2063 世鎧


股價漲跌幅
202220212020
世鎧-4.0%16.0%-1.0%
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)
34.85 8.61% 37.85 43.53 24.91% 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23.0824.5729.6131.2129.4029.2326.1326.6620.7921.68
營業利益率14.0713.5118.0319.5116.8913.1511.5112.434.589.02
折舊負擔比率3.614.904.564.044.125.836.305.697.215.64
稅前淨利率12.9212.2216.8719.1215.169.0811.5412.349.158.42
股東權益報酬率19.5414.0020.0323.0017.949.9910.6012.607.718.77
資產報酬率8.696.889.8511.369.205.586.197.705.286.03
本業收入比109.14110.00106.88102.40111.11144.29100.00100.0049.02106.90
業外獲益比-9.14-10.77-6.88-1.92-11.11-44.290.00-1.1549.02-6.90
無形資產佔淨值比1.721.431.271.250.000.000.000.000.000.00

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23.7217.9125.0125.1125.2922.1125.2923.8927.2627.4527.8231.0932.4327.7434.5530.0532.17
營業利益率14.239.8816.2915.9014.8013.7213.4611.7614.9115.8117.9018.5720.0814.5824.2618.1320.54
稅前淨利率16.148.0115.1014.3315.1411.9212.429.7214.6113.0216.3218.6519.8414.3423.0219.5318.98
本業收入比86.54121.21108.33110.4297.83113.89109.09117.39102.63121.62108.51100.00102.00102.63105.7192.59108.70
業外獲益比11.54-24.24-8.33-10.422.17-13.89-9.09-21.74-2.63-21.62-10.640.00-2.00-2.63-5.717.41-8.70

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)-46226200151554625054106
自由現金流量(百萬)-8519418396-68-3520-18-7171
稅後淨利(百萬)1491071511651186265754550


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)7183-50-37-4263487342582759565745940
自由現金流量(百萬)6773-63-55-3959405639502655524926-223
稅後淨利(百萬)4126483937312718313236434033534237

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)1442106211181089947772651703555692
營業利益(百萬)20314320221316010175872562
稅後淨利(百萬)1491071511651186265754550
EPS(完全稀釋)2.862.093.353.662.631.381.501.731.080.00
營收成長率(%)35.78-5.012.6614.9922.6718.59-7.4026.67-19.80N/A
營業利益成長率(%)41.96-29.21-5.1633.1258.4234.67-13.79248.00-59.68N/A
稅後淨利成長率(%)39.25-29.14-8.4839.8390.32-4.62-13.3366.67-10.00N/A
EPS成長率(%)36.84-37.61-8.4739.1690.58-8.00-13.2960.19N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)319409397335301300268233260288287291252266304278242
營業利益(百萬)4540655345413627394551545139745050
稅後淨利(百萬)4126483937312718313236434033534237
EPS(完全稀釋)0.910.581.060.860.810.690.600.410.680.720.810.950.880.741.180.930.82
去年同期營收成長率(%)5.9836.3348.1343.7815.774.17-6.62-19.933.178.27-5.594.684.130.000.000.00-
去年同期營業利益成長率(%)0.00-2.4480.5696.3015.38-8.89-29.41-50.00-23.5315.38-31.088.002.000.000.000.00-
去年同期稅後淨利成長率(%)10.81-16.1377.78116.6719.35-3.12-25.00-58.14-22.50-3.03-32.082.388.110.000.000.00-
去年同期EPS成長率(%)12.35-15.9476.67109.7619.12-4.17-25.93-56.84-22.73-2.70-31.362.157.320.000.000.00-
較上季營收成長率(%)-22.003.0218.5111.300.3311.9415.02-10.38-9.720.35-1.3715.48-5.26-12.509.3514.880.00
較上季營業利益成長率(%)12.50-38.4622.6417.789.7613.8933.33-30.77-13.33-11.76-5.565.8830.77-47.3048.000.000.00
較上季稅後淨利成長率(%)57.69-45.8323.085.4119.3514.8150.00-41.94-3.12-11.11-16.287.5021.21-37.7426.1913.510.00
較上季EPS成長率(%)56.90-45.2823.266.1717.3915.0046.34-39.71-5.56-11.11-14.747.9518.92-37.2926.8813.410.00

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(%)
2022/414.0837.8813.812019/1237.6216.492.59
2022/356.439.685.862019/11-18.79-8.431.28
2022/1~2-36.963.683.672019/10-2.2616.752.21
2021/128.0219.4435.812019/912.87-3.070.73
2021/11-15.8737.2737.762019/8-8.64-2.841.27
2021/1016.1655.2537.812019/76.89-10.161.88
2021/9-3.4573.1835.622019/6-7.96-1.014.39
2021/8-2.9740.3231.592019/5-1.665.175.55
2021/712.7936.3830.22019/41.0110.375.66
2021/65.6469.6328.952019/379.616.743.89
2021/515.1253.6722.082019/1~2-42.532.112.1
2021/4-9.2413.9815.312018/128.16-2.415.01
2021/328.4423.115.752018/113.5531.116.99
2021/1~2-19.7811.9411.932018/10-18.86-3.7615.79
2020/1224.142.94-5.02018/913.136.7618.24
2020/11-4.8614.12-5.872018/8-15.533.4820.1
2020/1029.58-2.58-7.582018/717.7943.7422.99
2020/9-21.78-26.52-8.182018/6-2.2128.1519.39
2020/8-5.696.02-5.652018/53.1926.317.66
2020/740.32.7-7.272018/4-2.2925.8815.43
2020/6-4.29-21.74-9.072018/346.782.8611.93
2020/5-14.61-24.74-6.512018/1~2-25.4218.4818.48
2020/4-1.98-13.34-1.382017/1245.323.0422.46
2020/3-6.54-10.683.392017/11-23.984.7122.4
2020/1~225.3612.6212.612017/10-9.9862.8124.17

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
52.046.013.043
2021Q4(百萬)2020Q4(百萬)YoY(%)
33.036.0-8.333
2021Q3(百萬)2020Q3(百萬)YoY(%)
60.033.081.818

EPS較上季
2022Q1(元)2021Q4(元)比率
0.910.580.5689

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.384.714.324.315.005.294.746.375.566.46
存貨周轉率2.021.691.671.711.801.992.202.682.813.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q2
應收帳款周轉率1.101.281.371.361.371.431.301.051.081.201.161.16
存貨周轉率0.370.520.470.450.460.500.430.380.390.430.440.43

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.610.550.530.530.520.510.480.450.420.36
金融負債(百萬)931746431699635527469389358265
營收淨額(百萬)1442106211181089947772651703555692
利息保障倍數17.0914.8119.0521.9417.349.9612.2313.078.3911.10
長期銀行借款占稅後淨利比1.151.050.740.961.594.083.312.192.201.08

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1442106211181089947772651703555692
推銷費用(百萬)36313129303227302831
管理費用(百萬)68637372595249534946
研發費(百萬)24252727304019171311
推銷費用率(%)2.502.922.772.663.174.154.154.275.054.48
管理費用率(%)4.725.936.536.616.236.747.537.548.836.65
研發費用率(%)1.662.352.422.483.175.182.922.422.341.59

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)319409397335301300268233260288287291252266304278242
推銷費用(百萬)1010989888887987787
管理費用(百萬)1518181716151515162117191621171816
研發費(百萬)66566676676867768
推銷費用率(%)3.132.442.272.392.992.672.993.433.082.782.443.093.172.632.302.882.89
管理費用率(%)4.704.404.535.075.325.005.606.446.157.295.926.536.357.895.596.476.61
研發費用率(%)1.881.471.261.791.992.002.612.582.312.432.092.752.382.632.302.163.31

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
2063-世鎧OXOXXOOXOX
12年4.50億15.02%61.46%20.69%59.56%67百萬22.0%

