FURNITURE COMPANIES INCの直近四半期売上が大きい（$201.9M vs $166.6M、GORMAN RUPP COの約1.2倍）。GORMAN RUPP COの純利益率が高く（8.3% vs 4.2%、差は4.0%）。HAVERTY FURNITURE COMPANIES INCの前年同期比売上増加率が高い（9.5% vs 2.4%）。GORMAN RUPP COの直近四半期フリーキャッシュフローが多い（$10.2M vs $3.0M）。過去8四半期でHAVERTY FURNITURE COMPANIES INCの売上複合成長率が高い（4.8% vs 2.3%）
ゴーマン・ラップはオハイオ州マンスフィールドに本拠を置くポンプメーカーです。市政給水、汚水処理、工業、建設、石油、消防、OEMなど多様な分野向けのポンプを製造しており、ニューヨーク証券取引所に上場していて、現CEOはスコット・キングです。
同社は1911年に2社の靴メーカーが合併してアメリカ・ミズーリ州クレイトンで設立され、当初は国際靴会社でした。その後多角化事業を進め、靴事業から撤退した後に家具ブランドインターナショナルに改名した米国家居企業で、かつてブロイヒルなど複数の有名家具ブランドを保有していました。
GRC vs HVT — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $166.6M | $201.9M |
| 純利益 | $13.7M | $8.5M |
| 粗利率 | 31.4% | 60.4% |
| 営業利益率 | 14.9% | 5.3% |
| 純利益率 | 8.3% | 4.2% |
| 売上前年比 | 2.4% | 9.5% |
| 純利益前年比 | 25.2% | 4.1% |
| EPS（希薄化後） | $0.53 | — |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $166.6M | $201.9M | ||
| Q3 25 | $172.8M | $194.5M | ||
| Q2 25 | $179.0M | $181.0M | ||
| Q1 25 | $163.9M | $181.6M | ||
| Q4 24 | $162.7M | $184.4M | ||
| Q3 24 | $168.2M | $175.9M | ||
| Q2 24 | $169.5M | $178.6M | ||
| Q1 24 | $159.3M | $184.0M |
| Q4 25 | $13.7M | $8.5M | ||
| Q3 25 | $11.3M | $4.7M | ||
| Q2 25 | $15.8M | $2.7M | ||
| Q1 25 | $12.1M | $3.8M | ||
| Q4 24 | $11.0M | $8.2M | ||
| Q3 24 | $12.9M | $4.9M | ||
| Q2 24 | $8.3M | $4.4M | ||
| Q1 24 | $7.9M | $2.4M |
| Q4 25 | 31.4% | 60.4% | ||
| Q3 25 | 29.2% | 60.3% | ||
| Q2 25 | 31.3% | 60.8% | ||
| Q1 25 | 30.7% | 61.2% | ||
| Q4 24 | 30.2% | 61.9% | ||
| Q3 24 | 31.3% | 60.2% | ||
| Q2 24 | 31.9% | 60.4% | ||
| Q1 24 | 30.4% | 60.3% |
| Q4 25 | 14.9% | 5.3% | ||
| Q3 25 | 12.4% | 3.3% | ||
| Q2 25 | 15.0% | 2.4% | ||
| Q1 25 | 13.5% | 2.9% | ||
| Q4 24 | 13.0% | 5.2% | ||
| Q3 24 | 14.2% | 3.9% | ||
| Q2 24 | 15.4% | 3.6% | ||
| Q1 24 | 12.8% | 1.7% |
| Q4 25 | 8.3% | 4.2% | ||
| Q3 25 | 6.6% | 2.4% | ||
| Q2 25 | 8.8% | 1.5% | ||
| Q1 25 | 7.4% | 2.1% | ||
| Q4 24 | 6.7% | 4.4% | ||
| Q3 24 | 7.7% | 2.8% | ||
| Q2 24 | 4.9% | 2.5% | ||
| Q1 24 | 5.0% | 1.3% |
| Q4 25 | $0.53 | — | ||
| Q3 25 | $0.43 | — | ||
| Q2 25 | $0.60 | — | ||
| Q1 25 | $0.46 | — | ||
| Q4 24 | $0.42 | — | ||
| Q3 24 | $0.49 | — | ||
| Q2 24 | $0.32 | — | ||
| Q1 24 | $0.30 | — |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $35.1M | $125.3M |
| 総負債低いほど良い | $307.5M | — |
| 株主資本純資産 | $414.7M | $307.9M |
| 総資産 | $860.1M | $649.1M |
| 負債/資本比率低いほどレバレッジが低い | 0.74× | — |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $35.1M | $125.3M | ||
| Q3 25 | $42.9M | $130.5M | ||
| Q2 25 | $27.0M | $107.4M | ||
| Q1 25 | $21.8M | $111.9M | ||
| Q4 24 | $24.2M | $120.0M | ||
| Q3 24 | $39.7M | $121.2M | ||
| Q2 24 | $34.2M | $109.9M | ||
| Q1 24 | $27.8M | $111.8M |
| Q4 25 | $307.5M | — | ||
| Q3 25 | $322.3M | — | ||
| Q2 25 | $337.1M | — | ||
| Q1 25 | $352.2M | — | ||
| Q4 24 | $366.6M | — | ||
| Q3 24 | $381.0M | — | ||
| Q2 24 | $395.4M | — | ||
| Q1 24 | $400.7M | — |
| Q4 25 | $414.7M | $307.9M | ||
| Q3 25 | $405.2M | $306.0M | ||
| Q2 25 | $397.8M | $304.9M | ||
| Q1 25 | $382.1M | $305.4M | ||
| Q4 24 | $373.8M | $307.6M | ||
| Q3 24 | $367.3M | $307.8M | ||
| Q2 24 | $358.6M | $307.1M | ||
| Q1 24 | $353.7M | $306.7M |
| Q4 25 | $860.1M | $649.1M | ||
| Q3 25 | $869.9M | $651.7M | ||
| Q2 25 | $861.8M | $642.7M | ||
| Q1 25 | $857.8M | $642.7M | ||
| Q4 24 | $858.5M | $648.7M | ||
| Q3 24 | $883.5M | $659.3M | ||
| Q2 24 | $891.1M | $642.1M | ||
| Q1 24 | $887.4M | $640.5M |
| Q4 25 | 0.74× | — | ||
| Q3 25 | 0.80× | — | ||
| Q2 25 | 0.85× | — | ||
| Q1 25 | 0.92× | — | ||
| Q4 24 | 0.98× | — | ||
| Q3 24 | 1.04× | — | ||
| Q2 24 | 1.10× | — | ||
| Q1 24 | 1.13× | — |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $15.0M | $7.4M |
| フリーキャッシュフロー営業CF - 設備投資 | $10.2M | $3.0M |
| FCFマージンFCF / 売上 | 6.1% | 1.5% |
| 設備投資強度設備投資 / 売上 | 2.9% | 2.2% |
| キャッシュ転換率営業CF / 純利益 | 1.09× | 0.86× |
| 直近12ヶ月FCF直近4四半期 | $88.9M | $33.0M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $15.0M | $7.4M | ||
| Q3 25 | $42.3M | $31.9M | ||
| Q2 25 | $27.8M | $7.2M | ||
| Q1 25 | $21.1M | $6.2M | ||
| Q4 24 | $9.3M | $16.9M | ||
| Q3 24 | $27.2M | $24.4M | ||
| Q2 24 | $22.7M | $14.4M | ||
| Q1 24 | $10.7M | $3.1M |
| Q4 25 | $10.2M | $3.0M | ||
| Q3 25 | $35.8M | $28.3M | ||
| Q2 25 | $24.8M | $1.6M | ||
| Q1 25 | $18.1M | $27.0K | ||
| Q4 24 | $5.2M | $9.1M | ||
| Q3 24 | $24.0M | $16.1M | ||
| Q2 24 | $19.4M | $4.9M | ||
| Q1 24 | $6.8M | $-3.3M |
| Q4 25 | 6.1% | 1.5% | ||
| Q3 25 | 20.7% | 14.6% | ||
| Q2 25 | 13.9% | 0.9% | ||
| Q1 25 | 11.0% | 0.0% | ||
| Q4 24 | 3.2% | 4.9% | ||
| Q3 24 | 14.3% | 9.2% | ||
| Q2 24 | 11.5% | 2.7% | ||
| Q1 24 | 4.3% | -1.8% |
| Q4 25 | 2.9% | 2.2% | ||
| Q3 25 | 3.8% | 1.8% | ||
| Q2 25 | 1.7% | 3.1% | ||
| Q1 25 | 1.8% | 3.4% | ||
| Q4 24 | 2.5% | 4.2% | ||
| Q3 24 | 1.9% | 4.7% | ||
| Q2 24 | 1.9% | 5.3% | ||
| Q1 24 | 2.5% | 3.5% |
| Q4 25 | 1.09× | 0.86× | ||
| Q3 25 | 3.73× | 6.75× | ||
| Q2 25 | 1.76× | 2.69× | ||
| Q1 25 | 1.74× | 1.63× | ||
| Q4 24 | 0.84× | 2.06× | ||
| Q3 24 | 2.10× | 4.96× | ||
| Q2 24 | 2.72× | 3.25× | ||
| Q1 24 | 1.36× | 1.31× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
GRC
| Industrial | $34.7M | 21% |
| Fire Market | $31.4M | 19% |
| Municipal | $25.3M | 15% |
| Agriculture | $22.5M | 14% |
| Repair Parts | $18.9M | 11% |
| Construction | $17.3M | 10% |
| Original Equipment Manufacturer | $10.8M | 7% |
| Petroleum | $5.6M | 3% |
HVT
| Upholstery | $91.0M | 45% |
| Bedroom Furniture | $29.2M | 14% |
| Accessories And Other | $28.4M | 14% |
| Dining Room Furniture | $22.8M | 11% |
| Mattresses | $16.1M | 8% |
| Occasional | $14.4M | 7% |
