Loading...
XTAI
2439
Market cap971mUSD
Jul 15, Last price  
114.50TWD
1D
1.78%
1Q
4.57%
Jan 2017
-5.12%
IPO
243.64%
Name

Merry Electronics Co Ltd

Chart & Performance

D1W1MN
P/E
13.32
P/S
0.65
EPS
8.59
Div Yield, %
4.12%
Shrs. gr., 5y
2.68%
Rev. gr., 5y
3.80%
Revenues
43.86b
+19.53%
5,892,424,0008,845,190,0008,724,738,0006,712,849,0008,147,445,0007,842,585,0007,690,029,00011,258,248,00012,315,998,00012,240,234,00016,939,274,00026,678,810,00035,494,808,00036,397,793,00034,444,819,00036,182,719,00035,398,690,00036,690,383,00043,855,354,000
Net income
2.14b
+62.33%
753,749,000896,399,000566,986,000528,552,000601,052,000315,122,000481,238,0001,030,857,0001,243,946,000641,305,0002,011,140,0003,622,205,0002,064,265,0002,548,612,0001,321,943,0001,128,485,0001,455,398,0001,320,318,0002,143,258,000
CFO
2.03b
-8.74%
400,619,000961,484,0001,631,413,0001,222,629,000370,818,000480,165,000385,547,0002,182,228,0001,532,120,0001,317,410,0003,071,076,0002,041,314,0001,745,330,0004,225,165,000-3,195,037,0002,659,945,0004,683,172,0002,223,340,0002,028,914,000
Dividend
Aug 30, 20244.7188 TWD/sh
Earnings
Jul 24, 2025

Profile

Merry Electronics Co., Ltd. engages in the manufacture, processing, repair, and sale of electric appliances, audiovisual electric products, telecommunication equipment and apparatus, computers and computing peripheral equipment, restrained telecom radio frequency equipment, medical appliances, and electronic parts and components in the United States, the Netherlands, Denmark, Switzerland, China, and internationally. It offers microphones, receivers, earphones, speakers and speaker monomers, and sound equipment; power amplifiers, charging boxes, and mobile power supply products; hearing aids and devices and acoustics equipment; medical and rehabilitation devices; cables, connectors, and electronic components; security systems; induction cookers; plastic hardware products; and moulds and antennas. The company is also involved in the research, development, and sale of software for hearing aid usage; plastic injection molding and metal stamping; international and transit trade; trading consulting; and electric wire and cable processing activities. Its products are used in mobile communication, multimedia and entertainment, and medical and healthcare applications, as well as smart homes and accessories. The company was incorporated in 1975 and is based in Taichung, Taiwan.
URL
http://www.merry.com.tw/
IPO date
Sep 11, 2000
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
43,855,354
19.53%
36,690,383
3.65%
35,398,690
-2.17%
Cost of revenue
41,964,788
35,556,200
34,338,424
Unusual Expense (Income)
NOPBT
1,890,566
1,134,183
1,060,266
NOPBT Margin
4.31%
3.09%
3.00%
Operating Taxes
710,455
467,598
427,970
Tax Rate
37.58%
41.23%
40.36%
NOPAT
1,180,111
666,585
632,296
Net income
2,143,258
62.33%
1,320,318
-9.28%
1,455,398
28.97%
Dividends
(1,030,914)
(981,235)
(866,040)
Dividend yield
3.73%
3.66%
4.46%
Proceeds from repurchase of equity
475,000
BB yield
-1.72%
Debt
Debt current
649,164
4,640,146
2,598,770
Long-term debt
3,099,175
1,192,003
4,140,174
Deferred revenue
462,049
590,487
650,862
Other long-term liabilities
110,851
48,017
64,032
Net debt
(11,498,184)
(7,310,186)
(5,876,775)
Cash flow
Cash from operating activities
2,028,914
2,223,340
4,683,172
CAPEX
(803,835)
(530,445)
(625,158)
Cash from investing activities
100,223
(1,353,354)
66,579
Cash from financing activities
735,130
(2,017,164)
(2,815,386)
FCF
(95,498)
218,339
1,592,419
Balance
Cash
9,519,100
6,701,726
7,749,498
Long term investments
5,727,423
6,440,609
4,866,221
Excess cash
13,053,755
11,307,816
10,845,784
Stockholders' equity
8,016,235
9,571,120
9,214,529
Invested Capital
15,498,371
10,287,443
10,841,369
ROIC
9.15%
6.31%
5.54%
ROCE
7.37%
5.30%
4.91%
EV
Common stock shares outstanding
256,064
244,827
243,579
Price
108.00
-1.37%
109.50
37.39%
79.70
-15.57%
Market cap
27,654,942
3.16%
26,808,556
38.09%
19,413,246
-13.60%
EV
17,331,280
20,359,446
14,320,320
EBITDA
2,706,923
1,957,795
1,824,043
EV/EBITDA
6.40
10.40
7.85
Interest
97,595
100,497
105,635
Interest/NOPBT
5.16%
8.86%
9.96%