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	May '26 May 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	2,252	2,541	3,224	1,520
Market Cap Growth	18.50%	-21.20%	112.10%	-
Enterprise Value	3,561	3,794	3,839	2,135
Last Close Price	55.40	62.50	76.81	40.46
PE Ratio	-	1101.24	31.87	20.77
Forward PE	-	16.90	-	-
PS Ratio	1.35	1.57	2.00	1.08
PB Ratio	2.44	2.80	3.37	2.39
P/TBV Ratio	2.48	2.83	3.40	2.42
P/OCF Ratio	31.64	216.90	14.75	7.55
EV/Sales Ratio	2.13	2.35	2.38	1.52
EV/EBITDA Ratio	32.66	41.39	23.65	15.91
EV/EBIT Ratio	-	129.65	35.04	24.92
Debt / Equity Ratio	1.72	1.66	1.04	1.71
Debt / EBITDA Ratio	14.58	13.44	5.46	7.20
Net Debt / Equity Ratio	1.42	1.46	0.77	1.36
Net Debt / EBITDA Ratio	14.76	14.51	4.54	6.43
Net Debt / FCF Ratio	-3.56	-2.42	-7.56	-7.81
Asset Turnover	0.61	0.63	0.74	-
Inventory Turnover	2.97	3.02	3.08	-
Quick Ratio	0.95	0.93	0.74	0.61
Current Ratio	1.64	1.74	1.36	1.12
Return on Equity (ROE)	-2.74%	0.25%	12.70%	-
Return on Assets (ROA)	0.09%	0.71%	3.13%	-
Return on Invested Capital (ROIC)	0.17%	0.67%	5.98%	5.46%
Return on Capital Employed (ROCE)	0.20%	1.30%	6.50%	7.00%
Earnings Yield	-1.16%	0.09%	3.14%	4.82%
FCF Yield	-16.32%	-21.60%	-3.02%	-7.27%
Dividend Yield	2.89%	2.56%	2.73%	3.96%
Payout Ratio	-	3672.87%	55.91%	77.27%
Buyback Yield / Dilution	-8.04%	-13.18%	-0.42%	-
Total Shareholder Return	-5.16%	-10.62%	2.31%	3.96%