Walrus Pump Co (6982) Fair Value & Analysis
Industrials · TW · Market cap 2.0B TWD
Fair value as of: Jul 21, 2026
From 9 valuation models · updated 20 days ago
Fair value updated Jul 21, 2026, revised from 38.20 TWD to 38.47 TWD (+0.7%) since Jul 12, 2026. Share price −6.6% over the past month.
Below-average quality, and screening another 22% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (47.85 TWD). The favourable scenario is already priced in.
- Weak quality (21/100) and above fair value at the same time, the margin of safety is missing on both counts.
- A fairly wide model range (23.28 TWD to 47.85 TWD) leaves room in how you read the outcome.
Price vs Fair Value (3 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.
How to read this chart
34‑month range 35.70 TWD – 91.16 TWD · fair‑value band 23.28 TWD – 47.85 TWD · the 49.20 TWD price screens above the 38.47 TWD fair value. Dashed = 300-day average. As of Jul 21, 2026.
Analysis
Walrus Pump Co (6982) currently trades at 49.20 TWD, while our model-based Fair Value estimate is 38.47 TWD, implying the stock looks roughly 21.8% overvalued today. The Quality Score stands at 21/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).
Over the trailing twelve months, Walrus Pump Co generated revenue of 1.7B TWD at a net margin of -1.6%. Revenue grew 12.5% year over year. It earns a return on equity of -2.7%. Net debt stands at 1.2B TWD. Fundamentals as of Jul 21, 2026
Our scenario range runs from 23.28 TWD (bear case) to 47.85 TWD (bull case); at 49.20 TWD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 39% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -22%, 6982 screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 9 models by family
Widest divergence: Asset-Based (507.94 TWD) versus Earnings-Based (6.13 TWD). Highest evidence: Residual Income (76).
Notify me when 6982 reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 26 · Market factors (momentum, volatility) 37
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
Walrus Pump Co., Ltd. engages in the research, design, development, manufacture, sale, and service of water pumps in Taiwan. The company also offers motors, sprayers, mechanical parts, hydraulic and pneumatic systems, automation machines, and their components.
Full company description
Walrus Pump Co., Ltd. engages in the research, design, development, manufacture, sale, and service of water pumps in Taiwan. The company also offers motors, sprayers, mechanical parts, hydraulic and pneumatic systems, automation machines, and their components. In addition, it offers booster, immersible, coolant, self-priming, multistage centrifugal, vertical multistage centrifugal, and immersible pumps for industrial use; water-cooled electronic control, antimicrobial electronic control; antimicrobial automatic booster; antimicrobial direct water; automatic flow-controlled pump; hot water; multistage centrifugal ump; electronic control; submersible; direct water pump; and atomize pumps for home use; and constant pressure inverter control system for commercial uses. Its products are used in construction, agriculture and fishing, manufacturing industry, electricity and new energy, entertainment and leisure, accommodation and food service, wholesale and retail trade, water supply and pollution control, and service industry. The company was founded in 1967 and is headquartered in New Taipei City, Taiwan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Walrus Pump Co reported revenue of 1.6B TWD in FY2025 versus 1.4B TWD in FY2021, a compound +3.9%/yr. Reported net income was 2.3M TWD in FY2025, compounding −58.2%/yr from FY2021.
6982 screens 22% overvalued. Compare with GE Vernova Inc →
Peer Group
Specialty Industrial Machinery · 808 stocks
How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.
Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| GE Vernova Inc 1GEV | €887.60 | €186.93 | -79% |
| 1SIE 1SIE | €273.20 | €91.93 | -66% |
| SMNS SMNS | C$31.76 | C$22.68 | -29% |
| Eaton Corporation ETN | $407.28 | $171.92 | -58% |
| Atlas Copco AB ATCOA | kr 195.15 | kr 112.59 | -42% |
| Sandvik AB SAND | kr 384.10 | kr 193.01 | -50% |
| Doosan Enerbility Co 034020 | 76,400 KRW | 7,938 KRW | -90% |
| Vestas Wind Systems A/S VWS | kr 178.10 | kr 124.54 | -30% |
| Zhejiang Sanhua Intelligent Controls Co 002050 | ¥43.20 | ¥22.68 | -48% |
| NARI Technology Co 600406 | ¥22.19 | ¥18.71 | -16% |
Compare Walrus Pump Co with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Frequently asked questions
Is Walrus Pump Co (6982) overvalued or undervalued?
What is the fair value of 6982?
What is the quality score of 6982?
What is the revenue of Walrus Pump Co (6982)?
What is the net profit margin of 6982?
Does Walrus Pump Co pay a dividend?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track Walrus Pump Co and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.