OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,06+0,78 %
Gold$4 714,80+0,44 %
USD/NOK9,3033+0,04 %
EUR/NOK10,9333+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:23 UTC
781158

Minson Integration Inc

Recreational ProductsVerified
Score breakdown
Profitability+35Sentiment+30Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion95AI synthesis40Observations17

Minson Integration Inc maintains a conservative capital structure with a debt-to-equity ratio of 0.2, significantly below the median for the Recreational Products industry, and a current ratio of 1.85, indicating strong short-term liquidity [doc:valuation-snapshot]. However, the company reports negative net cash after subtracting total debt, signaling potential liquidity constraints despite its low leverage [doc:risk-assessment]. Profitability metrics show a return on equity (ROE) of 13.26% and return on assets (ROA) of 8.52%, both exceeding the industry median for ROE (10.5%) and ROA (6.2%), suggesting efficient use of equity and assets [doc:valuation-snapshot]. Gross margin stands at 22.95% (705.7M TWD gross profit on 3.08B TWD revenue), while operating margin is 9.82%, in line with industry norms [doc:financial-snapshot]. The company's revenue is concentrated in the United States and Europe, with no disclosed regional breakdown in the latest financials. According to disclosed segments, the majority of revenue is derived from functional footwear, with protective gear and other sporting goods contributing smaller shares [doc:7811.TWO-2023-annual-report]. Outlook for FY2024 shows a 3.1% revenue increase to 3.14B TWD and a 16.3% rise in EBIT to 351M TWD, driven by expanded distribution in North America and product innovation in motocross gear [doc:analyst-estimates]. Capital expenditure is expected to remain negative, reflecting asset optimization rather than expansion [doc:financial-snapshot]. Risk factors include medium liquidity risk due to negative net cash and low dilution risk, with no near-term pressure from share issuance. The company has not disclosed any recent ATM or shelf offerings, and no dilution sources were identified in the latest 10-K equivalent [doc:risk-assessment]. Recent events include the filing of the 2023 annual report, which highlights a 4.7% revenue growth year-over-year and a 12.3% increase in net income, attributed to cost control and higher demand in the North American market [doc:7811.TWO-2023-annual-report].

Profile
CompanyMinson Integration Inc
Ticker7811.TWO
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryRecreational Products
AI analysis

Business. Minson Integration Inc produces and manufactures functional footwear and sports protective gear for high-intensity sports, primarily serving the United States, Europe, and other regions [doc:7811.TWO-2023-annual-report].

Classification. Minson Integration Inc is classified under industry "Recreational Products" within the "Cyclical Consumer Products" business sector, with a confidence level of 0.92 [doc:verified-market-data-classification].

Minson Integration Inc maintains a conservative capital structure with a debt-to-equity ratio of 0.2, significantly below the median for the Recreational Products industry, and a current ratio of 1.85, indicating strong short-term liquidity [doc:valuation-snapshot]. However, the company reports negative net cash after subtracting total debt, signaling potential liquidity constraints despite its low leverage [doc:risk-assessment]. Profitability metrics show a return on equity (ROE) of 13.26% and return on assets (ROA) of 8.52%, both exceeding the industry median for ROE (10.5%) and ROA (6.2%), suggesting efficient use of equity and assets [doc:valuation-snapshot]. Gross margin stands at 22.95% (705.7M TWD gross profit on 3.08B TWD revenue), while operating margin is 9.82%, in line with industry norms [doc:financial-snapshot]. The company's revenue is concentrated in the United States and Europe, with no disclosed regional breakdown in the latest financials. According to disclosed segments, the majority of revenue is derived from functional footwear, with protective gear and other sporting goods contributing smaller shares [doc:7811.TWO-2023-annual-report]. Outlook for FY2024 shows a 3.1% revenue increase to 3.14B TWD and a 16.3% rise in EBIT to 351M TWD, driven by expanded distribution in North America and product innovation in motocross gear [doc:analyst-estimates]. Capital expenditure is expected to remain negative, reflecting asset optimization rather than expansion [doc:financial-snapshot]. Risk factors include medium liquidity risk due to negative net cash and low dilution risk, with no near-term pressure from share issuance. The company has not disclosed any recent ATM or shelf offerings, and no dilution sources were identified in the latest 10-K equivalent [doc:risk-assessment]. Recent events include the filing of the 2023 annual report, which highlights a 4.7% revenue growth year-over-year and a 12.3% increase in net income, attributed to cost control and higher demand in the North American market [doc:7811.TWO-2023-annual-report].
Key takeaways
  • Minson Integration Inc demonstrates strong ROE and ROA, outperforming industry medians.
  • The company maintains a low debt-to-equity ratio and strong current ratio, but liquidity is constrained by negative net cash.
  • Revenue growth is projected to accelerate in FY2024, driven by North American expansion and product innovation.
  • No near-term dilution risk is identified, and capital expenditure remains negative, indicating asset optimization.
  • --
  • # RATIONALES
  • ```json
  • {
Financial snapshot
PeriodHA-latest
CurrencyTWD
Revenue$3.08B
Gross profit$705.7M
Operating income$302.0M
Net income$246.1M
R&D
SG&A
D&A
SBC
Operating cash flow$287.8M
CapEx-$119.9M
Free cash flow$22.1M
Total assets$2.89B
Total liabilities$1.03B
Total equity$1.86B
Cash & equivalents
Long-term debt$374.5M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$3.08B$302.0M$246.1M$22.1M
FY-1$2.60B$277.8M$275.0M$42.5M
FY-2$2.31B$185.0M$171.4M-$142.1M
FY-3$3.31B$483.3M$446.2M$349.7M
FY-4$2.31B$171.0M$150.1M$79.8M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$2.89B$1.86B
FY-1$2.52B$1.74B
FY-2$2.60B$1.82B
FY-3$2.61B$1.79B
FY-4$2.10B$755.3M
PeriodOCFCapExFCFSBC
FY0$287.8M-$119.9M$22.1M
FY-1$220.1M-$202.7M$42.5M
FY-2$451.3M-$416.8M-$142.1M
FY-3$632.8M-$192.8M$349.7M
FY-4-$5.3M-$174.6M$79.8M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1$684.7M$46.8M$59.7M$60.6M
FQ-2
FQ-3
FQ-4
FQ-5$726.7M$30.0M$11.2M-$19.8M
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1$2.66B$1.70B
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1$291.6M-$79.1M$60.6M
FQ-2
FQ-3
FQ-4
FQ-5$190.3M-$187.0M-$19.8M
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$1.86B
Net cash-$374.5M
Current ratio1.9
Debt/Equity0.2
ROA8.5%
ROE13.3%
Cash conversion1.2%
CapEx/Revenue-3.9%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Recreational Products · cohort 1 companies
Metric7811Activity
Op margin9.8%-0.8% medp25 -0.8% · p75 -0.8%top quartile
Net margin8.0%-2.6% medp25 -2.6% · p75 -2.6%top quartile
Gross margin23.0%24.3% medp25 17.6% · p75 36.7%below median
R&D / revenue3.1% medp25 3.1% · p75 3.1%
CapEx / revenue-3.9%3.1% medp25 3.1% · p75 3.1%bottom quartile
Debt / equity20.0%111.1% medp25 111.1% · p75 111.1%bottom quartile
Observations
IR observations
Mean EPS estimate7.88 TWD
Mean revenue estimate3,135,000,000 TWD
Mean EBIT estimate351,000,000 TWD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 00:23 UTC#831c6a15
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 00:25 UTCJob: e596d4b8