1731 美吾華


股價漲跌幅
20222021202020192018
美吾華-1.0%13.0%27.0%8.0%-14.0%
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)
19.25 1.09% 19.46 22.38 16.26% 8.68% 20.92

  • 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66.6663.4860.8557.3642.9942.9846.0545.7235.03
營業利益率15.4915.9913.4412.2510.098.838.266.185.00
折舊負擔比率2.333.103.452.581.842.012.122.271.46
稅前淨利率16.4319.4912.259.907.307.456.927.774.62
股東權益報酬率8.479.415.794.364.935.254.584.733.82
資產報酬率6.526.723.883.043.453.613.213.362.71
本業收入比94.3481.73109.63124.32138.26118.69118.9579.17108.57
業外獲益比5.6617.79-9.63-23.42-38.26-18.69-18.9520.83-8.57
無形資產佔淨值比0.040.040.000.070.000.000.000.000.00

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66.4166.9967.8666.7564.9161.5964.7863.7363.7662.3861.0359.5160.6953.2859.7358.3558.0943.0042.0442.70
營業利益率18.969.8814.2218.1520.2210.1418.5714.5420.419.4815.7412.7115.295.6216.3713.3813.609.7610.809.79
稅前淨利率18.918.0517.2621.5719.288.7020.9331.4218.133.5013.8412.7217.37-0.2715.5112.3012.044.0310.466.74
本業收入比100.00122.2281.3683.58103.33117.3988.5246.67112.50255.56113.89100.0087.27-1600.00104.76105.88110.81237.50104.65144.44
業外獲益比-0.00-22.2216.9516.42-5.00-17.3911.4853.33-12.50-166.67-13.890.0012.731600.00-4.76-8.82-13.51-137.50-2.33-44.44

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)26324021722822675156204122
自由現金流量(百萬)5227952-1811813-61273-24
稅後淨利(百萬)164171101768691798164


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)2310036478054114138-6611529105-31991735666147-23
自由現金流量(百萬)-413611872-174-17208843-359565-72293425-1069116-24
稅後淨利(百萬)5020455446194867373272942-932252893619

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)128910651101112315751443136912331512
營業利益(百萬)2001701481381591271137676
稅後淨利(百萬)164171101768691798164
EPS(完全稀釋)1.231.280.750.570.650.680.590.600.48
營收成長率(%)21.03-3.27-1.96-28.709.155.4111.03-18.45N/A
營業利益成長率(%)17.6514.867.25-13.2125.2012.3948.680.00N/A
稅後淨利成長率(%)-4.0969.3132.89-11.63-5.4915.19-2.4726.56N/A
EPS成長率(%)-3.9170.6731.58-12.31-4.4115.25-1.6725.00N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)338330340311309270292239265247259280315277270273303385416396
營業利益(百萬)6433485662275435542341364816443641384539
稅後淨利(百萬)5020455446194867373272942-932252893619
EPS(完全稀釋)0.370.150.340.400.350.140.360.510.270.020.200.220.31-0.070.240.190.210.070.270.15
去年同期營收成長率(%)9.3922.2216.4430.1316.609.3112.74-14.64-15.87-10.83-4.072.563.96-28.05-35.10-31.06----
去年同期營業利益成長率(%)3.2322.22-11.1160.0014.8117.3931.71-2.7812.5043.75-6.820.0017.07-57.89-2.22-7.69----
去年同期稅後淨利成長率(%)8.705.26-6.25-19.4024.32533.3377.78131.03-11.90133.33-15.6216.0050.00-200.00-11.1131.58----
去年同期EPS成長率(%)5.717.14-5.56-21.5729.63600.0080.00131.82-12.90128.57-16.6715.7947.62-200.00-11.1126.67----
較上季營收成長率(%)2.42-2.949.320.6514.44-7.5322.18-9.817.29-4.63-7.50-11.1113.722.59-1.10-9.90-21.30-7.455.05-
較上季營業利益成長率(%)93.94-31.25-14.29-9.68129.63-50.0054.29-35.19134.78-43.9013.89-25.00200.00-63.6422.22-12.207.89-15.5615.38-
較上季稅後淨利成長率(%)150.00-55.56-16.6717.39142.11-60.42-28.3681.081133.33-88.89-6.90-30.95566.67-128.1228.00-10.71211.11-75.0089.47-
較上季EPS成長率(%)146.67-55.88-15.0014.29150.00-61.11-29.4188.891250.00-90.00-9.09-29.03542.86-129.1726.32-9.52200.00-74.0780.00-

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(%)
2022/4-5.69-20.681.322019/127.39-5.34-2.0
2022/313.455.19.642019/11-9.08-12.66-1.72
2022/1~2-43.911.6111.62019/106.54-14.19-0.69
2021/12-4.121.9221.012019/9-8.72-4.220.9
2021/1113.5527.1220.932019/8-2.66-8.041.46
2021/10-11.8117.2520.292019/7-1.69-0.22.83
2021/99.3416.9120.622019/61.77-0.053.3
2021/8-10.527.3321.142019/5-7.0-7.393.94
2021/725.2426.3823.432019/4-0.817.066.81
2021/6-5.071.6422.882019/329.293.234.01
2021/5-14.5139.927.682019/1~2-46.534.364.36
2021/424.9755.9425.122018/12-0.9-30.86-28.67
2021/35.0510.4216.432018/11-10.67-36.66-28.48
2021/1~2-29.919.2519.252018/1018.93-14.62-27.6
2020/120.09.19-3.222018/9-12.36-39.09-28.87
2020/114.7417.28-4.242018/85.63-31.48-27.54
2020/10-12.071.8-6.032018/7-1.55-34.5-26.93
2020/90.3823.36-6.812018/6-5.7-33.62-25.58
2020/85.3612.17-9.952018/517.56-21.63-23.82
2020/70.723.63-12.792018/4-12.51-37.65-24.35
2020/630.651.14-15.292018/314.49-29.64-19.67
2020/5-4.71-21.21-18.292018/1~2-33.97-14.13-14.12
2020/4-11.5-23.1-17.652017/12-9.2-8.969.14
2020/315.99-13.8-15.982017/1120.412.3311.09
2020/1~2-32.47-16.96-16.952017/10-15.150.9510.96

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
64.060.06.6666
2021Q4(百萬)2020Q4(百萬)YoY(%)
27.023.017.391
2021Q3(百萬)2020Q3(百萬)YoY(%)
59.061.0-3.278

EPS較上季
2022Q1(元)2021Q4(元)比率
0.370.151.4666

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.152.271.601.592.242.192.232.032.55
存貨周轉率2.122.162.102.013.192.792.892.984.56

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q3
應收帳款周轉率1.391.291.311.181.161.021.11
存貨周轉率0.480.460.480.530.640.600.56

償債能力-近10年
202120202019201820172016201520142013
負債比0.260.240.360.360.320.340.340.320.34
金融負債(百萬)00000000300
營收淨額(百萬)128910651101112315751443136912331512
利息保障倍數40.8741.4926.2523.4128.6525.8522.7417.7611.86
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)128910651101112315751443136912331512
推銷費用(百萬)541402411397401375394362352
管理費用(百萬)101104106110117117124126107
研發費(百萬)000000000
推銷費用率(%)41.9737.7537.3335.3525.4625.9928.7829.3623.28
管理費用率(%)7.849.779.639.807.438.119.0610.227.08
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)338330340311309270292239265247259280315277270273303385416396
推銷費用(百萬)13715814112711510911092919792105117100919710995101102
管理費用(百萬)2430232523302525242826262632262626332928
研發費(百萬)00000000000000000000
推銷費用率(%)40.5347.8841.4740.8437.2240.3737.6738.4934.3439.2735.5237.5037.1436.1033.7035.5335.9724.6824.2825.76
管理費用率(%)7.109.096.768.047.4411.118.5610.469.0611.3410.049.298.2511.559.639.528.588.576.977.07
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
1731-美吾華OOOOOXOXXX
21年13.29億33.4%23.71%0.0%14.82%206百萬9.76%

