1626 艾美特-KY


股價漲跌幅
20222021202020192018
艾美特-KY-17.0%1.0%-7.0%122.0%-49.0%
0050-15.78%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
18.65 -5.68% 17.59 20.23 8.47% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
202120202019201820172016201520142013
營業毛利率11.0017.0119.4917.0517.3520.7518.9318.1320.23
營業利益率-3.602.402.860.64-0.463.09-0.57-1.793.38
折舊負擔比率4.053.704.184.314.444.174.703.472.80
稅前淨利率-3.472.433.180.680.073.24-1.12-2.715.57
股東權益報酬率-10.425.089.38-0.710.0510.07-3.27-10.5121.88
資產報酬率-2.962.103.790.860.804.12-0.23-3.128.74
本業收入比103.6898.6689.7894.44-657.1495.5251.6465.8560.58
業外獲益比-3.681.3410.225.56757.144.4848.3634.1539.42
無形資產佔淨值比0.060.090.130.240.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率13.044.939.4913.1712.9714.2412.6421.9014.0520.1319.0920.9516.9122.1615.3815.8016.1714.0715.6518.77
營業利益率-9.53-9.12-8.14-0.04-1.670.60-3.859.40-4.10-1.75-0.247.371.666.77-5.241.07-0.36-6.38-7.014.89
稅前淨利率27.29-8.26-7.69-0.22-1.830.81-4.659.36-3.30-3.061.617.831.906.44-5.412.78-2.41-3.68-6.574.22
本業收入比-34.98110.71105.7325.0089.3673.3382.93100.57123.3357.63-13.3394.1286.96105.2696.3038.1814.29174.29106.25116.11
業外獲益比134.98-10.71-5.7387.508.5126.6717.07-0.29-23.3342.37113.335.8813.04-5.262.7860.9184.13-74.29-6.25-16.11

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
202120202019201820172016201520142013
營運現金流量(百萬)4039214576723522082836-161275
自由現金流量(百萬)-266336204-310-7391798196-1221-265
稅後淨利(百萬)-307156252-154282-94-332612


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-415-219298441-480-736674518-63123-11190145212319496-356-341229391
自由現金流量(百萬)-486-463267434-504-434555571-355-69514572429-150170398-521-418-597287
稅後淨利(百萬)436-86-147-38-362-65274-55-50425444107-11347-55-46-115127

