2241 艾姆勒


股價漲跌幅
202220212020
艾姆勒-24.0%-10.0%6.0%
0050-14.14%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)
39.65 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
202120202019201820172016201520142013
營業毛利率12.8619.0025.8623.8120.8537.5741.4215.730.09
營業利益率-6.305.1312.034.973.0123.7121.62-19.48-34.32
折舊負擔比率5.987.085.586.126.344.996.2712.3119.35
稅前淨利率-10.040.9611.9013.00-7.8323.0424.68-15.95-36.03
股東權益報酬率-6.640.477.295.08-2.9712.8314.73-13.47-19.94
資產報酬率-3.860.663.992.66-1.179.2412.22-10.77-16.55
本業收入比63.16537.50101.0938.18-37.50102.7087.32119.0594.12
業外獲益比37.72-437.50-1.0961.82137.50-2.7012.68-23.815.88
無形資產佔淨值比0.840.000.000.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營業毛利率7.509.589.6410.9623.6617.0914.2921.7023.2521.6129.2429.2721.6322.46
營業利益率-22.27-14.27-8.92-6.207.502.961.607.478.868.5815.9415.965.102.68
稅前淨利率-12.70-18.95-11.00-11.884.90-3.04-5.191.4010.96-1.1116.1022.178.837.84
本業收入比175.0074.5880.5653.12150.00-100.00-27.27466.6782.61-850.00100.0071.7458.3335.29
業外獲益比-75.0023.7319.4446.88-50.00200.00127.27-400.0017.39950.000.0028.2641.6764.71

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)
202120202019201820172016201520142013
營運現金流量(百萬)-25846-2617-239731-35-21
自由現金流量(百萬)-107738322-8-670-283-521-91-23
稅後淨利(百萬)-11077346-2710971-21-34


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營運現金流量(百萬)-26-80-77-60-4224121011-3415-17-3
自由現金流量(百萬)-188-209-590-214-6513124-50-49-21230160-46214
稅後淨利(百萬)-36-55-36-279-6-9219-228371014

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)
202120202019201820172016201520142013
營收(百萬)113884777042541048128713093
營業利益(百萬)-724393211211462-25-32
稅後淨利(百萬)-11077346-2710971-21-34
EPS(完全稀釋)-1.230.081.000.64-0.381.801.570.00-3.09
營收成長率(%)34.3610.0081.183.66-14.7667.60120.7739.78N/A
營業利益成長率(%)N/A-53.76342.8675.00-89.4783.87N/AN/AN/A
稅後淨利成長率(%)N/A-90.4158.70270.37N/A53.52438.10N/AN/A
EPS成長率(%)N/A-92.0056.25N/AN/A14.65N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營收(百萬)249309324267238239205191213201220207141216
營業利益(百萬)-56-44-29-171873141917353376
稅後淨利(百萬)-36-55-36-279-6-9219-228371014
EPS(完全稀釋)-0.40-0.62-0.41-0.310.11-0.07-0.110.030.25-0.030.400.520.140.19
去年同期營收成長率(%)4.6229.2958.0539.7911.7418.91-6.82-7.7351.06-6.940.000.000.000.00
去年同期營業利益成長率(%)-411.11-728.57-1066.67-221.43-5.26-58.82-91.43-57.58171.43183.330.000.000.000.00
去年同期稅後淨利成長率(%)-500.00-816.67-300.00-1450.00-52.63-200.00-132.14-94.5990.00-114.290.000.000.000.00
去年同期EPS成長率(%)-463.64-785.71-272.73-1133.33-56.00-133.33-127.50-94.2378.57-115.790.000.000.000.00
較上季營收成長率(%)-19.42-4.6321.3512.18-0.4216.597.33-10.335.97-8.646.2846.81-34.720.00
較上季營業利益成長率(%)-27.27-51.72-70.59-194.44157.14133.33-78.57-26.3211.76-51.436.06371.4316.670.00
較上季稅後淨利成長率(%)34.55-52.78-33.33-400.00250.0033.33-550.00-89.471050.00-107.14-24.32270.00-28.570.00
較上季EPS成長率(%)35.48-51.22-32.26-381.82257.1436.36-466.67-88.00933.33-107.50-23.08271.43-26.320.00

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(%)
2022/4-14.15-17.46-1.22021/325.5212.1111.69
2022/35.86-5.214.632021/1~2-16.05124.8411.45
2022/1~2-13.0210.2710.262020/122.828.1210.01
2021/125.8124.0934.82020/114.633.368.36
2021/11-15.120.5535.952020/10-1.49-0.196.03
2021/10-3.0848.5537.762020/914.813.536.87
2021/910.7250.9836.42020/814.94-11.315.96
2021/85.5556.5534.25N/AN/AN/AN/A
2021/74.6770.4730.99N/AN/AN/AN/A
2021/611.5763.4825.22N/AN/AN/AN/A
2021/50.8140.2418.72020/4-8.728.4437.25
2021/4-1.4121.114.032020/314.8822.4550.49

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
-0.4-0.620.3548

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.113.284.423.233.714.613.513.574.53
存貨周轉率4.133.332.762.623.183.664.354.524.47

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.450.290.470.580.560.390.150.280.08
金融負債(百萬)10434877211153103049778430
營收淨額(百萬)113884777042541048128713093
利息保障倍數-12.971.807.855.63-3.2838.34140.54-161.93-3742.44
長期銀行借款占稅後淨利比63.4363.438.5813.133.343.341.060.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)113884777042541048128713093
推銷費用(百萬)18181312129755
管理費用(百萬)733334242224291712
研發費(百萬)1276760453933212515
推銷費用率(%)1.582.131.692.822.931.872.443.855.38
管理費用率(%)6.413.904.425.655.374.9910.1013.0812.90
研發費用率(%)11.167.917.7910.599.516.867.3219.2316.13

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
營收淨額(百萬)249309324267238239205191213201220207141216
推銷費用(百萬)54554533733436
管理費用(百萬)27252314117899799813
研發費(百萬)4244322723211515151617141324
推銷費用率(%)2.011.291.541.871.682.091.461.573.291.491.361.932.132.78
管理費用率(%)10.848.097.105.244.622.933.904.714.233.484.094.355.676.02
研發費用率(%)16.8714.249.8810.119.668.797.327.857.047.967.736.769.2211.11

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
2241-艾姆勒XXXOXXXXXX
2年8.96億50.14%48.35%57.85%19.75%-243百萬-8.8%

