Merida Industry Co Ltd
TWSE:9914

Watchlist Manager
Merida Industry Co Ltd Logo
Merida Industry Co Ltd
TWSE:9914
Watchlist
Price: 57.9 TWD Market Closed
Market Cap: NT$17.3B

P/FCFE

15
Current
38%
Cheaper
vs 3-y average of 24.1

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
15
=
Market Cap
NT$20.2B
/
Free Cash Flow to Equity
NT$1.2B

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
15
=
Market Cap
NT$20.2B
/
Free Cash Flow to Equity
NT$1.2B

Valuation Scenarios

Merida Industry Co Ltd is trading below its 3-year average

If P/FCFE returns to its 3-Year Average (24.1), the stock would be worth NT$93.29 (61% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+82%
Average Upside
47%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 15 NT$57.9
0%
3-Year Average 24.1 NT$93.29
+61%
5-Year Average 27.2 NT$105.2
+82%
Industry Average 17.5 NT$67.56
+17%
Country Average 19.4 NT$74.84
+29%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
TW
Merida Industry Co Ltd
TWSE:9914
17.3B TWD 15 14.4
JP
Bandai Namco Holdings Inc
TSE:7832
2.3T JPY 23.6 20.2
US
Hasbro Inc
NASDAQ:HAS
13.5B USD 162 -41.5
JP
Shimano Inc
TSE:7309
1.4T JPY 86.3 38.7
UK
Games Workshop Group PLC
LSE:GAW
6.6B GBP 29.4 31.9
CA
BRP Inc
TSX:DOO
8.7B CAD 17.9 19.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.9B CNY 23.6 24.9
US
Acushnet Holdings Corp
NYSE:GOLF
5.7B USD 22.5 30
US
Brunswick Corp
NYSE:BC
5.2B USD 123.8 -37.5
IT
Technogym SpA
MIL:TGYM
4B EUR 39.6 34.7
US
Mattel Inc
NASDAQ:MAT
4.5B USD 14.6 11.4
P/E Multiple
Earnings Growth PEG
TW
Merida Industry Co Ltd
TWSE:9914
Average P/E: 25
14.4
32%
0.5
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.5 N/A N/A
JP
Shimano Inc
TSE:7309
38.7
32%
1.2
UK
Games Workshop Group PLC
LSE:GAW
31.9
5%
6.4
CA
BRP Inc
TSX:DOO
19.1
34%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
30
12%
2.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -37.5 N/A N/A
IT
Technogym SpA
MIL:TGYM
34.7
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.4
11%
1

Market Distribution

In line with most companies in Taiwan
Percentile
37th
Based on 598 companies
37th percentile
15
Low
1.5 — 12.4
Typical Range
12.4 — 33.6
High
33.6 —
Distribution Statistics
Taiwan
Min 1.5
30th Percentile 12.4
Median 19.4
70th Percentile 33.6
Max 9 890.8

Merida Industry Co Ltd
Glance View

Market Cap
17.3B TWD
Industry
Leisure Products

Nestled in the heart of Taiwan, Merida Industry Co., Ltd. has masterfully woven its narrative into the global tapestry of cycling. Founded in 1972 by Ike Tseng, the company began its journey with a vision to transform the bicycle from a simple means of transportation into a vehicle of performance and innovation. Merida's foray into the world of high-quality manufacturing combined advanced Taiwanese engineering with keen attention to detail, allowing it to carve a robust niche in the competitive cycling market. This began at a time when the Japanese bicycle market was shrinking and the demand for Western exports was expanding. Over the years, Merida’s innovative spirit has propelled it into being one of the world's leading bicycle manufacturers, consistently producing a range of products that appeal to both the serious competitive cyclist and the everyday rider. Merida's business model thrives on a harmonious blend of manufacturing prowess and strategic joint ventures. The company has invested heavily in state-of-the-art production facilities, providing the backbone for its capacity to produce bicycles on a large scale without compromising on quality. Moreover, Merida ingeniously leverages its partnership with Specialized Bicycle Components, allowing it to expand its global footprint while sharing innovations. This savvy collaboration boosts the company's brand presence and its bottom line, as it benefits from combined research and market penetration strategies. The competitive edge lies in its relentless pursuit of technological advancement and sustainable practices, continuously innovating its product lines to respond to evolving consumer tastes and environmental considerations. By effectively balancing these elements, Merida not only builds prized bicycles but also rides a wave of sustained profitability in a fast-paced global market.

Intrinsic Value
116.19 TWD
Undervaluation 50%
Intrinsic Value
Price NT$57.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett