Subscribe

Merry Electronics Co., Ltd. (2439.TW)

TWD86.10 +0.10 (+0.12%)
TW TAI Technology Consumer Electronics
Address Taichung Industrial Park 408213
Taichung, TW
CEO Chao-Li Huang
IPO 2000-01-04
ISIN TW0002439007

Explore sections of this company profile

Description

Established in Taichung, Taiwan, in 1975, Merry Electronics Co., Ltd. operates globally, specializing in the creation, production, servicing, and distribution of a broad spectrum of electronic and related products. Its diverse range encompasses everything from general electric appliances, audio-visual equipment, and telecommunications devices to computer peripherals, restricted radio frequency equipment, medical instruments, and various electronic parts. The company's specific product lineup features a comprehensive suite of audio solutions, including microphones, receivers, earphones, speakers, and complete sound systems. It also manufactures power solutions such as amplifiers, charging boxes, and portable power supplies, alongside specialized hearing aids, acoustic equipment, and medical rehabilitation devices. Other offerings include essential components like cables, connectors, and electronic parts, as well as security systems, induction cookers, plastic hardware, molds, and antennas. Beyond its core manufacturing, Merry Electronics is actively involved in the research, development, and commercialization of software for hearing aids, plastic injection molding, and metal stamping. The company also handles international and transit trade, offers trading consultancy, and processes electric wires and cables. Its sophisticated products are utilized in mobile communication, multimedia and entertainment, medical and healthcare sectors, smart home environments, and various accessories, serving a wide international clientele spanning the United States, the Netherlands, Denmark, Switzerland, and China, among other markets.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD86.10 +0.10 (+0.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.47
Float Shares
221.98M
Free Float %
88.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.93% -1.83% -0.47% -13.88% -23.91% -12.38% -30.97% -0.82% -13.59% +34.23% +963.35%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
86.10
DCF (Unlevered) 137.70 +59.9%
DCF (Levered) 223.68 +159.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 -1
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.28
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Consumer Electronics: +7.8%
    +6.0% Q1'26: +23.8% (vs Q1'25)
  • EPS growth Consumer Electronics: +23.0%
    -40.0% Q1'26: -27.1% (vs Q1'25)
  • FCF margin FCF growth · Consumer Electronics: +37.3%
    +0.1% Q1'26: +11.1% (vs Q1'25)
  • EBIT margin Consumer Electronics: +5.7%
    +3.1% Q1'26: +1.9% (vs Q1'25)
  • ROIC Consumer Electronics: +4.9%
    +8.0% Q1'26: +5.4% (vs Q1'25)
  • Share dilution Consumer Electronics: +0.0%
    +30.2% Q1'26: +3.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Consumer Electronics: -0.57×
    3.31× Q1'26: 2.55× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.44) × ERP
WACC = 80% × Ke + 20% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 137.70 Current price: 86.10
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
12.24B
est: 12.44B (-1.6%)
16.94B
est: 16.94B (+0.0%)
26.68B
est: 26.67B (+0.0%)
35.49B
est: 35.64B (-0.4%)
36.40B
est: 36.59B (-0.5%)
34.44B
est: 34.45B (0.0%)
36.18B
est: 36.18B (+0.0%)
35.40B
est: 35.88B (-1.3%)
36.69B
est: 39.85B (-7.9%)
43.86B
est: 43.53B (+0.8%)
46.49B
est: 46.06B (+0.9%)
50.66B
