EN DE
Watch Walrus Pump Co., Ltd. for free: we tell you when fair value or trend changes.
Data-driven stock valuation

Walrus Pump Co., Ltd. (6982) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of Walrus Pump Co., Ltd. stock TWD 38.99, price TWD 34.95, upside +11.6%, quality 21 out of 100. Rating: undervalued. Calculated from audited financials with 11 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Industrials TW

WP Walrus Pump Co., Ltd. logo Some data Nov 9, 2026

Walrus Pump Co., Ltd.

6982 · TWO
Speculative

The stock costs 10% less than our calculation considers fair.

Fair value 38.99 TWD · Undervalued
Revenue last quarter +26% vs. a year ago.
Expensive Growth (revenue 3y +5.1 %/yr in TWD)
Loss over the last twelve months · -0.9% net margin (TTM) · fiscal year 2025 0.1%
Moderate debt
Mixed vs. peers (5/12)
Some data
Quality 21/100
Negative free cash flow
4.6% dividend yield · Pays more than it earns
Narrow moat 18/100 · thin data
Watch Walrus Pump Co., Ltd. for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

91.16 TWD 34.95 TWD Fair Value 38.99 TWD Sep 2023 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.

How to read this chart

37‑month range 34.95 TWD – 91.16 TWD · fair‑value band 29.16 TWD – 48.49 TWD · the 34.95 TWD price screens below the 38.99 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.

Follow Walrus Pump Co. in your weekly email

Every Wednesday you see whether Walrus Pump Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

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.

Show moreShow less

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.

Stock analysis

Walrus Pump Co., Ltd. (6982) currently trades at 34.95 TWD, while our model-based Fair Value estimate is 38.99 TWD, implying the stock looks roughly 10% undervalued today.

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 130.90 TWD per share, and 7 of the 11 models we run sit above the 34.95 TWD price.

Bear case: the Earnings-Based group reads lowest at 16.38 TWD, and 4 of the 11 models stay below the price. Data coverage for this calculation is medium.

Scenario range: 29.16 TWD (bear) to 48.49 TWD (bull), the price of 34.95 TWD sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 21/100 (below-average quality), in the Industrials sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

Walrus Pump Co., Ltd. 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.

Key figures

Market cap 1.4B TWD (≈ $44.1M) Micro · P/S ratio 0.98 · EPS (TTM) −0.3700 TWD · Dividend yield 4.6% · Net margin −0.9% · Return on equity −1.7% · Return on assets (EBIT) 4.7% (5-year average) · Operating margin 4.3%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 18 out of 100 (low confidence).

What moves the price

The share trades about 46% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 12%, 6982 screens cheaper than that median.

Fair Value models

Bear 29.16 TWD Fair Value 38.99 TWD Bull 48.49 TWD
Price 34.95 TWD · Upside +11.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Residual Income 374.17 TWD 406.28 TWD 449.20 TWD 73
Gordon GGM 495.73 TWD 690.35 TWD 862.69 TWD 66
DDM Multi-Stage 495.73 TWD 660.21 TWD 816.17 TWD 65
All 11 models by family
Earnings-Based
Graham-Dodd 12.45 TWD 26.87 TWD 34.08 TWD 63
PEG = 1.0 4.26 TWD 5.90 TWD 7.54 TWD 55
Dividend Discount
Gordon GGM 495.73 TWD 690.35 TWD 862.69 TWD 66
DDM Multi-Stage 495.73 TWD 660.21 TWD 816.17 TWD 65
Multiples
P/E Multiple 29.16 TWD 38.99 TWD 48.49 TWD 63
P/S Multiple 23.59 TWD 31.45 TWD 39.32 TWD 58
P/B Multiple 2,462 TWD 3,282 TWD 4,102 TWD 55
EV/EBITDA n/a 222.80 TWD 521.61 TWD 62
Asset-Based
NCAV (Graham) 364.67 TWD 488.52 TWD 729.34 TWD 54
Economic Profit
Residual Income 374.17 TWD 406.28 TWD 449.20 TWD 73
Growth Earnings
Growth-Adj P/E 21.62 TWD 30.80 TWD 39.97 TWD 65

Open the full fair value analysis →

Quality Score breakdown

Overall quality 21/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 22
How much profit the company makes from its sales and capital
Quality Growth 7
Are margins and returns getting better?
Cashflow 29
Do the profits arrive as real cash?
Financial strength 23
Debt, balance sheet and risk of trouble
Investment 14
Does it invest with discipline instead of growing at any price?
Low Volatility 77
How calm the share price moves, does not count
Price momentum 7
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 0
Distance to the 52-week high, does not count
New shares 53
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 31/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.1%
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−47.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−51.6%
Dividend (yield on the price)4.6%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 2%

Watch 6982, get fair value alerts →

Compare Walrus Pump Co., Ltd. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer Groupⓘ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.Specialty Industrial Machinery · 813 stocks

Beats the industry median on 5/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score 21 · Bottom 25%
Fair Value upside +11.6% · Top 25%
Profitability
Return on assets 0.1% · Bottom 25%
Net margin (12 months) −0.9% · Bottom 25%
Operating margin (12 months) 4.3% · Below median
Growth and dividend
Revenue growth (quarter YoY) 25.8% · Top 25%
Dividend yield (12 months) 4.6% · Top 25%
Balance sheet
Debt / equity 1.31× · Highest 25%

Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper

P/B 1.59× · Cheaper than median
P/S (12 months) 0.81× · Cheapest 25%
EV/EBITDA 22.6× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)49 · sector 0
FUTURE (revenue growth)100 · sector 30
PAST (return on equity)0 · sector 28
HEALTH (low debt)34 · sector 96
DIVIDEND (yield)92 · sector 29

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Cummins Inc CMI $450.07 $359.36 −20% vs 6982
SIE SIE €263.65 €149.56 −43% vs 6982
AMETEK, Inc AME $228.67 $125.74 −45% vs 6982
Illinois Tool Works Inc ITW $280.95 $154.30 −45% vs 6982
Sandvik AB SAND kr 357.40 kr 194.33 −46% vs 6982
Parker-Hannifin Corporation PH $917.79 $492.92 −46% vs 6982
Rockwell Automation, Inc ROK $375.86 $186.75 −50% vs 6982
Emerson Electric Co EMR $162.35 $79.99 −51% vs 6982
Eaton Corporation ETN $341.72 $156.90 −54% vs 6982
GE Vernova Inc GEV $774.11 $143.50 −81% vs 6982

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Walrus Pump Co., Ltd.: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "Walrus Pump Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/6982

Frequently asked questions

Is Walrus Pump Co., Ltd. (6982) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 38.99 TWD versus a price of 34.95 TWD, about +12% upside (undervalued).
What is the fair value of 6982?
Our model-based fair value for Walrus Pump Co., Ltd. is 38.99 TWD (as of Nov 9, 2026), built from audited fundamentals. The current price: 34.95 TWD.
What is the quality score of 6982?
Walrus Pump Co., Ltd. has a Quality Score of 21/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Walrus Pump Co., Ltd. (6982)?
Our model-based price target is the fair value of 38.99 TWD (as of Nov 9, 2026) from 11 valuation models. Cautious scenario 29.16 TWD, optimistic scenario 48.49 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Walrus Pump Co., Ltd. stock forecast for 2026?
Our models put fair value at 38.99 TWD, about +12% upside versus a price of 34.95 TWD (undervalued). Cautious scenario 29.16 TWD, optimistic scenario 48.49 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Walrus Pump Co., Ltd. (6982)?
Walrus Pump Co., Ltd. reported trailing-twelve-month revenue of about 1.8B TWD (latest available figure, as of Nov 9, 2026).
Does Walrus Pump Co., Ltd. pay a dividend?
Walrus Pump Co., Ltd. currently shows a dividend yield of 4.58% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Walrus Pump Co., Ltd. (6982) and when is the ex-dividend date?
Walrus Pump Co., Ltd. pays a dividend of 1.60 TWD per share a year, a dividend yield of 4.6%. The last ex-dividend date was Jun 24, 2026. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of Walrus Pump Co., Ltd. (6982)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Walrus Pump Co., Ltd. it is 38.99 TWD per share (as of Nov 9, 2026), against a price of 34.95 TWD. It is the blended result of 11 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Walrus Pump Co., Ltd. stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 6982 trades below its calculated fair value: price 34.95 TWD, fair value 38.99 TWD, a gap of about +12% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 6982?
No. The price is what the market pays today (34.95 TWD); the fair value is what the company's own numbers justify (38.99 TWD). For Walrus Pump Co., Ltd. the two are 4.04 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Walrus Pump Co., Ltd. worth?
The market values Walrus Pump Co., Ltd. at about 1.4B TWD (market capitalisation, as of Nov 9, 2026). Per share that is 34.95 TWD; our models calculate a fair value of 38.99 TWD per share.
What do the bullish and bearish scenarios say about 6982?
Our models span a range for Walrus Pump Co., Ltd.: cautious scenario 29.16 TWD, base 38.99 TWD, optimistic 48.49 TWD per share (as of Nov 9, 2026, price 34.95 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Walrus Pump Co., Ltd. (6982)?
Balance-sheet figures for Walrus Pump Co., Ltd. (as of Nov 9, 2026): return on equity −1.7%, debt of 1.31 per unit of equity. They feed the Quality Score of 21/100, which measures business quality independently of the share price.
How far is 6982 from its 52-week high?
Walrus Pump Co., Ltd. trades at 34.95 TWD, about 46% below its 52-week high of 64.88 TWD and at the low of 34.95 TWD (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 38.99 TWD is for.
Which stocks are comparable to Walrus Pump Co., Ltd.?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Walrus Pump Co., Ltd. stock attractive at the current price?
The data as of Nov 9, 2026: price 34.95 TWD, calculated fair value 38.99 TWD (+12%), Quality Score 21/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 6982 calculated?
We run Walrus Pump Co., Ltd. through 11 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 38.99 TWD builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Walrus Pump Co., Ltd. currently trades 10% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Walrus Pump Co., Ltd. (6982)?
The closing price on Nov 6, 2026 was 34.95 TWD. Our model-based fair value is 38.99 TWD, about +12% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Walrus Pump Co., Ltd. right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.

Key figures of Walrus Pump Co., Ltd.

How large is the market capitalisation of Walrus Pump Co., Ltd. (6982)?
The market capitalisation of Walrus Pump Co., Ltd. is 1.4B TWD (≈ $44.1M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Walrus Pump Co., Ltd. (6982)?
The price-to-sales ratio of Walrus Pump Co., Ltd. is 0.98 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Walrus Pump Co., Ltd. (6982)?
Earnings per share at Walrus Pump Co., Ltd. are −0.3700 TWD. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Walrus Pump Co., Ltd. (6982)?
The dividend yield of Walrus Pump Co., Ltd. is 4.6%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Walrus Pump Co., Ltd. (6982)?
The net margin of Walrus Pump Co., Ltd. is −0.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Walrus Pump Co., Ltd. (6982)?
The return on equity (ROE) of Walrus Pump Co., Ltd. is −1.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Walrus Pump Co., Ltd. (6982)?
On an EBIT basis the return on assets of Walrus Pump Co., Ltd. is 4.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Walrus Pump Co., Ltd. (6982)?
The operating margin of Walrus Pump Co., Ltd. is 4.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Walrus Pump Co., Ltd. (6982)?
Revenue at Walrus Pump Co., Ltd. is growing +25.8% versus a year earlier (3y avg +5.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Walrus Pump Co., Ltd. (6982)?
Earnings per share at Walrus Pump Co., Ltd. are growing +893% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Walrus Pump Co., Ltd. (6982) generate?
The free cash flow of Walrus Pump Co., Ltd. is −555M TWD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Walrus Pump Co., Ltd. (6982) carry?
The net debt of Walrus Pump Co., Ltd. is 1.2B TWD (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch Walrus Pump Co., Ltd. in the live analysis

One click puts Walrus Pump Co., Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.