2061 風青


股價漲跌幅
202220212020
風青-27.0%70.0%71.0%
0050-15.64%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)
18.45 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9.918.035.144.085.935.101.143.462.082.87
營業利益率2.590.77-1.09-0.460.75-1.17-5.82-2.07-2.30-1.43
折舊負擔比率1.882.793.001.791.812.342.111.791.361.31
稅前淨利率10.840.49-1.55-1.452.230.48-8.53-2.63-2.94-1.24
股東權益報酬率20.631.06-1.74-3.064.800.72-13.97-5.91-12.02-5.32
資產報酬率10.721.06-0.73-1.053.170.80-8.22-2.18-3.49-1.11
本業收入比24.04150.0071.4331.5832.14-275.0068.8279.4179.31114.81
業外獲益比75.96-50.0028.5768.4267.86375.0032.2620.5922.41-14.81
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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6.756.659.6910.9912.359.6811.996.620.936.484.065.524.624.161.745.804.36
營業利益率1.83-1.632.474.744.660.806.650.15-7.440.33-2.82-0.89-0.98-2.69-2.891.431.57
稅前淨利率5.073.61-0.2810.9431.511.225.882.22-10.97-0.35-5.62-0.59-0.14-3.29-6.701.411.87
本業收入比36.36-50.00-600.0042.8614.7166.67116.670.0066.67-100.0050.00200.000.0088.8945.45100.0085.71
業外獲益比63.64150.00700.0057.1485.2933.33-16.6775.0033.33100.0050.00-100.000.0022.2259.09-0.0014.29

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)-73-18152-50-16100-2236-23162
自由現金流量(百萬)-72-55171-72-4999-1640-67157
稅後淨利(百萬)1096-10-19315-93-34-55-25


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)16-39-17-2710-46-11-84737442149391060-159
自由現金流量(百萬)3-81-41-50100-56-35-12475149284247262-183
稅後淨利(百萬)119428685124-15-1-1101-13-2059

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)959754900133812689391092128419832144
營業利益(百萬)256-10-69-11-64-27-46-31
稅後淨利(百萬)1096-10-19315-93-34-55-25
EPS(完全稀釋)2.360.10-0.18-0.320.500.07-1.50-0.74-1.340.00
營收成長率(%)27.19-16.22-32.745.5235.04-14.01-14.95-35.25-7.51N/A
營業利益成長率(%)316.67N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)1716.67160.00N/AN/A520.00105.38N/AN/AN/AN/A
EPS成長率(%)2260.00N/AN/AN/A614.29N/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)210230254260215234212168140199205236259281329376352
營業利益(百萬)4-4612102140-101-6-2-3-8-1056
稅後淨利(百萬)119428685124-15-1-1101-13-2059
EPS(完全稀釋)0.230.200.080.601.490.080.210.07-0.26-0.01-0.190.000.02-0.21-0.340.080.14
去年同期營收成長率(%)-2.33-1.7119.8154.7653.5717.593.41-28.81-45.95-29.18-37.69-37.23-26.420.000.000.00-
兩季平均(YOY)營收成長率(%)-2.029.0537.2854.1635.5810.50-12.70-37.38-37.56-33.44-37.46-31.82-13.210.000.00--
去年同期EPS成長率(%)-84.56150.00-61.90757.14673.08900.00210.530.00-1400.0095.2444.12-100.00-85.710.000.000.00-
兩季平均(YOY)EPS成長率(%)32.7244.05347.62715.11786.54555.26105.27-700.00-652.3869.68-27.94-92.85-42.850.000.00--
較上季營收成長率(%)-8.70-9.45-2.3120.93-8.1210.3826.1920.00-29.65-2.93-13.14-8.88-7.83-14.59-12.506.820.00
較上季EPS成長率(%)15.00150.00-86.67-59.731762.50-61.90200.00126.92-2500.0094.740.00-100.00109.5238.24-525.00-42.860.00

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(%)
2022/40.65-10.96-4.432019/126.05-27.39-32.77
2022/344.95-12.48-2.282019/11-1.45-27.53-33.14
2022/1~2-4.464.835.112019/103.34-31.19-33.56
2021/1212.562.127.142019/9-4.26-39.25-33.72
2021/11-12.11-14.0630.192019/8-9.78-36.87-33.07
2021/10-10.5210.6936.432019/718.27-36.86-32.6
2021/92.9422.3840.082019/6-27.94-46.49-31.93
2021/89.527.9143.262019/52.26-35.34-29.08
2021/74.4734.8551.262019/4-11.3-29.49-27.2
2021/6-13.3429.7854.42019/364.68-28.85-26.39
2021/5-10.660.8860.132019/1~2-43.51-24.83-24.86
2021/4-1.0673.7559.692018/125.83-10.895.46
2021/3222.6248.554.062018/11-6.42-30.27.05
2021/1~2-64.3259.5559.362018/10-8.74-21.3911.85
2020/12-5.2611.23-16.132018/9-0.51-3.4716.5
2020/1113.224.52-18.652018/8-9.77-13.319.4
2020/10-1.068.39-22.572018/70.2210.4925.56
2020/9-9.2213.23-25.722018/6-12.9211.3928.55
2020/836.8519.43-29.832018/511.5143.8932.47
2020/70.55-21.26-35.742018/4-10.4929.7529.35
2020/67.42-7.39-37.882018/3102.1934.6929.03
2020/5-3.45-37.88-42.252018/1~2-54.9325.3125.52
2020/4-15.44-34.2-43.242017/12-17.10.0635.12
2020/384.94-30.97-46.092017/115.3830.9639.65
2020/1~2-2.83-54.98-54.972017/1012.0445.2140.8

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
11.068.0-83.82
2021Q4(百萬)2020Q4(百萬)YoY(%)
8.03.0166.66
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.230.20.15

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.832.772.923.293.202.823.162.853.603.59
存貨周轉率6.136.025.306.166.656.836.886.199.278.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.570.600.670.760.700.840.890.780.610.790.730.740.730.700.720.800.79
存貨周轉率1.101.271.461.701.772.181.871.441.151.321.191.351.441.341.411.421.42

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.500.540.280.400.480.380.380.390.660.64
金融負債(百萬)422393177325341267357362646674
營收淨額(百萬)959754900133812689391092128419832144
利息保障倍數10.821.73-2.06-1.115.542.06-21.03-2.87-4.04-1.01
長期銀行借款占稅後淨利比0.399.330.520.520.523.200.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)959754900133812689391092128419832144
推銷費用(百萬)23242226221935212519
管理費用(百萬)45313336434041506273
研發費(百萬)0000000000
推銷費用率(%)2.403.182.441.941.742.023.211.641.260.89
管理費用率(%)4.694.113.672.693.394.263.753.893.133.40
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)210230254260215234212168140199205236259281329376352
推銷費用(百萬)56656955556666676
管理費用(百萬)6131391012676899711996
研發費(百萬)00000000000000000
推銷費用率(%)2.382.612.361.922.793.852.362.983.572.512.932.542.322.141.821.861.70
管理費用率(%)2.865.655.123.464.655.132.834.174.294.024.393.812.703.912.742.391.70
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2061-風青OXXOOXXXXX
12年4.69億89.96%48.24%0.0%45.42%-67百萬7.12%

融資使用率
日期股價融資使用率
2022-05-24 -18.450.67%
2022-05-2318.350.68%
2022-05-2018.20.67%
2022-05-1918.150.63%
2022-05-1818.550.61%
2022-05-1718.550.60%
2022-05-1618.550.60%
2022-05-1318.10.60%
2022-05-1218.30.48%
2022-05-1118.50.37%
2022-05-1018.90.22%
2022-05-0919.150.22%
2022-05-0619.30.22%
2022-05-0519.450.22%
2022-05-0419.60.18%
2022-05-0319.750.14%
2022-04-2919.650.15%
2022-04-2819.250.15%
2022-04-2719.250.10%
2022-04-2619.250.04%

風青熱門網頁

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。