MERRY ELECTRONICS CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 121 TWD | -0,41% |
|
+8,52% | +10,50% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 34.820 | 30.670 | 20.490 | 17.379 | 24.018 | 26.534 | - |
| Bedrijfswaarde 1 | 30.862 | 31.428 | 22.346 | 16.086 | 22.881 | 26.534 | 26.534 |
| K/w-verhouding | 14,5 x | 24,4 x | 19,3 x | 13,1 x | 19,9 x | 16,4 x | 15 x |
| Dividendrendement | 4,6% | 3,52% | 4,24% | 5,65% | 4,29% | - | - |
| Marktkapitalisatie/omzet | 0,96 x | 0,89 x | 0,57 x | 0,49 x | 0,65 x | 0,66 x | 0,6 x |
| Bedrijfswaarde/omzet | 0,96 x | 0,89 x | 0,57 x | 0,49 x | 0,65 x | 0,66 x | 0,6 x |
| Bedrijfswaarde/EBITDA | 13,2 x | 17,5 x | 11,2 x | 9,46 x | 12,2 x | 12,5 x | 11,1 x |
| Bedrijfswaarde/FCF | 9,62 x | -6,44 x | 14,4 x | 4,25 x | 14,2 x | 47,4 x | - |
| FCF Yield | 10,4% | -15,5% | 6,93% | 23,5% | 7,05% | 2,11% | - |
| Price to Book | 2,72 x | 2,61 x | 1,76 x | 1,41 x | 2,09 x | 1,94 x | - |
| Aantal aandelen (in duizenden) | 207.879 | 209.352 | 217.053 | 218.052 | 219.343 | 219.290 | - |
| Referentieprijs 2 | 167,5 | 146,5 | 94,40 | 79,70 | 109,5 | 121,0 | 121,0 |
| Datum van publicatie | 27/02/20 | 25/02/21 | 24/02/22 | 24/02/23 | 22/02/24 | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 36.398 | 34.445 | 36.183 | 35.399 | 36.690 | 39.941 | 44.350 |
| EBITDA 1 | 2.648 | 1.751 | 1.825 | 1.837 | 1.962 | 2.125 | 2.383 |
| Bedrijfsresultaat (EBIT) 1 | 2.235 | 1.141 | 1.099 | 1.073 | 1.138 | 1.434 | 1.891 |
| Operationele Marge | 6,14% | 3,31% | 3,04% | 3,03% | 3,1% | 3,59% | 4,26% |
| Resultaat voor belastingen (EBT) 1 | 3.246 | 1.703 | 1.582 | 2.049 | 1.627 | 2.438 | 2.617 |
| Nettowinst (verlies) 1 | 2.549 | 1.322 | 1.128 | 1.455 | 1.320 | 1.751 | 2.001 |
| Nettomarge | 7% | 3,84% | 3,12% | 4,11% | 3,6% | 4,38% | 4,51% |
| WPA 2 | 11,54 | 6,010 | 4,880 | 6,070 | 5,490 | 7,373 | 8,070 |
| Free Cash Flow 1 | 3.618 | -4.760 | 1.420 | 4.087 | 1.693 | 560 | - |
| FCF-marge | 9,94% | -13,82% | 3,92% | 11,55% | 4,61% | 1,4% | - |
| Kasstroomconversie (ebitda) | 136,65% | - | 77,81% | 222,49% | 86,3% | 26,35% | - |
| Kasstroomconversie (nettowinst) | 141,95% | - | 125,81% | 280,81% | 128,22% | 31,98% | - |
| Dividend per aandeel | 7,700 | 5,160 | 4,000 | 4,500 | 4,700 | - | - |
| Datum van publicatie | 27/02/20 | 25/02/21 | 24/02/22 | 24/02/23 | 22/02/24 | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 11.815 | 6.018 | 8.004 | 11.050 | 10.325 | 7.131 | 8.356 | 9.455 | 11.748 | 8.353 | 9.298 | 10.502 | 11.741 | 8.321 | 9.659 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 732,3 | -26,54 | 276,6 | 406,2 | 416,9 | 66,72 | 186,9 | 401,8 | 482,4 | 180,3 | 287,3 | 479,3 | 541,3 | 135 | 352 |
| Operationele Marge | 6,2% | -0,44% | 3,46% | 3,68% | 4,04% | 0,94% | 2,24% | 4,25% | 4,11% | 2,16% | 3,09% | 4,56% | 4,61% | 1,62% | 3,64% |
| Resultaat voor belastingen (EBT) 1 | 741,9 | 151,7 | 559,6 | 851,4 | 486,3 | 66,74 | 500,8 | 617 | 442,6 | 530,9 | 483,5 | 661,5 | 762,5 | 273 | 515 |
| Nettowinst (verlies) 1 | 538,7 | 110,3 | 392,6 | 586,3 | 366,2 | 56,01 | 362,6 | 421,7 | 480 | 365,1 | 351,5 | 470,5 | 564 | 203 | 392 |
| Nettomarge | 4,56% | 1,83% | 4,91% | 5,31% | 3,55% | 0,79% | 4,34% | 4,46% | 4,09% | 4,37% | 3,78% | 4,48% | 4,8% | 2,44% | 4,06% |
| WPA 2 | 2,240 | 0,4800 | 1,840 | 2,440 | 1,520 | 0,2500 | 1,520 | 1,970 | 1,970 | 1,500 | 1,600 | 1,800 | 2,920 | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 24/02/22 | 28/04/22 | 28/07/22 | 28/10/22 | 24/02/23 | 27/04/23 | 28/07/23 | 26/10/23 | 22/02/24 | 26/04/24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie | - | 758 | 1.857 | - | - | - | - |
| Nettokaspositie | 3.957 | - | - | 1.292 | 1.137 | - | - |
| Hefboom (schuld/ebitda) | - | 0,4329 x | 1,018 x | - | - | - | - |
| Free Cash Flow 1 | 3.618 | -4.760 | 1.420 | 4.087 | 1.693 | 560 | - |
| ROE (netto-inkomsten/eigen vermogen) | 22,4% | 10,7% | 9,65% | 12,2% | 10,6% | 12% | 13% |
| ROA (netto-inkomsten/totale activa) | 9,08% | 4,41% | 3,32% | 4,33% | 4% | 4,3% | 4,67% |
| Totale activa 1 | 28.063 | 29.975 | 34.009 | 33.645 | 33.020 | 40.721 | 42.848 |
| Nettoactief per aandeel 2 | 61,50 | 56,20 | 53,60 | 56,40 | 52,50 | 62,30 | - |
| Cashflow per aandeel | 18,90 | -14,20 | 11,20 | 19,20 | - | - | - |
| Capex 1 | 513 | 1.565 | 1.240 | 596 | 530 | 1.200 | 1.200 |
| Capex/omzet | 1,41% | 4,54% | 3,43% | 1,68% | 1,45% | 3% | 2,71% |
| Datum van publicatie | 27/02/20 | 25/02/21 | 24/02/22 | 24/02/23 | 22/02/24 | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
3
Laatste slotkoers
121
TWD
Gemiddelde koersdoel
141
TWD
Spread / Gemiddelde doel
+16,53%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +10,50% | 814 mln. | |
| +29,71% | 2,06 mld. | |
| -16,86% | 1,09 mld. | |
| +68,47% | 835 mln. | |
| -12,17% | 753 mln. | |
| +44,37% | 671 mln. | |
| -28,90% | 363 mln. | |
| -9,59% | 289 mln. | |
| +61,68% | 184 mln. | |
| -0,17% | 77,95 mln. |
- Beurs
- Aandelen
- Koers 2439
- Financiën Merry Electronics Co., Ltd.
