Walrus Pump Ratios and Metrics

Market cap in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023
Period Ending	Apr '26 Apr 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	2,167	2,541	3,224	1,520
Market Cap Growth	-4.46%	-21.20%	112.10%	-
Enterprise Value	3,497	3,794	3,839	2,135
Last Close Price	53.30	62.50	76.81	40.46
PE Ratio	939.14	1101.24	31.87	20.77
Forward PE	-	16.90	-	-
PS Ratio	1.34	1.57	2.00	1.08
PB Ratio	2.38	2.80	3.37	2.39
P/TBV Ratio	2.41	2.83	3.40	2.42
P/OCF Ratio	184.97	216.90	14.75	7.55
EV/Sales Ratio	2.16	2.35	2.38	1.52
EV/EBITDA Ratio	31.21	41.39	23.65	15.91
EV/EBIT Ratio	119.48	129.65	35.04	24.92
Debt / Equity Ratio	1.66	1.66	1.04	1.71
Debt / EBITDA Ratio	13.44	13.44	5.46	7.20
Net Debt / Equity Ratio	1.46	1.46	0.77	1.36
Net Debt / EBITDA Ratio	14.51	14.51	4.54	6.43
Net Debt / FCF Ratio	-2.42	-2.42	-7.56	-7.81
Asset Turnover	0.63	0.63	0.74	-
Inventory Turnover	3.02	3.02	3.08	-
Quick Ratio	0.93	0.93	0.74	0.61
Current Ratio	1.74	1.74	1.36	1.12
Return on Equity (ROE)	0.25%	0.25%	12.70%	-
Return on Assets (ROA)	0.71%	0.71%	3.13%	-
Return on Invested Capital (ROIC)	0.60%	0.67%	5.98%	5.46%
Return on Capital Employed (ROCE)	1.30%	1.30%	6.50%	7.00%
Earnings Yield	0.11%	0.09%	3.14%	4.82%
FCF Yield	-25.33%	-21.60%	-3.02%	-7.27%
Dividend Yield	3.02%	2.56%	2.73%	3.96%
Payout Ratio	3672.87%	3672.87%	55.91%	77.27%
Buyback Yield / Dilution	-13.18%	-13.18%	-0.42%	-
Total Shareholder Return	-10.07%	-10.62%	2.31%	3.96%

Source: S&P Capital IQ. Standard template. Financial Sources.