融資使用率
日期股價融資使用率
2022-05-19 -34.852.08%
2022-05-1835.252.08%
2022-05-1735.352.08%
2022-05-1635.252.12%
2022-05-1335.52.12%
2022-05-1234.72.07%
2022-05-1135.22.08%
2022-05-1035.42.08%
2022-05-0935.152.20%
2022-05-0635.62.23%
2022-05-0535.42.28%
2022-05-0435.22.36%
2022-05-0335.552.44%
2022-04-2935.52.41%
2022-04-2835.42.45%
2022-04-2735.352.53%
2022-04-2635.82.68%
2022-04-2535.92.68%
2022-04-2236.752.75%
2022-04-2136.82.88%
2022-04-2037.152.90%
2022-04-1936.352.83%
2022-04-1837.02.86%
2022-04-1537.653.00%
2022-04-1438.452.92%
2022-04-1338.73.02%
2022-04-1237.752.60%
2022-04-1138.452.80%
2022-04-0838.12.91%
2022-04-0737.252.89%
2022-04-0637.52.14%
2022-04-0136.851.88%
2022-03-3136.61.87%
2022-03-3038.21.83%
2022-03-2938.01.10%
2022-03-2837.00.91%
2022-03-2536.91.08%
2022-03-2436.91.12%
2022-03-2336.851.13%
2022-03-2236.81.12%
2022-03-2136.651.09%
2022-03-1836.21.12%
2022-03-1736.051.10%
2022-03-1635.951.14%
2022-03-1536.01.11%
2022-03-1436.151.40%
2022-03-1135.851.42%
2022-03-1035.951.39%
2022-03-0935.651.39%
2022-03-0835.41.36%
2022-03-0735.61.38%
2022-03-0435.851.58%
2022-03-0336.951.64%
2022-03-0236.951.66%
2022-03-0137.151.67%
2022-02-2536.81.48%
2022-02-2436.51.61%
2022-02-2336.31.18%
2022-02-2236.21.18%
2022-02-2136.31.18%
2022-02-1836.21.11%
2022-02-1736.01.11%
2022-02-1636.051.12%
2022-02-1535.91.15%
2022-02-1436.11.15%
2022-02-1136.251.12%
2022-02-1036.21.12%
2022-02-0936.41.12%
2022-02-0836.11.13%
2022-02-0735.81.13%
2022-01-2635.41.13%
2022-01-2535.551.15%
2022-01-2435.751.15%
2022-01-2135.91.15%
2022-01-2036.31.15%
2022-01-1936.251.15%
2022-01-1836.152.35%
2022-01-1736.152.42%
2022-01-1436.452.45%
2022-01-1336.452.50%
2022-01-1236.552.51%
2022-01-1136.42.54%
2022-01-1036.452.57%
2022-01-0736.352.58%
2022-01-0636.552.60%
2022-01-0536.152.60%
2022-01-0436.52.60%
2022-01-0336.22.60%
2021-12-3036.452.70%
2021-12-2936.452.70%
2021-12-2836.82.65%
2021-12-2735.752.67%
2021-12-2435.752.67%
2021-12-2335.82.67%
2021-12-2235.852.67%
2021-12-2135.752.68%
2021-12-2035.72.68%
2021-12-1735.92.68%
2021-12-1635.852.68%
2021-12-1535.852.68%
2021-12-1435.752.68%
2021-12-1336.052.68%
2021-12-1035.952.68%
2021-12-0936.32.85%
2021-12-0837.22.86%
2021-12-0737.052.68%
2021-12-0636.852.67%
2021-12-0337.52.55%
2021-12-0237.42.43%
2021-12-0137.352.44%
2021-11-3037.02.47%
2021-11-2936.92.56%
2021-11-2637.02.56%
2021-11-2536.952.58%
2021-11-2436.92.58%
2021-11-2336.82.58%
2021-11-2236.852.58%
2021-11-1936.82.58%
2021-11-1836.92.58%
2021-11-1737.052.58%
2021-11-1636.952.60%
2021-11-1536.82.60%
2021-11-1236.752.60%
2021-11-1136.72.62%
2021-11-1036.452.64%
2021-11-0936.152.62%
2021-11-0836.12.60%
2021-11-0535.552.60%
2021-11-0435.052.64%
2021-11-0335.02.65%
2021-11-0235.052.65%
2021-11-0135.152.65%
2021-10-2935.12.65%
2021-10-2835.12.65%
2021-10-2735.12.68%
2021-10-2635.32.68%
2021-10-2535.32.68%
2021-10-2235.52.68%
2021-10-2135.22.68%
2021-10-2035.12.68%
2021-10-1935.32.68%
2021-10-1835.52.68%
2021-10-1535.352.68%
2021-10-1435.32.69%
2021-10-1335.02.69%
2021-10-1235.152.69%
2021-10-0835.252.69%
2021-10-0735.152.71%
2021-10-0635.12.90%
2021-10-0534.952.91%
2021-10-0435.252.91%
2021-10-0135.552.92%
2021-09-3036.02.92%
2021-09-2935.82.92%
2021-09-2836.32.92%
2021-09-2736.052.92%
2021-09-2436.02.92%
2021-09-2335.92.93%
2021-09-2235.52.92%
2021-09-1735.82.92%
2021-09-1635.952.93%
2021-09-1535.82.96%
2021-09-1435.852.96%
2021-09-1335.82.98%
2021-09-1035.852.96%
2021-09-0935.72.96%
2021-09-0835.72.96%
2021-09-0736.152.97%
2021-09-0635.953.13%
2021-09-0336.053.13%
2021-09-0235.73.13%
2021-09-0135.93.13%
2021-08-3135.953.14%
2021-08-3035.653.11%
2021-08-2735.53.07%
2021-08-2635.73.07%
2021-08-2535.53.02%
2021-08-2435.53.03%
2021-08-2335.652.99%
2021-08-2035.152.92%
2021-08-1935.152.92%
2021-08-1835.553.00%
2021-08-1735.32.96%
2021-08-1635.93.02%
2021-08-1336.453.16%
2021-08-1237.03.22%
2021-08-1136.63.16%
2021-08-1036.63.13%
2021-08-0936.953.13%
2021-08-0636.93.12%
2021-08-0536.73.09%
2021-08-0436.83.06%
2021-08-0336.953.01%
2021-08-0237.12.99%
2021-07-3037.052.95%
2021-07-2937.03.03%
2021-07-2836.53.02%
2021-07-2736.53.03%
2021-07-2636.653.03%
2021-07-2336.43.03%
2021-07-2236.53.08%
2021-07-2136.93.21%
2021-07-2037.43.05%
2021-07-1937.73.16%
2021-07-1637.53.08%
2021-07-1538.03.10%
2021-07-1437.53.07%
2021-07-1336.853.18%
2021-07-1237.953.47%
2021-07-0937.654.28%
2021-07-0838.04.80%
2021-07-0737.053.38%
2021-07-0637.53.66%
2021-07-0536.253.54%
2021-07-0236.33.49%
2021-07-0136.953.50%
2021-06-3037.63.56%
2021-06-2937.02.36%
2021-06-2836.652.20%
2021-06-2535.452.04%
2021-06-2435.11.97%
2021-06-2335.051.93%
2021-06-2234.851.93%
2021-06-2134.551.93%
2021-06-1834.61.94%
2021-06-1635.01.94%
2021-06-1534.951.94%
2021-06-1134.91.94%
2021-06-1035.01.95%
2021-06-0935.01.95%
2021-06-0835.351.95%
2021-06-0734.351.95%
2021-06-0434.51.95%
2021-06-0334.351.95%
2021-06-0234.252.00%
2021-06-0134.252.00%
2021-05-3133.952.04%
2021-05-2833.652.04%
2021-05-2733.42.02%
2021-05-2633.52.01%

世鎧熱門網頁

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。