1799 易威


股價漲跌幅
202220212020
易威-12.0%-7.0%-34.0%
0050-15.78%3.82%50.48%


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)
13.95 N/A N/A N/A N/A 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
2021202020192018201720162015201420132012
營業毛利率25.5631.379.8512.099.735.084.283.53-3.99-17.01
營業利益率-107.39-59.35-60.00-56.20-87.13-82.52-32.20-36.28-96.74-115.69
折舊負擔比率29.9525.3719.7210.9814.9711.593.213.9619.0022.11
稅前淨利率-86.00-68.30-74.51-79.99-87.78-85.11-32.29-38.22-131.70-119.80
股東權益報酬率-20.35-25.31-36.08-33.65-30.07-27.82-19.58-21.19-64.80-43.11
資產報酬率-13.29-15.08-23.31-27.06-24.99-25.06-18.39-17.66-46.15-35.00
本業收入比124.7186.8980.6070.4599.0997.13100.0094.2573.4896.46
業外獲益比-24.7113.1119.4029.850.612.870.004.6026.523.54
無形資產佔淨值比14.2412.6412.9522.620.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率32.6651.7934.098.7217.9241.1629.8828.4423.665.2313.405.6016.797.5923.369.829.87
營業利益率-154.17-114.57-126.73-134.19-74.93-14.16-139.03-77.42-58.13-60.99-62.26-53.76-64.80-33.77-54.64-84.85-67.91
稅前淨利率-158.24-123.49-135.06-145.390.75-23.05-157.51-87.97-61.46-107.73-66.47-56.92-69.72-109.73-43.68-82.34-67.18
本業收入比98.1893.4892.9891.18-5400.0060.0089.0986.6793.7556.8494.3495.0893.1030.67126.83102.90101.61
業外獲益比1.826.525.267.355400.0040.0010.9111.676.2543.165.664.926.9069.33-24.39-2.90-1.61

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)-128-158-171-163-215-154-67-125-72-45
自由現金流量(百萬)-311-208-207-252-279-242-323-417-122-75
稅後淨利(百萬)-150-173-272-242-292-255-145-101-166-114


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-1-42-494-42-35-60-16-48-54-13-61-43-71-2-33-58
自由現金流量(百萬)54-2-214-64-32-69-115-21-5-5715-57-107-82-10-85-76
稅後淨利(百萬)-52-44-50-615-21-53-54-46-91-52-66-63-92-34-63-54

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)19726836041937432846822710095
營業利益(百萬)-212-159-216-236-326-271-151-82-97-109
稅後淨利(百萬)-150-173-272-242-292-255-145-101-166-114
EPS(完全稀釋)0.00-1.300.00-2.45-3.50-3.84-2.34-2.23-6.400.00
營收成長率(%)-26.49-25.56-14.0812.0314.02-29.91106.17127.005.26N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)353742477287356878888010884149958492
營業利益(百萬)-54-43-53-62-54-12-49-52-45-54-50-58-54-50-52-71-63
稅後淨利(百萬)-52-44-50-615-21-53-54-46-91-52-66-63-92-34-63-54
EPS(完全稀釋)-0.32-0.29-0.31-0.430.04-0.15-0.38-0.42-0.36-0.83-0.47-0.61-0.60-0.93-0.35-0.63-0.54
去年同期營收成長率(%)-51.39-57.4720.00-30.88-7.69-1.14-56.25-37.04-7.14-40.94-15.7928.57-8.700.000.000.00-
去年同期營業利益成長率(%)0.00-258.33-8.16-19.23-20.0077.782.0010.3416.67-8.003.8518.3114.290.000.000.00-
去年同期稅後淨利成長率(%)-1140.00-109.525.66-12.96110.8776.92-1.9218.1826.981.09-52.94-4.76-16.670.000.000.00-
去年同期EPS成長率(%)-900.00-93.3318.42-2.38111.1181.9319.1531.1540.0010.75-34.293.17-11.110.000.000.00-
較上季營收成長率(%)-5.41-11.90-10.64-34.72-17.24148.57-48.53-12.82-11.3610.00-25.9328.57-43.6256.8413.10-8.700.00
較上季營業利益成長率(%)-25.5818.8714.52-14.81-350.0075.515.77-15.5616.67-8.0013.79-7.41-8.003.8526.76-12.700.00
較上季稅後淨利成長率(%)-18.1812.0018.03-1320.00123.8160.381.85-17.3949.45-75.0021.21-4.7631.52-170.5946.03-16.670.00
較上季EPS成長率(%)-10.346.4527.91-1175.00126.6760.539.52-16.6756.63-76.6022.95-1.6735.48-165.7144.44-16.670.00

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(%)
2022/4-68.73-58.51-52.162019/123.39-50.7-14.12
2022/3118.43-61.18-51.042019/1182.6294.38-6.56
2022/1~2-28.65-35.78-35.772019/10-39.11-68.29-11.95
2021/12-64.31-78.84-26.292019/9-18.951.360.35
2021/11119.92-3.94-18.52019/8231.5564.680.22
2021/109.97-69.99-19.962019/7-80.83-72.14-6.62
2021/9-50.62317.91-11.372019/6147.7421.578.69
2021/84.56-20.08-15.112019/52.4554.473.7
2021/7115.5240.94-14.432019/4-13.9324.57-3.43
2021/6-71.0955.63-18.852019/3-5.1128.77-9.18
2021/5109.11-30.19-21.442019/1~25.02-20.57-20.57
2021/4-70.75-50.02-18.242018/12307.7230.8111.93
2021/3213.06109.75-7.962018/11-70.2-32.65-1.53
2021/1~2-7.43-50.1-50.12018/1094.62137.160.95
2020/1262.06-2.43-25.642018/931.67-48.18-10.3
2020/11-31.3-37.75-28.172018/8-43.91-29.52-1.16
2020/101431.7865.47-27.042018/7-16.37558.823.25
2020/9-90.55-93.42-33.432018/6214.7811.92-13.75
2020/884.43-43.54-25.752018/5-17.36-54.89-20.8
2020/7137.981.49-22.422018/4-11.03-34.7-11.38
2020/6-87.03-91.82-23.852018/3-16.38104.25-4.37
2020/549.7156.187.072018/1~2-44.1-17.53-17.52
2020/422.766.88-3.972017/12-16.99-15.2314.2
2020/30.95-25.06-7.032017/114.9-50.5216.69
2020/1~2-45.051.731.732017/10-57.48-7.2430.95

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
-0.32-0.29-0.103

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.6012.957.216.449.009.026.793.966.517.01
存貨周轉率5.679.3854.4332.5815.5410.6011.384.551.731.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.761.011.141.382.163.592.373.012.883.811.762.341.452.171.751.381.65
存貨周轉率1.090.871.251.662.021.951.292.383.745.104.0912.4212.3010.053.618.318.35

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.280.310.410.210.180.150.030.110.300.27
金融負債(百萬)01710210023108002520
營收淨額(百萬)19726836041937432846822710095
利息保障倍數-9.55-10.37-13.65-176.40-136.83-392.070.00-411.80-115.45-288.87
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)19726836041937432846822710095
推銷費用(百萬)111241716121010
管理費用(百萬)23202534508766503526
研發費(百萬)23822222525030818389284857
推銷費用率(%)0.510.370.280.481.075.183.425.2910.0010.53
管理費用率(%)11.687.466.948.1113.3726.5214.1022.0335.0027.37
研發費用率(%)120.8182.8462.5059.6782.3555.7919.0212.3348.0060.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)353742477287356878888010884149958492
推銷費用(百萬)00-202000101000101
管理費用(百萬)10576555554677951010
研發費(百萬)5556636059435466585454566252686961
推銷費用率(%)0.000.00-4.760.002.780.000.000.001.280.001.250.000.000.001.050.001.09
管理費用率(%)28.5713.5116.6712.776.945.7514.297.356.414.557.506.488.336.045.2611.9010.87
研發費用率(%)157.14151.35150.00127.6681.9449.43154.2997.0674.3661.3667.5051.8573.8134.9071.5882.1466.30

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
1799-易威OOXOOXXXXX
14年16.34億95.62%30.66%0.0%12.55%-88百萬-24.96%


易威熱門網頁

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。