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
202120202019201820172016201520142013
營收(百萬)10157920710143106151002411032109681211812983
營業利益(百萬)-36622129068-46341-63-216438
稅後淨利(百萬)-307156252-154282-94-332612
EPS(完全稀釋)-2.111.112.00-0.120.031.98-0.77-2.715.08
營收成長率(%)10.32-9.23-4.455.90-9.140.58-9.49-6.66N/A
營業利益成長率(%)N/A-23.79326.47N/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)N/A-38.101780.00N/A-98.58400.00N/AN/AN/A
EPS成長率(%)N/A-44.50N/AN/A-98.48N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)19291701204438682544189817593739181219441869391024202063198939572606191419463540
營業利益(百萬)-184-155-166-2-4211-68352-74-34-428840140-10442-9-122-136173
稅後淨利(百萬)436-86-147-38-362-65274-55-50425444107-11347-55-46-115127
EPS(完全稀釋)2.99-0.59-1.01-0.27-0.260.01-0.461.96-0.40-0.410.032.090.360.88-0.930.38-0.45-0.38-0.941.04
去年同期營收成長率(%)-24.17-10.3816.203.4540.40-2.37-5.89-4.37-25.12-5.77-6.03-1.19-7.147.782.2111.78----
去年同期營業利益成長率(%)-338.10-1509.09-144.12-100.5743.24132.35-1600.0022.22-285.00-124.2996.15585.71544.44214.7523.53-75.72----
去年同期稅後淨利成長率(%)1311.11-4400.00-126.15-113.8734.55104.00-1725.007.87-225.00-146.73103.54440.43180.00332.611.74-62.99----
去年同期EPS成長率(%)1250.00-6000.00-119.57-113.7835.00102.44-1633.33-6.22-211.11-146.59103.23450.00180.00331.581.06-63.46----
較上季營收成長率(%)13.40-16.78-47.1652.0434.047.90-52.96106.35-6.794.01-52.2061.5717.303.72-49.7351.8436.15-1.64-45.03-
較上季營業利益成長率(%)-18.716.63-8200.0095.24-481.82116.18-119.32575.68-117.65-750.00-101.39620.00-71.43234.62-347.62566.6792.6210.29-178.61-
較上季稅後淨利成長率(%)606.9841.50-286.84-5.56-1900.00103.08-123.72598.18-10.00-1350.00-98.43477.27-58.88194.69-340.43185.45-19.5760.00-190.55-
較上季EPS成長率(%)606.7841.58-274.07-3.85-2700.00102.17-123.47590.002.44-1466.67-98.56480.56-59.09194.62-344.74184.44-18.4259.57-190.38-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/417.883.64-15.512019/12-14.96-28.29-4.44
2022/3219.53-25.71-24.152019/11-14.4921.36-2.6
2022/1~2-47.84-22.36-22.362019/10-11.31-1.94-3.96
2021/12-3.61-39.5110.32019/962.28-5.6-4.14
2021/11-25.6818.4815.172019/85.1717.35-3.97
2021/10-17.537.1614.992019/7-55.01-22.78-5.29
2021/971.9829.8615.682019/6-21.39-7.04-3.57
2021/8-32.0418.0414.312019/50.550.09-2.8
2021/7-46.692.5314.062019/419.442.51-3.83
2021/6-2.12-2.1115.512019/3127.78-0.93-7.15
2021/519.891.6221.322019/1~2-30.04-12.32-12.32
2021/4-15.513.5130.762018/1243.927.555.89
2021/3252.7226.9140.382018/11-30.91-8.935.76
2021/1~2-51.9559.8159.812018/10-14.6323.456.74
2020/1288.849.62-9.222018/9101.76-1.35.46
2020/11-32.78-32.61-12.572018/8-30.8-1.56.32
2020/10-0.06-14.26-11.132018/7-45.8310.696.84
2020/956.33-23.92-10.852018/6-15.3629.586.48
2020/8-40.97-21.02-9.342018/52.985.382.44
2020/7-49.140.71-8.442018/415.425.811.44
2020/61.6124.39-12.32018/3127.214.26-0.69
2020/533.92-3.76-20.072018/1~2-42.46-4.47-4.46
2020/4-5.54-27.74-26.082017/1221.856.6-9.13
2020/3250.23-8.63-25.112017/11-6.33-32.18-10.14
2020/1~2-30.05-40.57-40.572017/10-31.75-16.07-8.15

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
2.99-0.596.0677

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.354.685.786.736.907.285.895.366.76
存貨周轉率3.743.643.883.823.393.593.243.594.28

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.720.660.660.700.670.650.660.690.58
金融負債(百萬)1065315102518791075800243716281166
營收淨額(百萬)10157920710143106151002411032109681211812983
利息保障倍數-11.056.244.671.661.106.83-0.38-3.6216.85
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)10157920710143106151002411032109681211812983
推銷費用(百萬)10378981091116012011296150016731501
管理費用(百萬)285343429427417495479537482
研發費(百萬)120108146161164159160206204
推銷費用率(%)10.219.7510.7610.9311.9811.7513.6813.8111.56
管理費用率(%)2.813.734.234.024.164.494.374.433.71
研發費用率(%)1.181.171.441.521.641.441.461.701.57

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)19291701204438682544189817593739181219441869391024202063198939572606191419463540
推銷費用(百萬)268155221398264165196326211291192364243208276396279246307330
管理費用(百萬)118557983687276107879012511896127341441229795119
研發費(百萬)2727293330252726293634383936424438454042
推銷費用率(%)13.899.1110.8110.2910.388.6911.148.7211.6414.9710.279.3110.0410.0813.8810.0110.7112.8515.789.32
管理費用率(%)6.123.233.862.152.673.794.322.864.804.636.693.023.976.161.713.644.685.074.883.36
研發費用率(%)1.401.591.420.851.181.321.530.701.601.851.820.971.611.752.111.111.462.352.061.19

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
1626-艾美特-KYOOOXOXOOXX
9年14.55億19.11%67.4%0.0%19.93%105百萬57.2%

融資使用率
日期股價融資使用率
2022-05-19 -18.6510.06%
2022-05-1818.6510.03%
2022-05-1718.510.03%
2022-05-1618.5510.23%
2022-05-1318.7510.31%
2022-05-1218.5510.31%
2022-05-1120.2510.40%
2022-05-1019.9510.33%
2022-05-0919.810.30%
2022-05-0620.0510.29%
2022-05-0520.0510.25%
2022-05-0419.910.22%
2022-05-0319.910.22%
2022-04-2920.410.20%
2022-04-2820.410.20%
2022-04-2720.010.16%
2022-04-2619.810.12%
2022-04-2519.8510.11%
2022-04-2220.010.10%
2022-04-2120.410.11%
2022-04-2020.510.08%
2022-04-1920.610.09%
2022-04-1820.1510.09%
2022-04-1520.2510.09%
2022-04-1420.310.08%
2022-04-1320.210.08%
2022-04-1220.010.09%
2022-04-1120.110.08%
2022-04-0820.610.06%
2022-04-0720.010.05%
2022-04-0619.910.02%
2022-04-0119.910.00%
2022-03-3119.8510.00%
2022-03-3019.7510.00%
2022-03-2919.6510.03%
2022-03-2819.7510.07%
2022-03-2519.7510.07%
2022-03-2419.7510.08%
2022-03-2319.8510.08%
2022-03-2219.910.07%
2022-03-2120.1510.08%
2022-03-1820.010.08%
2022-03-1719.9510.09%
2022-03-1619.610.10%
2022-03-1519.7510.14%
2022-03-1419.910.16%
2022-03-1119.8510.14%
2022-03-1020.210.14%
2022-03-0919.810.13%
2022-03-0819.310.12%
2022-03-0720.4510.15%
2022-03-0420.8510.16%
2022-03-0321.010.13%
2022-03-0220.9510.13%
2022-03-0121.110.14%
2022-02-2520.810.14%
2022-02-2420.810.12%
2022-02-2321.0510.12%
2022-02-2221.010.12%
2022-02-2121.2510.28%
2022-02-1821.310.28%
2022-02-1721.410.32%
2022-02-1621.3510.31%
2022-02-1521.3510.31%
2022-02-1421.510.29%
2022-02-1121.510.24%
2022-02-1021.6510.24%
2022-02-0921.7510.22%
2022-02-0822.010.21%
2022-02-0721.410.07%
2022-01-2621.110.00%
2022-01-2521.09.94%
2022-01-2421.0510.39%
2022-01-2121.410.46%
2022-01-2022.0510.46%
2022-01-1921.310.46%
2022-01-1819.410.49%
2022-01-1719.2510.51%
2022-01-1419.210.50%
2022-01-1319.610.52%
2022-01-1219.610.49%
2022-01-1119.7510.48%
2022-01-1019.7510.48%
2022-01-0719.8510.63%
2022-01-0620.010.63%
2022-01-0520.7510.54%
2022-01-0421.5510.39%
2022-01-0322.3510.35%
2021-12-3022.7510.26%
2021-12-2922.910.33%
2021-12-2822.310.24%
2021-12-2720.39.98%
2021-12-2419.69.97%
2021-12-2319.19.88%
2021-12-2219.09.84%
2021-12-2119.09.84%
2021-12-2019.159.84%
2021-12-1719.159.84%
2021-12-1619.19.84%
2021-12-1519.09.83%
2021-12-1419.09.80%
2021-12-1319.159.83%
2021-12-1019.19.86%
2021-12-0919.259.87%
2021-12-0819.159.90%
2021-12-0719.159.90%
2021-12-0619.29.89%
2021-12-0319.159.88%
2021-12-0219.259.87%
2021-12-0119.49.88%
2021-11-3019.359.88%
2021-11-2919.259.88%
2021-11-2619.459.88%
2021-11-2519.259.87%
2021-11-2419.259.87%
2021-11-2319.39.87%
2021-11-2219.39.87%
2021-11-1919.49.87%
2021-11-1819.39.85%
2021-11-1719.159.85%
2021-11-1619.259.85%
2021-11-1519.159.85%
2021-11-1219.259.83%
2021-11-1119.359.86%
2021-11-1019.69.92%
2021-11-0919.69.93%
2021-11-0819.69.93%
2021-11-0519.69.91%
2021-11-0419.559.90%
2021-11-0319.759.91%
2021-11-0219.89.94%
2021-11-0119.89.97%
2021-10-2919.7510.04%
2021-10-2819.810.04%
2021-10-2719.8510.03%
2021-10-2620.0510.03%
2021-10-2520.010.03%
2021-10-2219.9510.00%
2021-10-2120.110.00%
2021-10-2019.8510.04%
2021-10-1919.99.92%
2021-10-1820.210.25%
2021-10-1520.210.23%
2021-10-1420.1510.23%
2021-10-1320.1510.20%
2021-10-1220.210.21%
2021-10-0820.210.19%
2021-10-0720.810.21%
2021-10-0620.7510.23%
2021-10-0520.9510.22%
2021-10-0421.7510.94%
2021-10-0121.7510.86%
2021-09-3022.010.90%
2021-09-2921.8510.89%
2021-09-2822.7510.85%
2021-09-2722.710.90%
2021-09-2422.8510.89%
2021-09-2322.6511.02%
2021-09-2222.710.99%
2021-09-1722.611.14%
2021-09-1622.611.18%
2021-09-1522.711.25%
2021-09-1424.111.21%
2021-09-1323.9511.13%
2021-09-1024.0511.08%
2021-09-0924.1511.07%
2021-09-0823.9511.09%
2021-09-0724.0511.05%
2021-09-0624.211.02%
2021-09-0324.3511.03%
2021-09-0224.211.01%
2021-09-0124.4511.01%
2021-08-3124.3511.00%
2021-08-3024.310.99%
2021-08-2724.0510.96%
2021-08-2624.0510.76%
2021-08-2524.410.73%
2021-08-2424.3511.00%
2021-08-2324.510.99%
2021-08-2024.1511.00%
2021-08-1923.011.04%
2021-08-1824.610.95%
2021-08-1724.510.94%
2021-08-1624.7510.92%
2021-08-1324.910.83%
2021-08-1225.210.75%
2021-08-1125.010.74%
2021-08-1025.2510.74%
2021-08-0925.510.71%
2021-08-0626.0510.70%
2021-08-0525.8510.69%
2021-08-0426.010.67%
2021-08-0325.7510.66%
2021-08-0226.010.66%
2021-07-3025.710.65%
2021-07-2925.9510.63%
2021-07-2826.010.59%
2021-07-2726.310.56%
2021-07-2626.610.50%
2021-07-2326.610.56%
2021-07-2226.510.57%
2021-07-2126.010.55%
2021-07-2026.710.41%
2021-07-1926.8510.41%
2021-07-1627.210.32%
2021-07-1527.010.29%
2021-07-1426.910.10%
2021-07-1326.8510.09%
2021-07-1226.310.79%
2021-07-0926.8510.78%
2021-07-0827.210.64%
2021-07-0727.410.60%
2021-07-0627.6510.53%
2021-07-0527.810.43%
2021-07-0227.4510.38%
2021-07-0127.5510.38%
2021-06-3027.410.33%
2021-06-2927.210.35%
2021-06-2827.410.36%
2021-06-2526.9510.35%
2021-06-2426.710.12%
2021-06-2325.29.89%
2021-06-2225.09.85%
2021-06-2124.89.86%
2021-06-1825.159.87%
2021-06-1725.29.89%
2021-06-1625.059.90%
2021-06-1525.09.95%
2021-06-1124.859.97%
2021-06-1024.810.01%
2021-06-0924.710.01%
2021-06-0825.010.01%
2021-06-0724.710.01%
2021-06-0424.710.01%
2021-06-0324.5510.01%
2021-06-0224.359.94%
2021-06-0124.19.97%
2021-05-3124.29.96%
2021-05-2824.1510.05%
2021-05-2724.010.05%


免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。