49.94B – 51.43B
+10.0% YoY
53.96B
52.59B – 55.32B
+6.5% YoY
55.43B
54.71B – 56.17B
+2.7% YoY
EBITDA
1.19B
est: 926.44M (+28.9%)
2.72B
est: 1.26B (+115.9%)
4.45B
est: 1.99B (+124.1%)
2.80B
est: 2.66B (+5.6%)
3.08B
est: 2.73B (+12.8%)
2.37B
est: 2.57B (-7.5%)
2.40B
est: 2.70B (-11.0%)
2.91B
est: 2.67B (+8.7%)
2.81B
est: 2.80B (+0.3%)
3.45B
est: 3.06B (+12.6%)
2.23B
est: 3.24B (-31.1%)
3.56B
3.51B – 3.62B
+10.0% YoY
3.79B
3.70B – 3.89B
+6.5% YoY
3.90B
3.85B – 3.95B
+2.7% YoY
EBIT
852.51M
est: 676.71M (+26.0%)
1.65B
est: 921.70M (+79.4%)
2.57B
est: 1.45B (+77.3%)
2.30B
est: 1.94B (+18.8%)
2.66B
est: 1.99B (+33.7%)
1.76B
est: 1.87B (-5.9%)
1.67B
est: 1.97B (-15.4%)
2.15B
est: 1.95B (+10.3%)
1.99B
est: 2.01B (-1.2%)
2.63B
est: 2.20B (+19.8%)
1.46B
est: 2.32B (-37.2%)
2.56B
2.52B – 2.59B
+10.0% YoY
2.72B
2.65B – 2.79B
+6.5% YoY
2.80B
2.76B – 2.83B
+2.7% YoY
Net Income
641.31M
est: 926.82M (-30.8%)
2.01B
est: 2.75B (-27.0%)
3.62B
est: 4.17B (-13.1%)
2.06B
est: 2.53B (-18.4%)
2.55B
est: 3.30B (-22.7%)
1.32B
est: 1.78B (-25.6%)
1.13B
est: 1.55B (-27.2%)
1.46B
est: 1.84B (-21.1%)
1.32B
est: 2.76B (-52.1%)
2.14B
est: 2.83B (-24.3%)
1.34B
est: 1.98B (-32.6%)
2.41B
2.19B – 2.63B
+21.5% YoY
2.89B
2.60B – 3.18B
+19.9% YoY
2.90B
2.86B – 2.96B
+0.5% YoY
SGA
901.73M
est: 547.46M (+64.7%)
1.01B
est: 745.66M (+35.3%)
1.17B
est: 1.17B (-0.4%)
1.32B
est: 1.57B (-15.9%)
1.50B
est: 1.61B (-6.9%)
1.47B
est: 1.52B (-2.9%)
1.57B
est: 1.59B (-1.4%)
1.69B
est: 1.58B (+7.1%)
1.64B
est: 1.72B (-4.5%)
1.82B
est: 1.88B (-3.4%)
1.79B
est: 1.99B (-10.0%)
2.19B
2.16B – 2.22B
+10.0% YoY
2.33B
2.27B – 2.39B
+6.5% YoY
2.39B
2.36B – 2.42B
+2.7% YoY
EPS
3.46
est: 3.56 (-2.9%)
10.93
est: 10.59 (+3.2%)
18.85
est: 16.02 (+17.6%)
10.42
est: 9.73 (+7.1%)
12.45
est: 12.69 (-1.9%)
6.36
est: 6.84 (-7.0%)
5.40
est: 5.96 (-9.4%)
6.81
est: 7.09 (-4.0%)
6.27
est: 8.14 (-23.0%)
9.26
est: 8.36 (+10.8%)
5.36
est: 5.86 (-8.5%)
7.27
6.48 – 7.76
+24.1% YoY
8.54
7.68 – 9.39
+17.4% YoY
8.58
8.43 – 8.73
+0.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-11 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-08 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-05-07 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-05-06 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-05-05 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-05-04 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-29 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 3/5 2/5 3/5 4/5
2026-04-23 B+ 3/5 5/5 3/5 3/5 2/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 3/5 3/5 2/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 3/5 3/5 2/5 2/5 4/5
2026-04-20 B+ 3/5 5/5 3/5 3/5 2/5 2/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 2/5 2/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 2/5 2/5 4/5
2026-04-15 A- 4/5 5/5 3/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.34B
OE per share TTM
-5.14
Owner's Yield
-6.24%
Maintenance CapEx ratio
5.22%
Maint CapEx / Avg PPE
10.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 69 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
197.2K
Shares Outstanding
250.28M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chao-Li Huang Chief Executive Officer, President, Manager & Director male
Chester Chiang Vice President of Sales male
Huxuan Lin Accounting Supervisor
Jenny Chen Vice President female
Joyce Lam Vice GM of Finance, Chief Financial Officer & Vice President of Financial Management Division female
Kun-Tang Liang Vice President male
Sam Chang Chief Technology Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits