1806 冠軍


股價漲跌幅
20222021202020192018
冠軍-8.0%56.0%-9.0%-4.0%-16.0%
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)
11.4 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
  • 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23.5119.1522.9422.0628.4231.0531.3430.0031.0229.73
營業利益率0.67-9.71-6.49-8.040.701.783.964.476.12-0.84
折舊負擔比率12.5411.6910.6310.5811.5412.0010.969.687.827.23
稅前淨利率39.80-8.68-8.84-11.19-1.011.280.45-4.485.79-2.37
股東權益報酬率16.50-7.04-6.89-8.51-1.290.47-0.98-6.463.63-3.85
資產報酬率10.66-3.39-3.23-4.270.011.210.64-2.552.94-1.46
本業收入比1.72111.8273.4471.89-69.39137.50888.89-99.68105.5335.26
業外獲益比98.28-11.8226.7928.29171.43-39.06-785.19199.68-5.7764.74
無形資產佔淨值比1.511.561.671.671.700.000.000.000.000.00

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25.3021.9129.0727.6011.8543.6225.324.074.8720.8928.6329.805.5318.0626.6430.596.1333.1029.6130.65
營業利益率5.760.216.957.34-17.4011.291.25-19.45-34.84-5.820.673.74-35.83-10.97-4.975.13-31.863.995.175.66
稅前淨利率0.888.89149.401.97-27.5316.975.35-21.09-39.35-6.02-4.270.82-36.53-14.39-10.471.99-31.591.335.405.34
本業收入比614.292.534.69375.0062.8066.2222.4592.0888.5297.22-15.38458.3398.0475.8247.62257.58101.04305.8896.00105.71
業外獲益比-514.2997.4795.39-275.0036.5933.1177.557.9211.482.78115.38-358.331.9623.6352.38-157.58-1.04-200.004.00-5.71

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)303312071425438137461891051470
自由現金流量(百萬)1826243235-161349589300-445-145-408
稅後淨利(百萬)991-403-425-573-9234-73-501281-296


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)311116-16-13-57274210-2541012073454-888610360-107125171264
自由現金流量(百萬)58276677538335-23173207316015131-1071430-35-168-14140208
稅後淨利(百萬)-11431134-16-16911518-265-271-74-5914-307-171-1249-28746058

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)3206360947305026489649526048696371757292
營業利益(百萬)22-350-307-4043488240311439-61
稅後淨利(百萬)991-403-425-573-9234-73-501281-296
EPS(完全稀釋)2.270.00-0.98-1.32-0.210.08-0.17-1.150.640.00
營收成長率(%)-11.17-23.70-5.892.66-1.13-18.12-13.14-2.95-1.60N/A
營業利益成長率(%)N/AN/AN/AN/A-61.36-63.33-22.83-29.16N/AN/A
稅後淨利成長率(%)345.91N/AN/AN/AN/A146.58N/AN/A194.93N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)7478889008245948709161138686119812211473838126212001652912129013971312
營業利益(百萬)4326360-1039811-221-239-70855-300-138-6085-291527274
稅後淨利(百萬)-11431134-16-16911518-265-271-74-5914-307-171-1249-28746058
EPS(完全稀釋)-0.030.102.61-0.04-0.390.270.04-0.61-0.62-0.17-0.140.03-0.71-0.39-0.290.02-0.660.010.140.13
去年同期營收成長率(%)25.762.07-1.75-27.59-13.41-27.38-24.98-22.74-18.14-5.071.75-10.84-8.11-2.17-14.1025.91----
兩季平均(YOY)營收成長率(%)13.920.16-14.67-20.50-20.39-26.18-23.86-20.44-11.61-1.66-4.54-9.47-5.14-8.135.91-----
去年同期EPS成長率(%)92.31-62.966425.0093.4437.10258.82128.57-2133.3312.6856.4151.7250.00-7.58-4000.00-307.14-84.62----
兩季平均(YOY)EPS成長率(%)14.683181.023259.2265.27147.96193.69-1002.38-1060.3334.5554.0650.8621.21-2003.79-2153.57-195.88-----
較上季營收成長率(%)-15.88-1.339.2238.72-31.72-5.02-19.5165.89-42.74-1.88-17.1175.78-33.605.17-27.3681.14-29.30-7.666.48-
較上季EPS成長率(%)-130.00-96.176625.0089.74-244.44575.00106.561.61-264.71-21.43-566.67104.23-82.05-34.48-1550.00103.03-6700.00-92.867.69-

