|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 112.50 TWD | +0.45% |
|
+1.35% | +4.17% |
| Jun. 06 | Merry Electronics' Revenue Edges Up in May | MT |
| Jun. 05 | Merry Electronics Says May Sales Up 0.5% Y/Y At T$3.53 Bln | RE |
Company Valuation: Merry Electronics Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 30,670 | 20,490 | 17,379 | 24,018 | 27,377 | 28,180 | - |
| Change | - | -33.19% | -15.18% | 38.2% | 13.99% | 2.93% | - |
| Enterprise Value (EV) | 31,428 | 22,346 | 16,086 | 22,881 | 27,377 | 28,180 | 28,180 |
| Change | - | -28.9% | -28.01% | 42.24% | 19.65% | 2.93% | 0% |
| P/E ratio | 24.4x | 19.3x | 13.1x | 19.9x | 12.9x | 16.5x | 12.7x |
| PBR | 2.61x | 1.76x | 1.41x | 2.09x | 1.52x | 1.65x | - |
| PEG | - | -1x | 0.5x | -2.08x | 0.2x | -0.9x | 0.4x |
| Capitalization / Revenue | 0.89x | 0.57x | 0.49x | 0.65x | 0.62x | 0.63x | 0.59x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.63x | 0.59x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 11.5x | 10.6x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 18.1x | 12.8x |
| EV / FCF | -0x | 0x | 0x | 0x | 0x | 9.61x | - |
| FCF Yield | -15.5% | 6.93% | 23.5% | 7.05% | 4.53% | 10.4% | - |
| Dividend per Share 2 | 5.16 | 4 | 4.5 | 4.7 | - | - | - |
| Rate of return | 3.52% | 4.24% | 5.65% | 4.29% | - | - | - |
| EPS 2 | 6.01 | 4.88 | 6.07 | 5.49 | 8.37 | 6.8 | 8.89 |
| Distribution rate | 85.9% | 82% | 74.1% | 85.6% | - | - | - |
| Net sales 1 | 34,445 | 36,183 | 35,399 | 36,690 | 43,855 | 44,518 | 47,596 |
| EBITDA 1 | 1,751 | 1,825 | 1,837 | 1,962 | 2,678 | 2,448 | 2,665 |
| EBIT 1 | 1,141 | 1,099 | 1,073 | 1,138 | 1,862 | 1,558 | 2,197 |
| Net income 1 | 1,322 | 1,128 | 1,455 | 1,320 | 2,143 | 1,729 | 2,253 |
| Net Debt | 757.8 | 1,857 | -1,292 | -1,137 | - | - | - |
| Reference price 2 | 146.50 | 94.40 | 79.70 | 109.50 | 108.00 | 112.50 | 112.50 |
| Nbr of stocks (in thousands) | 209,352 | 217,053 | 218,052 | 219,343 | 253,494 | 250,489 | - |
| Announcement Date | 2/25/21 | 2/24/22 | 2/24/23 | 2/22/24 | 2/27/25 | - | - |
1TWD in Million2TWD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 16.47x | - | - | - | 960M | ||
| 14.26x | 0.97x | 4.14x | 2.33% | 298B | ||
| 21.93x | - | - | 3.58% | 2.12B | ||
| 30.54x | 5.93x | 23.04x | 0.5% | 1.06B | ||
| 71.67x | 3.57x | 17.29x | - | 696M | ||
| 31.04x | 0.32x | 6.64x | 5.23% | 675M | ||
| -73.71x | - | - | - | 148M | ||
| Average | 16.03x | 2.69x | 12.78x | 2.91% | 43.43B | |
| Weighted average by Cap. | 14.51x | 0.99x | 4.24x | 2.34% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 2439 Stock
- Valuation Merry Electronics Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