融資使用率
日期股價融資使用率
2022-05-18 -39.656.23%
2022-05-1739.16.13%
2022-05-1638.66.19%
2022-05-1338.26.15%
2022-05-1238.56.12%
2022-05-1139.26.08%
2022-05-1039.36.04%
2022-05-0939.56.06%
2022-05-0640.16.00%
2022-05-0540.255.98%
2022-05-0440.05.98%
2022-05-0339.95.94%
2022-04-2940.255.93%
2022-04-2840.45.93%
2022-04-2739.655.88%
2022-04-2640.35.97%
2022-04-2540.05.99%
2022-04-2241.26.25%
2022-04-2142.056.28%
2022-04-2042.156.27%
2022-04-1942.056.29%
2022-04-1842.06.29%
2022-04-1542.76.29%
2022-04-1443.26.32%
2022-04-1341.86.23%
2022-04-1240.956.21%
2022-04-1141.26.19%
2022-04-0842.06.21%
2022-04-0742.36.38%
2022-04-0644.26.54%
2022-04-0145.46.49%
2022-03-3145.56.49%
2022-03-3045.756.50%
2022-03-2945.456.50%
2022-03-2845.56.50%
2022-03-2545.86.51%
2022-03-2445.956.51%
2022-03-2346.06.50%
2022-03-2245.856.50%
2022-03-2145.76.48%
2022-03-1845.46.48%
2022-03-1745.46.59%
2022-03-1645.06.65%
2022-03-1544.756.65%
2022-03-1445.06.67%
2022-03-1145.156.68%
2022-03-1045.556.69%
2022-03-0944.96.70%
2022-03-0844.76.70%
2022-03-0744.86.92%
2022-03-0446.67.17%
2022-03-0347.27.21%
2022-03-0247.57.25%
2022-03-0147.057.30%
2022-02-2546.77.38%
2022-02-2446.57.38%
2022-02-2348.157.42%
2022-02-2247.457.44%
2022-02-2149.07.41%
2022-02-1848.07.26%
2022-02-1746.057.15%
2022-02-1645.77.17%
2022-02-1545.657.18%
2022-02-1445.77.18%
2022-02-1146.857.14%
2022-02-1046.97.13%
2022-02-0946.87.13%
2022-02-0846.77.19%
2022-02-0745.97.17%
2022-01-2645.357.14%
2022-01-2545.77.38%
2022-01-2446.97.79%
2022-01-2149.07.83%
2022-01-2049.757.92%
2022-01-1949.77.92%
2022-01-1849.97.92%
2022-01-1749.957.92%
2022-01-1450.17.92%
2022-01-1350.17.92%
2022-01-1249.97.93%
2022-01-1149.957.92%
2022-01-1050.17.94%
2022-01-0749.957.97%
2022-01-0650.58.48%
2022-01-0550.98.48%
2022-01-0451.78.58%
2022-01-0351.98.56%
2021-12-3052.08.63%
2021-12-2952.78.62%
2021-12-2851.18.45%
2021-12-2750.58.42%
2021-12-2450.48.40%
2021-12-2350.28.42%
2021-12-2250.08.46%
2021-12-2150.48.45%
2021-12-2048.78.52%
2021-12-1749.48.71%
2021-12-1649.98.69%
2021-12-1550.08.73%
2021-12-1449.78.74%
2021-12-1350.08.92%
2021-12-1050.28.92%
2021-12-0950.58.94%
2021-12-0850.68.97%
2021-12-0750.68.97%
2021-12-0650.48.97%
2021-12-0350.78.96%
2021-12-0251.38.95%
2021-12-0151.58.97%
2021-11-3051.99.02%
2021-11-2952.09.03%
2021-11-2652.79.04%
2021-11-2553.59.07%
2021-11-2454.29.07%
2021-11-2353.49.08%
2021-11-2254.09.14%
2021-11-1954.09.11%
2021-11-1854.38.92%
2021-11-1754.48.84%
2021-11-1654.28.78%
2021-11-1554.68.86%
2021-11-1254.78.94%
2021-11-1154.28.96%
2021-11-1053.99.01%
2021-11-0954.39.04%
2021-11-0855.09.40%
2021-11-0556.09.69%
2021-11-0456.39.79%
2021-11-0355.69.91%
2021-11-0255.510.07%
2021-11-0156.210.32%
2021-10-2955.910.33%
2021-10-2857.712.29%
2021-10-2759.312.95%
2021-10-2659.612.31%
2021-10-2558.811.89%
2021-10-2260.710.84%
2021-10-2160.19.27%
2021-10-2056.48.93%
2021-10-1957.59.02%
2021-10-1855.78.97%
2021-10-1556.09.18%
2021-10-1455.89.16%
2021-10-1356.09.16%
2021-10-1256.59.19%
2021-10-0857.59.22%
2021-10-0756.89.12%
2021-10-0656.09.23%
2021-10-0557.99.39%
2021-10-0455.89.11%
2021-10-0155.49.00%
2021-09-3057.19.06%
2021-09-2956.49.01%
2021-09-2856.89.12%
2021-09-2757.09.13%
2021-09-2457.09.13%
2021-09-2357.39.24%
2021-09-2256.39.24%
2021-09-1757.39.20%
2021-09-1657.29.21%
2021-09-1557.49.21%
2021-09-1456.69.12%
2021-09-1356.79.24%
2021-09-1057.59.44%
2021-09-0956.99.42%
2021-09-0857.09.42%
2021-09-0757.99.38%
2021-09-0659.59.46%
2021-09-0359.88.97%
2021-09-0259.78.92%
2021-09-0159.78.91%
2021-08-3159.18.90%
2021-08-3058.78.87%
2021-08-2758.98.88%
2021-08-2657.98.83%
2021-08-2558.48.70%
2021-08-2456.28.75%
2021-08-2357.28.69%
2021-08-2054.78.67%
2021-08-1955.08.67%
2021-08-1856.68.51%
2021-08-1755.18.74%
2021-08-1656.79.20%
2021-08-1358.79.64%
2021-08-1260.110.16%
2021-08-1160.110.20%
2021-08-1060.510.54%
2021-08-0961.510.68%
2021-08-0663.310.68%
2021-08-0561.610.74%
2021-08-0462.310.65%
2021-08-0360.510.75%
2021-08-0259.610.42%
2021-07-3059.510.58%
2021-07-2962.011.43%
2021-07-2861.112.06%
2021-07-2765.212.22%
2021-07-2672.415.16%
2021-07-2374.014.83%
2021-07-2273.914.10%
2021-07-2168.011.54%
2021-07-2066.48.09%
2021-07-1962.96.68%
2021-07-1664.26.63%
2021-07-1559.32.54%
2021-07-1458.72.42%
2021-07-1357.91.98%
2021-07-1259.31.85%
2021-07-0958.11.58%
2021-07-0858.11.59%
2021-07-0759.62.25%
2021-07-0659.52.18%
2021-07-0559.52.09%
2021-07-0257.11.49%
2021-07-0156.41.52%
2021-06-3056.81.65%
2021-06-2956.51.73%
2021-06-2857.01.88%
2021-06-2557.71.87%
2021-06-2456.01.13%
2021-06-2354.91.11%
2021-06-2254.21.10%
2021-06-2154.71.14%
2021-06-1854.91.14%
2021-06-1755.11.16%
2021-06-1654.61.18%
2021-06-1555.11.17%
2021-06-1153.31.20%
2021-06-1053.21.20%
2021-06-0952.51.19%
2021-06-0852.51.20%
2021-06-0752.11.20%
2021-06-0452.91.20%
2021-06-0353.11.20%
2021-06-0252.91.21%
2021-06-0153.61.22%
2021-05-3152.81.21%
2021-05-2851.91.22%
2021-05-2751.11.24%
2021-05-2651.21.24%

艾姆勒熱門網頁

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。