1786 科妍


股價漲跌幅
20222021202020192018
科妍-14.0%-19.0%74.0%7.0%79.0%
0050-15.64%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)
42.4 -24.13% 32.17 37.0 -12.74% 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
  • 本益比法估值不適用於景氣循環股
  • 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
2021202020192018201720162015201420132012
營業毛利率67.6273.5369.7665.8259.1455.7058.7450.2257.7061.38
營業利益率24.1231.4130.6524.4712.0512.1815.16-22.3414.8725.45
折舊負擔比率10.283.002.976.067.759.217.5512.0311.4410.45
稅前淨利率22.9632.6630.6728.258.77-13.6317.66-13.9915.6425.76
股東權益報酬率7.139.269.908.721.90-2.855.56-2.105.3715.98
資產報酬率5.217.147.075.461.41-1.815.08-1.995.0114.09
本業收入比105.1796.71100.0087.10134.78-90.3285.11159.0996.7798.08
業外獲益比-5.173.950.0012.90-34.78190.3214.89-59.096.451.92
無形資產佔淨值比0.130.210.320.350.000.000.000.000.000.00

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59.5568.5663.3165.7073.5476.2874.4770.3772.1776.0169.2167.0565.1466.5058.6763.5771.2764.4757.5459.14
營業利益率16.1622.7220.2124.5429.8833.9530.9123.0236.8635.9127.3230.5227.5029.2914.091.3138.3626.145.706.61
稅前淨利率24.5822.6319.7622.2027.9033.3233.2326.1137.4635.3127.2630.4628.4531.5923.979.6537.0526.661.471.32
本業收入比64.00100.00104.00110.71106.45102.2792.5088.8997.56102.17100.00100.0096.6793.7555.5620.00102.56100.00300.00500.00
業外獲益比32.00-0.00-4.00-10.71-6.45-2.277.5011.112.44-2.17-0.00-0.003.336.2538.8980.00-2.560.00-200.00-400.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)9912620411216385023752
自由現金流量(百萬)22146-4228-190-126-65-265-3838
稅後淨利(百萬)1021281218717-2655-224063


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)581612432776-1841277249236073027291711
自由現金流量(百萬)64327044-1253614771-108107-25-15025-478-471-75-39-2
稅後淨利(百萬)2725203225353422364026253032164361811

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)
2021202020192018201720162015201420132012
營收(百萬)506467438330258228265158201201
營業利益(百萬)12214713481312840-353051
稅後淨利(百萬)1021281218717-2655-224063
EPS(完全稀釋)1.512.042.021.660.33-0.511.04-0.410.930.00
營收成長率(%)8.356.6232.7327.9113.16-13.9667.72-21.390.00N/A
營業利益成長率(%)-17.019.7065.43161.2910.71-30.00N/AN/A-41.18N/A
稅後淨利成長率(%)-20.315.7939.08411.76165.38N/A350.00N/A-36.51N/A
EPS成長率(%)-25.980.9921.69403.03N/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1001401271271111321211041101301031011041027351104875468
營業利益(百萬)1632263133453724404728312930101402335
稅後淨利(百萬)2725203225353422364026253032164361811
EPS(完全稀釋)0.410.380.300.520.400.580.560.390.630.690.440.440.530.600.310.070.690.340.020.02
去年同期營收成長率(%)-9.916.064.9622.120.911.5417.482.975.7727.4541.1098.040.0017.2435.19-25.00----
兩季平均(YOY)營收成長率(%)-1.935.5113.5411.521.239.5110.224.3716.6134.2769.5749.028.6226.215.09-----
去年同期EPS成長率(%)2.50-34.48-46.4333.33-36.51-15.9427.27-11.3618.8715.0041.94528.57-23.1976.471450.00250.00----
兩季平均(YOY)EPS成長率(%)-15.99-40.45-6.55-1.59-26.225.677.963.7616.9428.47285.25252.6926.64763.24850.00-----
較上季營收成長率(%)-28.5710.240.0014.41-15.919.0916.35-5.45-15.3826.211.98-2.881.9639.7343.14-50.9619.5461.11-20.59-
較上季EPS成長率(%)7.8926.67-42.3130.00-31.033.5743.59-38.10-8.7056.820.00-16.98-11.6793.55342.86-89.86102.941600.000.00-

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(%)
2022/4-43.944.97-6.592019/1234.0926.6932.85
2022/3144.1-1.2-9.762019/111.3313.333.73
2022/1~216.45-18.99-18.982019/1022.3548.5136.51
2021/1280.535.298.282019/9-2.1241.2535.14
2021/1110.724.025.02019/8-18.0144.1234.48
2021/10-16.87-32.993.52019/7-17.2337.1733.31
2021/9-25.4772.39.062019/656.12154.9832.59
2021/877.67-21.444.212019/531.3180.6915.9
2021/7-42.4815.2911.682019/4-36.8350.636.79
2021/627.217.5811.232019/362.388.420.33
2021/539.4266.6312.352019/1~2-50.3-3.54-3.54
2021/4-47.256.492.362018/1219.9217.2527.53
2021/3153.6715.911.292018/1132.8267.8929.16
2021/1~2-26.22-10.83-10.822018/1016.36-15.925.24
2020/1265.46-3.546.622018/9-0.135.7932.62
2020/11-40.19-21.838.02018/8-21.9625.2636.36
2020/10113.7632.4411.362018/753.8583.2837.85
2020/9-66.02-24.198.722018/610.6312.1131.81
2020/8160.77118.3612.472018/59.47-22.1435.05
2020/7-46.33-31.34-1.452018/4-54.53-49.4250.61
2020/697.035.884.262018/3-4.7685.03112.56
2020/5-10.89-16.13.772018/1~21.42128.9128.89
2020/4-42.5823.648.52017/1271.71115.1613.19
2020/3148.1836.025.152017/11-33.46-33.055.31
2020/1~2-49.89-11.49-11.492017/1046.3923.1411.79

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
25.031.0-19.35
2021Q4(百萬)2020Q4(百萬)YoY(%)
32.044.0-27.27
2021Q3(百萬)2020Q3(百萬)YoY(%)
25.040.0-37.5

EPS較上季
2022Q1(元)2021Q4(元)比率
0.410.380.0789

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.917.246.515.285.264.045.837.338.388.75
存貨周轉率2.543.143.543.023.152.431.921.151.422.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.661.991.961.761.541.631.621.671.692.061.481.531.591.751.881.422.382.271.642.13
存貨周轉率0.500.590.780.910.670.720.851.030.990.900.920.930.910.870.850.590.980.900.610.67

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.360.260.270.360.410.340.120.060.040.13
金融負債(百萬)6030043449931126000
營收淨額(百萬)506467438330258228265158201201
利息保障倍數15.3921.4221.9835.706.41-5.06201.74-1301.651012.7417229.70
長期銀行借款占稅後淨利比2.940.000.004.1724.820.450.450.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)506467438330258228265158201201
推銷費用(百萬)94847544363041392620
管理費用(百萬)60535344473949393426
研發費(百萬)66604348393025372627
推銷費用率(%)18.5817.9917.1213.3313.9513.1615.4724.6812.949.95
管理費用率(%)11.8611.3512.1013.3318.2217.1118.4924.6816.9212.94
研發費用率(%)13.0412.859.8214.5515.1213.169.4323.4212.9413.43

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1001401271271111321211041101301031011041027351104875468
推銷費用(百萬)153319202227202215301813131397158813
管理費用(百萬)1515171612131612121512131312121010171011
研發費(百萬)1316191715151715127131013131214991112
推銷費用率(%)15.0023.5714.9615.7519.8220.4516.5321.1513.6423.0817.4812.8712.5012.7512.3313.7314.429.2014.8119.12
管理費用率(%)15.0010.7113.3912.6010.819.8513.2211.5410.9111.5411.6512.8712.5011.7616.4419.619.6219.5418.5216.18
研發費用率(%)13.0011.4314.9613.3913.5111.3614.0514.4210.915.3812.629.9012.5012.7516.4427.458.6510.3420.3717.65

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
1786-科妍OXXOOOOXXX
9年6.62億71.43%25.27%0.0%63.14%129百萬7.36%

融資使用率
日期股價融資使用率
2022-05-24 -42.43.57%
2022-05-2342.63.58%
2022-05-2042.553.56%
2022-05-1942.553.56%
2022-05-1842.73.54%
2022-05-1742.653.61%
2022-05-1642.553.62%
2022-05-1342.53.61%
2022-05-1242.03.61%
2022-05-1142.53.62%
2022-05-1043.353.64%
2022-05-0942.33.67%
2022-05-0642.953.71%
2022-05-0543.73.72%
2022-05-0442.93.72%
2022-05-0342.93.75%
2022-04-2942.653.75%
2022-04-2842.63.77%
2022-04-2742.23.78%
2022-04-2643.93.88%
2022-04-2544.54.01%
2022-04-2246.354.01%
2022-04-2143.03.83%
2022-04-2042.453.83%
2022-04-1942.03.83%
2022-04-1842.43.84%
2022-04-1542.53.82%
2022-04-1443.253.81%
2022-04-1342.953.81%
2022-04-1241.03.87%
2022-04-1140.453.87%
2022-04-0840.853.89%
2022-04-0740.74.01%
2022-04-0641.54.02%
2022-04-0142.44.06%
2022-03-3142.454.09%
2022-03-3042.74.11%
2022-03-2941.34.10%
2022-03-2841.154.38%
2022-03-2541.454.36%
2022-03-2441.54.39%
2022-03-2341.854.35%
2022-03-2241.54.33%
2022-03-2141.554.31%
2022-03-1841.554.31%
2022-03-1741.74.32%
2022-03-1641.64.33%
2022-03-1541.04.36%
2022-03-1440.754.38%
2022-03-1141.454.44%
2022-03-1041.64.55%
2022-03-0941.154.59%
2022-03-0841.54.58%
2022-03-0742.94.74%
2022-03-0444.654.71%
2022-03-0344.754.73%
2022-03-0244.34.75%
2022-03-0143.84.74%
2022-02-2543.54.73%
2022-02-2444.254.71%
2022-02-2346.84.86%
2022-02-2246.84.99%
2022-02-2147.44.99%
2022-02-1847.44.97%
2022-02-1747.54.97%
2022-02-1647.54.97%
2022-02-1547.54.96%
2022-02-1448.25.00%
2022-02-1148.65.01%
2022-02-1048.55.00%
2022-02-0948.25.00%
2022-02-0848.05.00%
2022-02-0747.55.00%
2022-01-2647.355.01%
2022-01-2547.04.95%
2022-01-2447.854.96%
2022-01-2147.84.95%
2022-01-2048.354.97%
2022-01-1948.34.99%
2022-01-1848.855.10%
2022-01-1748.955.10%
2022-01-1448.755.11%
2022-01-1349.15.12%
2022-01-1249.35.18%
2022-01-1149.55.28%
2022-01-1049.05.38%
2022-01-0748.95.38%
2022-01-0649.15.50%
2022-01-0549.355.51%
2022-01-0449.75.51%
2022-01-0349.255.51%
2021-12-3049.65.50%
2021-12-2949.55.53%
2021-12-2849.755.52%
2021-12-2749.65.52%
2021-12-2449.65.58%
2021-12-2349.555.58%
2021-12-2249.655.59%
2021-12-2149.85.59%
2021-12-2049.85.58%
2021-12-1750.25.64%
2021-12-1649.95.65%
2021-12-1550.05.69%
2021-12-1449.955.57%
2021-12-1349.75.60%
2021-12-1049.85.65%
2021-12-0949.45.61%
2021-12-0849.65.66%
2021-12-0749.35.66%
2021-12-0649.85.64%
2021-12-0350.05.64%
2021-12-0250.25.62%
2021-12-0150.45.63%
2021-11-3050.45.72%
2021-11-2950.15.73%
2021-11-2650.85.75%
2021-11-2551.75.74%
2021-11-2451.95.72%
2021-11-2352.35.72%
2021-11-2251.65.80%
2021-11-1951.55.83%
2021-11-1850.65.87%
2021-11-1749.35.80%
2021-11-1649.85.85%
2021-11-1549.55.73%
2021-11-1248.85.76%
2021-11-1149.55.77%
2021-11-1049.855.86%
2021-11-0948.855.92%
2021-11-0848.755.90%
2021-11-0548.955.95%
2021-11-0449.355.96%
2021-11-0349.05.95%
2021-11-0248.95.93%
2021-11-0149.25.93%
2021-10-2948.85.97%
2021-10-2849.056.06%
2021-10-2748.96.56%
2021-10-2649.16.56%
2021-10-2549.056.58%
2021-10-2249.46.58%
2021-10-2149.156.56%
2021-10-2049.66.54%
2021-10-1949.26.59%
2021-10-1848.96.65%
2021-10-1548.86.62%
2021-10-1448.656.64%
2021-10-1348.46.64%
2021-10-1248.856.67%
2021-10-0849.06.66%
2021-10-0748.96.73%
2021-10-0648.76.73%
2021-10-0548.16.75%
2021-10-0448.06.86%
2021-10-0154.37.00%
2021-09-3055.47.03%
2021-09-2955.36.98%
2021-09-2856.27.01%
2021-09-2756.07.06%
2021-09-2456.56.95%
2021-09-2354.66.96%
2021-09-2254.97.02%
2021-09-1754.97.09%
2021-09-1655.27.06%
2021-09-1555.37.04%
2021-09-1455.87.09%
2021-09-1355.17.07%
2021-09-1055.07.07%
2021-09-0954.47.29%
2021-09-0853.57.52%
2021-09-0754.17.70%
2021-09-0654.17.74%
2021-09-0354.67.87%
2021-09-0254.47.85%
2021-09-0155.07.90%
2021-08-3154.77.93%
2021-08-3054.97.92%
2021-08-2756.07.92%
2021-08-2656.07.92%
2021-08-2556.47.90%
2021-08-2455.87.98%
2021-08-2354.98.01%
2021-08-2054.08.00%
2021-08-1954.98.05%
2021-08-1854.28.05%
2021-08-1754.98.02%
2021-08-1655.58.03%
2021-08-1355.98.12%
2021-08-1256.38.16%
2021-08-1155.78.16%
2021-08-1057.38.27%
2021-08-0957.98.29%
2021-08-0658.88.88%
2021-08-0558.58.89%
2021-08-0459.28.87%
2021-08-0359.58.87%
2021-08-0258.98.92%
2021-07-3058.58.92%
2021-07-2959.08.89%
2021-07-2857.69.06%
2021-07-2757.49.09%
2021-07-2658.19.22%
2021-07-2356.89.15%
2021-07-2257.19.11%
2021-07-2156.89.17%
2021-07-2055.99.14%
2021-07-1956.29.38%
2021-07-1653.69.35%
2021-07-1553.89.38%
2021-07-1453.89.38%
2021-07-1353.89.42%
2021-07-1254.09.44%
2021-07-0954.09.44%
2021-07-0854.49.44%
2021-07-0754.39.49%
2021-07-0654.89.50%
2021-07-0553.89.61%
2021-07-0254.39.65%
2021-07-0153.99.72%
2021-06-3054.79.78%
2021-06-2954.19.78%
2021-06-2853.89.76%
2021-06-2553.89.86%
2021-06-2453.79.86%
2021-06-2354.09.91%
2021-06-2253.59.91%
2021-06-2153.29.91%
2021-06-1853.89.90%
2021-06-1753.99.91%
2021-06-1653.89.95%
2021-06-1554.09.94%
2021-06-1153.89.94%
2021-06-1054.19.95%
2021-06-0953.310.03%
2021-06-0852.010.09%
2021-06-0751.510.15%
2021-06-0451.710.16%
2021-06-0352.310.10%
2021-06-0253.310.17%
2021-06-0152.210.14%

科妍熱門網頁

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。