Pricing Log in Create free account

Byrna Technologies Inc. (BYRN) vs Merlin Inc (MRLN)

Byrna Technologies Inc. and Merlin Inc are both Aerospace & Defense companies. Byrna Technologies Inc. is the larger, with a market value of $87.5M against $78.3M — 1.1× the size. Byrna Technologies Inc. has the higher net margin (−9.21% vs −3,463.5%) and the lower return on invested capital (−14.9% vs 0.00%). Across the 14 metrics below, Byrna Technologies Inc. leads on 9 and Merlin Inc on 5.

Valuation

Metric BYRN MRLN Aerospace & Defense median
P/E n/m n/m 28.48
P/S 0.90 9.93 2.95
P/B 1.56 n/m 2.68
Price to free cash flow 26.25 n/m 31.70
EV/EBITDA n/m 1.01 16.85
EV/Sales 0.82 (11.24) 2.74
Earnings yield (10.13%) (394.76%) 0.89%
Free cash flow yield 3.81% (94.27%) 0.00%

Profitability

Metric BYRN MRLN Aerospace & Defense median
Gross margin 54.59% 26.34% 26.41%
Operating margin (11.35%) (1,156.90%) 3.69%
Net margin (9.21%) (3,463.45%) 2.74%
Free cash flow margin 3.57% (936.31%) 0.00%
Return on equity (14.94%) 0.00% 4.44%
Return on assets (12.34%) (239.99%) 1.90%
Return on invested capital (14.90%) 0.00% 0.26%

Growth

Metric BYRN MRLN Aerospace & Defense median
Revenue growth (TTM) (13.42%) — 18.03%
EPS growth (last fiscal year) (27.27%) 85.03% 24.80%
Revenue growth, 5-year CAGR 48.12% — 9.73%
Net income growth, 5-year CAGR 0.00% — 0.00%

Health

Metric BYRN MRLN Aerospace & Defense median
Debt to equity 0.00 0.00 0.20
Current ratio 5.54 14.67 2.85
Net debt to EBITDA (1.11) 0.24 1.29

Dividend

Metric BYRN MRLN Aerospace & Defense median
Dividend yield — — 0.91%
Payout ratio — — 0.30

Size

Metric BYRN MRLN Aerospace & Defense median
Market cap 87.53m 78.34m 1.78b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack