Loading...
XTAI2439
Market cap816mUSD
Dec 23, Last price  
107.00TWD
1D
0.00%
1Q
-18.01%
Jan 2017
-11.34%
Name

Merry Electronics Co Ltd

Chart & Performance

D1W1MN
XTAI:2439 chart
P/E
20.21
P/S
0.73
EPS
5.29
Div Yield, %
3.68%
Shrs. gr., 5y
4.09%
Rev. gr., 5y
0.66%
Revenues
36.69b
+3.65%
5,892,424,0008,845,190,0008,724,738,0006,712,849,0008,147,445,0007,842,585,0007,690,029,00011,258,248,00012,315,998,00012,240,234,00016,939,274,00026,678,810,00035,494,808,00036,397,793,00034,444,819,00036,182,719,00035,398,690,00036,690,383,000
Net income
1.32b
-9.28%
753,749,000896,399,000566,986,000528,552,000601,052,000315,122,000481,238,0001,030,857,0001,243,946,000641,305,0002,011,140,0003,622,205,0002,064,265,0002,548,612,0001,321,943,0001,128,485,0001,455,398,0001,320,318,000
CFO
2.22b
-52.52%
400,619,000961,484,0001,631,413,0001,222,629,000370,818,000480,165,000385,547,0002,182,228,0001,532,120,0001,317,410,0003,071,076,0002,041,314,0001,745,330,0004,225,165,000-3,195,037,0002,659,945,0004,683,172,0002,223,340,000
Dividend
Aug 30, 20244.7188 TWD/sh
Earnings
Feb 21, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
36,690,383
3.65%
35,398,690
-2.17%
36,182,719
5.05%
Cost of revenue
35,556,200
34,338,424
35,077,218
Unusual Expense (Income)
NOPBT
1,134,183
1,060,266
1,105,501
NOPBT Margin
3.09%
3.00%
3.06%
Operating Taxes
467,598
427,970
291,083
Tax Rate
41.23%
40.36%
26.33%
NOPAT
666,585
632,296
814,418
Net income
1,320,318
-9.28%
1,455,398
28.97%
1,128,485
-14.63%
Dividends
(981,235)
(866,040)
(1,068,213)
Dividend yield
3.66%
4.46%
4.75%
Proceeds from repurchase of equity
15,309,875
BB yield
-68.14%
Debt
Debt current
4,640,146
2,598,770
3,908,363
Long-term debt
1,192,003
4,140,174
4,446,178
Deferred revenue
590,487
650,862
82,477
Other long-term liabilities
48,017
64,032
29,309
Net debt
(7,310,186)
(5,876,775)
(2,226,736)
Cash flow
Cash from operating activities
2,223,340
4,683,172
2,659,945
CAPEX
(530,445)
(625,158)
(1,326,979)
Cash from investing activities
(1,353,354)
66,579
(1,631,507)
Cash from financing activities
(2,017,164)
(2,815,386)
846,470
FCF
218,339
1,592,419
(1,581,929)
Balance
Cash
6,701,726
7,749,498
6,320,737
Long term investments
6,440,609
4,866,221
4,260,540
Excess cash
11,307,816
10,845,784
8,772,141
Stockholders' equity
9,571,120
9,214,529
8,339,434
Invested Capital
10,287,443
10,841,369
12,005,625
ROIC
6.31%
5.54%
7.78%
ROCE
5.30%
4.91%
5.10%
EV
Common stock shares outstanding
244,827
243,579
238,013
Price
109.50
37.39%
79.70
-15.57%
94.40
-35.25%
Market cap
26,808,556
38.09%
19,413,246
-13.60%
22,468,427
-31.63%
EV
20,359,446
14,320,320
20,782,183
EBITDA
1,957,795
1,824,043
1,831,588
EV/EBITDA
10.40
7.85
11.35
Interest
100,497
105,635
84,329
Interest/NOPBT
8.86%
9.96%
7.63%