Merry Electronics Co. Valuation Multiples

Discover revenue and EBITDA valuation multiples for Merry Electronics Co. and similar public comparables like Kopin, XP Power, Tokyo Electron Device, Roland and more.

Merry Electronics Co. Overview

About Merry Electronics Co.

Merry Electronics Co Ltd is a Taiwan-based company that is engaged in producing and selling products, including headsets, speakers, microphones, batteries, and personal sound amplifiers. The company's products are applied to a series of business areas, including mobile devices, audio visual devices, computer peripherals, consumer electronics, and healthcare. The company has service sites located around the world, including in Asia and the Americas.


Founded

1975

HQ

Taiwan

Employees

832

Financials (LTM)

Revenue: $2B
EBITDA: $93M

EV

$572M

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

Merry Electronics Co. Financials

Merry Electronics Co. reported last 12-month revenue of $2B and EBITDA of $93M.

In the same LTM period, Merry Electronics Co. generated $182M in gross profit, $93M in EBITDA, and $49M in net income.

Revenue (LTM)


Merry Electronics Co. P&L

In the most recent fiscal year, Merry Electronics Co. reported revenue of $1B and EBITDA of $95M.

Merry Electronics Co. is profitable as of last fiscal year, with gross margin of 12%, EBITDA margin of 6%, and net margin of 3%.

See analyst estimates for Merry Electronics Co.
LTMLast FY202320242025202620272028
Revenue$2B$1B$1B$1B$1B
Gross Profit$182M$176M$149M$183M$176M
Gross Margin12%12%13%13%12%
EBITDA$93M$95M$88M$127M$95M
EBITDA Margin6%6%8%9%7%
EBIT Margin3%3%3%4%3%
Net Profit$49M$43M$41M$67M$42M
Net Margin3%3%4%5%3%

Financial data powered by Morningstar, Inc.

Merry Electronics Co. Stock Performance

Merry Electronics Co. has current market cap of $718M, and enterprise value of $572M.

Market Cap Evolution


Merry Electronics Co.'s stock price is $2.89.

Merry Electronics Co. share price increased by 2.0% in the last 30 days, and decreased by 19.2% in the last year.

Merry Electronics Co. has an EPS (earnings per share) of $0.17.

See more trading valuation data for Merry Electronics Co.
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$572M$718M2.3%2.0%6.2%-19.2%$0.17

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

Merry Electronics Co. Valuation Multiples

Merry Electronics Co. trades at 0.4x EV/Revenue multiple, and 6.2x EV/EBITDA.

See NTM and 2027E valuation multiples for Merry Electronics Co.

EV / Revenue (LTM)


Merry Electronics Co. Financial Valuation Multiples

As of July 4, 2026, Merry Electronics Co. has market cap of $718M and EV of $572M.

Merry Electronics Co. has a P/E ratio of 14.7x.

LTMLast FY202320242025202620272028
EV/Revenue0.4x0.4x0.5x0.4x0.4x
EV/EBITDA6.2x6.0x6.5x4.5x6.0x
EV/EBIT11.0x12.3x16.1x9.7x12.3x
EV/Gross Profit3.1x3.2x3.9x3.1x3.2x
P/E14.7x16.8x17.4x10.7x17.2x
EV/FCF4.4x3.3x10.9x15.2x(63.7x)

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified Merry Electronics Co. Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

Merry Electronics Co. Margins & Growth Rates

Merry Electronics Co. grew revenue by 8% and net profit by 28% in the last fiscal year.

In the most recent fiscal year, Merry Electronics Co. reported gross margin of 12%, EBITDA margin of 6%, and net margin of 3%.

See estimated margins and future growth rates for Merry Electronics Co.

Merry Electronics Co. Margins

Last FY202420252026202720282029
Gross Margin12%13%12%12%
EBITDA Margin6%9%7%-
EBIT Margin3%4%3%4%
Net Margin3%5%3%3%
FCF Margin12%3%(1%)6%

Merry Electronics Co. Growth Rates

FY+1/FY23/2424/2525/2626/2727/2828/29
Revenue Growth8%20%6%10%
Gross Profit Growth5%23%(4%)5%
EBITDA Growth-45%(25%)-
EBIT Growth23%67%(22%)24%
Net Profit Growth28%62%(38%)30%
FCF Growth(47%)(28%)(124%)(1113%)

Data powered by FactSet, Inc. and Morningstar, Inc.