融資使用率
日期股價融資使用率
2022-05-19 -19.253.58%
2022-05-1819.353.64%
2022-05-1719.23.83%
2022-05-1619.153.91%
2022-05-1319.154.03%
2022-05-1218.654.04%
2022-05-1119.14.61%
2022-05-1019.34.64%
2022-05-0919.254.68%
2022-05-0620.255.62%
2022-05-0520.45.63%
2022-05-0420.255.80%
2022-05-0320.555.99%
2022-04-2920.96.03%
2022-04-2821.16.86%
2022-04-2721.77.17%
2022-04-2620.957.12%
2022-04-2522.07.60%
2022-04-2222.310.20%
2022-04-2120.35.44%
2022-04-2020.055.19%
2022-04-1920.15.24%
2022-04-1820.35.23%
2022-04-1519.84.32%
2022-04-1419.74.16%
2022-04-1319.754.20%
2022-04-1219.654.19%
2022-04-1119.74.20%
2022-04-0819.94.19%
2022-04-0719.854.17%
2022-04-0619.754.08%
2022-04-0119.84.24%
2022-03-3119.94.24%
2022-03-3019.954.25%
2022-03-2919.84.15%
2022-03-2820.04.25%
2022-03-2519.94.28%
2022-03-2420.054.29%
2022-03-2320.04.39%
2022-03-2220.14.39%
2022-03-2120.054.23%
2022-03-1820.04.22%
2022-03-1719.754.21%
2022-03-1619.654.21%
2022-03-1519.64.22%
2022-03-1419.84.26%
2022-03-1119.64.23%
2022-03-1019.654.23%
2022-03-0919.554.25%
2022-03-0819.454.26%
2022-03-0719.64.35%
2022-03-0420.04.58%
2022-03-0320.254.67%
2022-03-0220.24.80%
2022-03-0120.24.84%
2022-02-2520.03.66%
2022-02-2419.53.70%
2022-02-2319.84.37%
2022-02-2219.64.56%
2022-02-2119.74.72%
2022-02-1819.754.72%
2022-02-1719.654.76%
2022-02-1619.654.77%
2022-02-1519.554.85%
2022-02-1419.455.08%
2022-02-1119.755.40%
2022-02-1019.75.43%
2022-02-0919.63.96%
2022-02-0819.23.76%
2022-02-0719.23.76%
2022-01-2618.93.76%
2022-01-2518.93.75%
2022-01-2419.03.81%
2022-01-2119.053.83%
2022-01-2019.34.04%
2022-01-1919.254.07%
2022-01-1819.354.14%
2022-01-1719.454.14%
2022-01-1419.44.18%
2022-01-1319.554.58%
2022-01-1219.54.59%
2022-01-1119.54.61%
2022-01-1019.955.67%
2022-01-0719.45.42%
2022-01-0619.355.56%
2022-01-0519.455.75%
2022-01-0419.555.79%
2022-01-0319.55.81%
2021-12-3019.555.68%
2021-12-2919.55.68%
2021-12-2819.455.68%
2021-12-2719.45.81%
2021-12-2419.556.04%
2021-12-2319.65.96%
2021-12-2219.455.82%
2021-12-2119.45.81%
2021-12-2019.45.81%
2021-12-1719.356.09%
2021-12-1619.56.07%
2021-12-1519.26.10%
2021-12-1419.26.09%
2021-12-1319.46.06%
2021-12-1019.456.06%
2021-12-0919.256.04%
2021-12-0819.256.06%
2021-12-0719.36.32%
2021-12-0619.456.28%
2021-12-0318.954.02%
2021-12-0218.954.01%
2021-12-0118.954.12%
2021-11-3019.14.12%
2021-11-2919.44.20%
2021-11-2619.34.32%
2021-11-2519.254.30%
2021-11-2419.34.33%
2021-11-2319.14.10%
2021-11-2219.24.09%
2021-11-1919.24.08%
2021-11-1819.24.09%
2021-11-1719.154.09%
2021-11-1619.14.04%
2021-11-1519.14.05%
2021-11-1219.14.07%
2021-11-1119.254.06%
2021-11-1019.44.04%
2021-11-0919.64.07%
2021-11-0819.654.04%
2021-11-0519.554.04%
2021-11-0419.54.06%
2021-11-0319.64.06%
2021-11-0219.54.06%
2021-11-0119.54.07%
2021-10-2919.254.01%
2021-10-2819.24.04%
2021-10-2719.24.05%
2021-10-2619.24.05%
2021-10-2519.24.06%
2021-10-2219.14.01%
2021-10-2119.14.02%
2021-10-2019.154.02%
2021-10-1919.154.03%
2021-10-1819.254.03%
2021-10-1518.954.00%
2021-10-1418.854.00%
2021-10-1318.74.00%
2021-10-1218.754.01%
2021-10-0818.854.01%
2021-10-0718.74.00%
2021-10-0618.54.01%
2021-10-0518.454.04%
2021-10-0418.64.01%
2021-10-0118.554.05%
2021-09-3019.04.06%
2021-09-2918.954.06%
2021-09-2819.04.08%
2021-09-2719.04.04%
2021-09-2418.84.04%
2021-09-2318.354.10%
2021-09-2218.54.14%
2021-09-1718.754.15%
2021-09-1618.84.16%
2021-09-1518.754.12%
2021-09-1418.654.06%
2021-09-1318.454.10%
2021-09-1018.34.10%
2021-09-0918.44.10%
2021-09-0818.54.18%
2021-09-0718.84.17%
2021-09-0618.454.14%
2021-09-0318.54.17%
2021-09-0218.54.20%
2021-09-0118.74.19%
2021-08-3118.354.35%
2021-08-3018.054.43%
2021-08-2717.94.43%
2021-08-2618.04.53%
2021-08-2517.954.50%
2021-08-2418.14.41%
2021-08-2317.654.47%
2021-08-2017.254.55%
2021-08-1917.354.76%
2021-08-1817.554.78%
2021-08-1717.64.79%
2021-08-1617.94.71%
2021-08-1318.454.81%
2021-08-1218.84.73%
2021-08-1118.74.73%
2021-08-1018.94.75%
2021-08-0919.14.69%
2021-08-0619.154.76%
2021-08-0519.14.79%
2021-08-0419.04.87%
2021-08-0318.954.89%
2021-08-0219.95.11%
2021-07-3019.855.05%
2021-07-2919.95.53%
2021-07-2819.65.67%
2021-07-2719.85.84%
2021-07-2619.95.89%
2021-07-2319.755.95%
2021-07-2219.456.04%
2021-07-2119.456.06%
2021-07-2019.86.04%
2021-07-1919.756.43%
2021-07-1619.656.49%
2021-07-1519.656.25%
2021-07-1419.256.35%
2021-07-1319.56.36%
2021-07-1219.76.14%
2021-07-0919.856.14%
2021-07-0820.06.15%
2021-07-0719.756.41%
2021-07-0620.17.05%
2021-07-0520.27.27%
2021-07-0220.157.34%
2021-07-0120.17.30%
2021-06-3020.07.41%
2021-06-2919.957.55%
2021-06-2820.157.46%
2021-06-2520.157.41%
2021-06-2420.37.15%
2021-06-2320.07.17%
2021-06-2220.057.36%
2021-06-2119.957.52%
2021-06-1820.258.15%
2021-06-1720.357.84%
2021-06-1620.37.80%
2021-06-1520.358.01%
2021-06-1120.67.94%
2021-06-1020.68.13%
2021-06-0920.78.38%
2021-06-0821.359.62%
2021-06-0722.010.04%
2021-06-0421.29.04%
2021-06-0320.758.39%
2021-06-0220.958.63%
2021-06-0120.558.22%
2021-05-3120.58.25%
2021-05-2820.558.72%
2021-05-2720.658.64%

美吾華熱門網頁

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。