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(%)
2022/4-3.239.7721.282019/122.24.0-5.72
2022/395.9933.2626.592019/11-1.45-11.12-6.55
2022/1~2-43.7122.2822.272019/10-3.18-1.24-6.06
2021/129.8824.65-10.412019/92.5135.98-6.58
2021/118.641.88-13.182019/86.57-7.5-10.35
2021/10-5.41-9.61-14.642019/7-18.43-14.23-10.77
2021/9-4.339.99-15.22019/6-7.15-17.76-10.17
2021/80.02-7.49-17.892019/50.16-2.11-8.01
2021/77.51.56-19.492019/419.5-11.43-10.05
2021/63.61-29.85-22.922019/3197.19-2.66-9.21
2021/50.18-22.44-20.982019/1~2-48.64-14.98-14.97
2021/417.47-31.94-20.52018/12-12.67-3.92.82
2021/3109.15-28.32-13.812018/119.49-0.283.44
2021/1~2-55.14-0.82-0.812018/1033.32-4.023.85
2020/12-10.18-35.19-23.982018/9-30.26-37.794.79
2020/11-3.61-26.25-22.932018/8-1.18-2.7111.55
2020/1015.1-24.6-22.592018/7-21.79-0.8913.99
2020/9-19.54-36.58-22.362018/610.5130.017.02
2020/89.83-19.18-20.452018/5-9.3712.9813.8
2020/7-25.76-21.58-20.642018/431.3336.5314.09
2020/614.55-13.85-20.482018/3199.3-2.993.61
2020/5-12.08-30.18-22.162018/1~2-58.310.2310.23
2020/423.71-20.45-19.152017/12-9.37-12.7-1.13
2020/3109.67-23.16-18.372017/115.38-0.740.06
2020/1~2-25.34-13.55-13.552017/10-13.5816.240.15

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
79.0148.0-46.62
2021Q3(百萬)2020Q3(百萬)YoY(%)
1344.049.02642.8

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.030.1-1.3

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.923.545.075.545.665.304.815.235.435.29
存貨周轉率2.331.871.811.871.631.501.762.222.412.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.760.830.890.920.620.820.871.260.821.281.281.690.991.331.161.771.111.481.731.87
存貨周轉率0.600.690.580.530.450.400.570.720.340.460.390.460.360.490.430.560.400.400.450.42

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.320.440.400.420.390.370.440.460.420.44
金融負債(百萬)1443241523973005292826504010408536473717
營收淨額(百萬)3206360947305026489649526048696371757292
利息保障倍數24.27-2.74-2.85-3.970.561.461.14-0.793.85-0.34
長期銀行借款占稅後淨利比0.0027.7927.7927.7927.7927.795.815.815.810.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3206360947305026489649526048696371757292
推銷費用(百萬)30850493910288839531097120313111812
管理費用(百萬)342504433430450476529552457403
研發費(百萬)27242731242030231815
推銷費用率(%)9.6113.9719.8520.4518.0419.2418.1417.2818.2724.85
管理費用率(%)10.6713.979.158.569.199.618.757.936.375.53
研發費用率(%)0.840.670.570.620.490.400.500.330.250.21

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)7478889008245948709161138686119812211473838126212001652912129013971312
推銷費用(百萬)837175738956118159171225225265224271247290221245226212
管理費用(百萬)5859117877921491103979311011211765123122120122109111
研發費(百萬)68776765587657986875
推銷費用率(%)11.118.008.338.8614.986.4412.8813.9724.9318.7818.4317.9926.7321.4720.5817.5524.2318.9916.1816.16
管理費用率(%)7.766.6413.0010.5613.3024.609.939.0514.147.769.017.6013.965.1510.257.3813.169.467.808.46
研發費用率(%)0.800.900.780.851.010.800.660.440.730.670.570.410.600.550.750.480.660.620.500.38

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
1806-冠軍OOOOOOOXXX
30年43.38億42.9%30.62%0.0%59.24%398百萬-0.68%

融資使用率
日期股價融資使用率
2022-05-24 -11.47.05%
2022-05-2311.357.05%
2022-05-2011.27.08%
2022-05-1911.27.06%
2022-05-1811.47.09%
2022-05-1711.157.12%
2022-05-1611.07.23%
2022-05-1311.057.23%
2022-05-1210.957.36%
2022-05-1111.057.50%
2022-05-1011.37.75%
2022-05-0911.37.74%
2022-05-0611.77.66%
2022-05-0511.857.70%
2022-05-0411.757.71%
2022-05-0311.77.75%
2022-04-2911.757.83%
2022-04-2811.757.84%
2022-04-2711.857.83%
2022-04-2612.07.82%
2022-04-2511.957.85%
2022-04-2212.357.94%
2022-04-2112.48.00%
2022-04-2012.28.16%
2022-04-1912.18.17%
2022-04-1812.058.21%
2022-04-1512.28.24%
2022-04-1412.158.30%
2022-04-1312.358.43%
2022-04-1212.38.37%
2022-04-1112.08.47%
2022-04-0812.258.53%
2022-04-0712.18.66%
2022-04-0612.558.88%
2022-04-0112.48.95%
2022-03-3112.658.87%
2022-03-3012.859.11%
2022-03-2912.859.86%
2022-03-2811.78.14%
2022-03-2511.78.14%
2022-03-2412.18.15%
2022-03-2311.958.04%
2022-03-2211.858.08%
2022-03-2111.858.09%
2022-03-1811.758.11%
2022-03-1711.68.14%
2022-03-1611.48.82%
2022-03-1511.458.87%
2022-03-1411.48.87%
2022-03-1111.058.66%
2022-03-1011.08.76%
2022-03-0910.88.76%
2022-03-0810.78.82%
2022-03-0710.88.78%
2022-03-0411.08.71%
2022-03-0311.18.69%
2022-03-0211.158.63%
2022-03-0111.158.63%
2022-02-2511.058.65%
2022-02-2410.98.62%
2022-02-2311.38.74%
2022-02-2211.158.82%
2022-02-2111.458.76%
2022-02-1811.38.76%
2022-02-1711.358.84%
2022-02-1611.28.87%
2022-02-1511.38.82%
2022-02-1411.08.72%
2022-02-1111.358.70%
2022-02-1011.558.72%
2022-02-0911.68.73%
2022-02-0811.68.71%
2022-02-0711.38.70%
2022-01-2610.858.75%
2022-01-2510.759.12%
2022-01-2411.09.23%
2022-01-2111.29.32%
2022-01-2011.559.35%
2022-01-1911.59.36%
2022-01-1811.559.39%
2022-01-1711.459.42%
2022-01-1411.39.37%
2022-01-1311.659.42%
2022-01-1211.659.43%
2022-01-1111.659.41%
2022-01-1011.79.48%
2022-01-0711.89.42%
2022-01-0612.09.43%
2022-01-0512.09.51%
2022-01-0412.259.42%
2022-01-0312.459.38%
2021-12-3012.69.51%
2021-12-2912.89.68%
2021-12-2812.459.55%
2021-12-2712.559.60%
2021-12-2412.59.57%
2021-12-2312.49.83%
2021-12-2212.610.48%
2021-12-2112.28.77%
2021-12-2012.28.83%
2021-12-1712.18.67%
2021-12-1612.38.64%
2021-12-1512.458.64%
2021-12-1412.058.43%
2021-12-1312.358.43%
2021-12-1012.18.48%
2021-12-0912.18.46%
2021-12-0812.08.87%
2021-12-0712.08.96%
2021-12-0611.98.89%
2021-12-0311.458.62%
2021-12-0211.258.37%
2021-12-0111.48.41%
2021-11-3011.358.38%
2021-11-2911.28.40%
2021-11-2611.458.37%
2021-11-2511.78.23%
2021-11-2411.78.36%
2021-11-2311.658.32%
2021-11-2212.058.33%
2021-11-1911.88.41%
2021-11-1811.958.60%
2021-11-1711.98.25%
2021-11-1611.88.44%
2021-11-1511.458.70%
2021-11-1211.58.80%
2021-11-1111.858.94%
2021-11-1011.78.83%
2021-11-0911.48.32%
2021-11-0811.68.21%
2021-11-0511.358.28%
2021-11-0411.38.23%
2021-11-0311.458.16%
2021-11-0211.058.22%
2021-11-0111.18.23%
2021-10-2910.758.28%
2021-10-2810.758.31%
2021-10-2710.88.31%
2021-10-2610.88.26%
2021-10-2510.758.20%
2021-10-2210.78.15%
2021-10-2110.958.15%
2021-10-2010.858.12%
2021-10-1910.88.11%
2021-10-1810.68.08%
2021-10-1510.68.08%
2021-10-1410.658.09%
2021-10-1310.658.12%
2021-10-1210.858.18%
2021-10-0811.18.16%
2021-10-0711.258.17%
2021-10-0610.958.21%
2021-10-0511.28.16%
2021-10-0411.18.14%
2021-10-0111.28.12%
2021-09-3011.78.13%
2021-09-2911.558.24%
2021-09-2811.88.33%
2021-09-2712.08.29%
2021-09-2411.88.25%
2021-09-2311.358.20%
2021-09-2211.08.22%
2021-09-1711.18.24%
2021-09-1611.18.29%
2021-09-1511.158.31%
2021-09-1411.18.30%
2021-09-1310.958.36%
2021-09-1010.958.35%
2021-09-0911.058.28%
2021-09-0810.958.37%
2021-09-0711.058.41%
2021-09-0611.158.41%
2021-09-0311.158.42%
2021-09-0211.18.50%
2021-09-0111.258.49%
2021-08-3111.38.44%
2021-08-3011.458.37%
2021-08-2711.958.29%
2021-08-2612.157.93%
2021-08-2512.157.94%
2021-08-2412.17.98%
2021-08-2311.88.16%
2021-08-2010.958.11%
2021-08-1911.058.07%
2021-08-1811.68.03%
2021-08-1711.38.15%
2021-08-1611.38.12%
2021-08-1311.38.26%
2021-08-1211.68.30%
2021-08-1111.558.39%
2021-08-1011.98.37%
2021-08-0912.058.41%
2021-08-0612.058.47%
2021-08-0512.28.45%
2021-08-0412.258.41%
2021-08-0312.258.42%
2021-08-0212.158.24%
2021-07-3011.958.22%
2021-07-2912.258.19%
2021-07-2812.08.19%
2021-07-2712.458.31%
2021-07-2612.38.06%
2021-07-2312.18.10%
2021-07-2211.858.26%
2021-07-2112.18.44%
2021-07-2012.358.42%
2021-07-1912.88.06%
2021-07-1612.78.01%
2021-07-1512.957.73%
2021-07-1412.77.29%
2021-07-1312.457.18%
2021-07-1212.77.31%
2021-07-0912.67.08%
2021-07-0812.87.03%
2021-07-0713.156.41%
2021-07-0613.56.41%
2021-07-0512.36.89%
2021-07-0212.36.81%
2021-07-0112.656.95%
2021-06-3013.258.57%
2021-06-2912.056.50%
2021-06-2812.36.56%
2021-06-2512.256.61%
2021-06-2412.556.73%
2021-06-2312.46.55%
2021-06-2212.16.64%
2021-06-2111.86.53%
2021-06-1812.06.86%
2021-06-1712.356.73%
2021-06-1612.16.68%
2021-06-1512.56.56%
2021-06-1112.66.43%
2021-06-1012.96.38%
2021-06-0913.36.48%
2021-06-0813.25.86%
2021-06-0713.255.84%
2021-06-0414.37.91%
2021-06-0313.04.94%
2021-06-0211.854.80%
2021-06-0111.84.74%

冠軍熱門網頁

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。