Merry Electronics Co. Operational KPIs

Merry Electronics Co.'s revenue per employee in the last FY averaged $1.8M, while opex per employee averaged $0.2M for the same period.

Access forward-looking KPIs for Merry Electronics Co.
LTMLast FY202320242025202620272028
Rule of 4013%----
Bessemer Rule of X24%----
Revenue per Employee-$1.8M---
Opex per Employee-$0.2M---
S&M Expenses to Revenue-1%1%1%1%
G&A Expenses to Revenue-3%3%3%3%
R&D Expenses to Revenue-5%5%5%5%
Opex to Revenue-9%10%9%9%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

Merry Electronics Co. Competitors

Merry Electronics Co. competitors include Kopin, XP Power, Tokyo Electron Device, Roland, IQE, M31 Technology, Bear Electric Appliance, Shenzhen Aoto Electronics, Filtronic and Barco.

Most Merry Electronics Co. public comparables operate across Consumer Electronics and Electronic Components.

EV/RevenueEV/EBITDA
Last FYLTM2027ELast FYLTM2027E
Kopin17.7x14.4x(69.3x)(78.9x)
XP Power2.8x2.7x18.7x16.5x
Tokyo Electron Device0.7x0.6x11.2x-
Roland1.1x1.1x8.2x8.5x
IQE6.5x5.8x197.1x96.2x
M31 Technology11.6x10.8x123.1x75.2x
Bear Electric Appliance0.6x0.6x4.1x4.3x
Shenzhen Aoto Electronics5.4x-140.2x-

This data is available for Pro users. Sign up to see all Merry Electronics Co. competitors and their valuation data.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About Merry Electronics Co.

When was Merry Electronics Co. founded?Merry Electronics Co. was founded in 1975.
Where is Merry Electronics Co. headquartered?Merry Electronics Co. is headquartered in Taiwan.
How many employees does Merry Electronics Co. have?As of today, Merry Electronics Co. has over 832 employees.
Is Merry Electronics Co. publicly listed?Yes, Merry Electronics Co. is a public company listed on Taiwan Stock Exchange.
What is the stock symbol of Merry Electronics Co.?Merry Electronics Co. trades under 2439 ticker.
When did Merry Electronics Co. go public?Merry Electronics Co. went public in 2000.
Who are competitors of Merry Electronics Co.?Merry Electronics Co. main competitors include Kopin, XP Power, Tokyo Electron Device, Roland, IQE, M31 Technology, Bear Electric Appliance, Shenzhen Aoto Electronics, Filtronic, Barco.
What is the current market cap of Merry Electronics Co.?Merry Electronics Co.'s current market cap is $718M.
What is the current revenue of Merry Electronics Co.?Merry Electronics Co.'s last 12 months revenue is $2B.
What is the current revenue growth of Merry Electronics Co.?Merry Electronics Co. revenue growth (NTM/LTM) is 7%.
What is the current EV/Revenue multiple of Merry Electronics Co.?Current revenue multiple of Merry Electronics Co. is 0.4x.
What is the current EBITDA of Merry Electronics Co.?Merry Electronics Co.'s last 12 months EBITDA is $93M.
What is Merry Electronics Co.'s EBITDA margin?Merry Electronics Co.'s last 12 months EBITDA margin is 6%.
What is the current EV/EBITDA multiple of Merry Electronics Co.?Current EBITDA multiple of Merry Electronics Co. is 6.2x.
What is the current FCF of Merry Electronics Co.?Merry Electronics Co.'s last 12 months FCF is $130M.
What is Merry Electronics Co.'s FCF margin?Merry Electronics Co.'s last 12 months FCF margin is 8%.
What is the current EV/FCF multiple of Merry Electronics Co.?Current FCF multiple of Merry Electronics Co. is 4.4x.
How many companies Merry Electronics Co. has acquired to date?Merry Electronics Co. hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies Merry Electronics Co. has invested to date?Merry Electronics Co. hasn't invested in any companies yet (or none have been disclosed publicly).

See public comps similar to Merry Electronics Co.

Lists including Merry Electronics Co.

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial