2388 威盛


股價漲跌幅
20222021202020192018
威盛-42.0%46.0%418.0%38.0%147.0%
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)
49.9 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
202120202019201820172016201520142013
營業毛利率36.0331.6132.1327.4528.8629.3127.1126.8031.67
營業利益率-20.60-11.98-14.29-25.62-29.77-26.26-36.13-16.79-31.74
折舊負擔比率3.633.784.603.403.633.373.432.632.91
稅前淨利率67.0486.502.522.010.553.6020.49-23.20-18.51
股東權益報酬率35.2366.612.292.030.954.6329.97-60.88-31.55
資產報酬率21.8035.281.521.340.802.159.41-15.66-12.40
本業收入比-30.73-13.85-564.29-1267.01-5372.00-730.51-176.2672.38171.58
業外獲益比130.73113.85663.571367.015472.00831.07276.1627.62-71.49
無形資產佔淨值比0.290.310.310.560.000.000.000.000.00

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42.5836.7535.9036.3834.9224.4833.0534.0335.8230.3433.7731.9632.4928.7729.5125.4725.2934.4925.7927.94
營業利益率3.60-24.35-10.77-17.10-31.32-36.791.39-6.42-4.00-14.66-12.15-11.48-19.54-18.49-15.43-34.11-38.45-28.17-34.88-22.87
稅前淨利率2.83171.64-9.55-14.43113.39322.34-0.04-4.692.813.433.052.151.361.821.271.893.32-2.261.651.17
本業收入比127.42-14.19112.85118.88-27.64-11.41-2400.00136.62-141.86-429.17-395.35-541.94-1441.18-1004.00-1237.50-1828.57-1164.711268.00-2127.78-2000.00
業外獲益比-27.42114.19-12.85-18.45127.58111.412500.00-36.62239.53531.25495.35641.941541.181104.001337.501928.571264.71-1164.002227.782100.00

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)1525-83-489-1033-677-825-975607-2062
自由現金流量(百萬)66797543-197435997658-266-2338
稅後淨利(百萬)39614723426950201896-1568-1269


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-3443241-369-468-879208-114-34-143-102-69-46-272-34-210-140-6497289-324
自由現金流量(百萬)89625833798-8091107412-18586-237953014-96197264-164-495348272342
稅後淨利(百萬)-1313125-344-48616664867-41-109551411121113172821812

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)700165035527479745124926472765116085
營業利益(百萬)-1442-779-790-1229-1343-1293-1708-1093-1932
稅後淨利(百萬)39614723426950201896-1568-1269
EPS(完全稀釋)7.849.360.090.140.100.411.82-3.18-2.57
營收成長率(%)7.6617.6615.226.32-8.404.21-27.407.00N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)-16.1311145.24-39.1338.00-75.12-77.57157.14N/AN/A
EPS成長率(%)-16.2410300.00-35.7140.00-75.61-77.47N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)22081938187616181570175417231509151714081401146412551360128211251030112510981224
營業利益(百萬)79-472-202-277-492-64524-97-61-206-170-168-245-251-198-384-396-317-383-280
稅後淨利(百萬)-1313125-344-48616664867-41-109551411121113172821812
EPS(完全稀釋)-0.266.32-0.70-0.983.389.87-0.08-0.220.010.010.030.020.030.020.030.040.060.000.040.03
去年同期營收成長率(%)40.6410.498.887.223.4924.5722.983.0720.883.539.2830.1321.8420.8916.76-8.09----
兩季平均(YOY)營收成長率(%)25.579.698.055.3614.0323.7713.0311.9712.216.4019.7025.9821.3718.834.34-----
去年同期EPS成長率(%)-107.69-35.97-775.00-345.4533700.0098600.00-366.67-1200.00-66.67-50.000.00-50.00-50.000.00-25.0033.33----
兩季平均(YOY)EPS成長率(%)-71.83-405.49-560.2316677.2866150.0049116.67-783.34-633.34-58.34-25.00-25.00-50.00-25.00-12.504.16-----
較上季營收成長率(%)13.933.3015.953.06-10.491.8014.18-0.537.740.50-4.3016.65-7.726.0813.969.22-8.442.46-10.29-
較上季EPS成長率(%)-104.111002.8628.57-128.99-65.7512437.5063.64-2300.000.00-66.6750.00-33.3350.00-33.33-25.00-33.330.00-100.0033.33-

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(%)
2022/4-23.4853.3143.592019/123.11.0915.24
2022/381.1471.9840.692019/1110.331.4816.85
2022/1~2-30.9624.023.992019/10-12.439.8618.74
2021/1216.4113.017.842019/94.92.519.77
2021/11-0.22-0.677.282019/89.610.0222.6
2021/10-5.0823.398.222019/7-4.7718.6924.74
2021/911.78-3.676.622019/6-13.518.325.76
2021/8-9.7210.228.332019/58.3124.9527.37
2021/77.2323.888.042019/4-3.0149.7428.11
2021/69.510.575.322019/352.425.3421.36
2021/517.0817.86.492019/1~2-23.5918.8718.86
2021/4-14.164.93.812018/123.520.916.29
2021/325.82-13.183.482018/1119.4434.274.85
2021/1~2-26.4115.315.292018/10-18.36.682.09
2020/122.3128.2317.652018/912.6114.841.59
2020/1123.9429.2116.612018/818.2324.47-0.29
2020/10-25.9115.0215.282018/7-5.094.92-3.56
2020/927.9235.9415.312018/6-8.63-31.46-4.85
2020/81.4611.4812.482018/529.7920.13.83
2020/7-12.9420.4312.632018/4-18.817.52-0.33
2020/628.2731.7411.392018/341.79-19.26-2.56
2020/54.26-11.167.312018/1~2-20.9611.9411.93
2020/4-28.96-7.7112.882017/1214.93-32.26-8.33
2020/360.9326.020.832017/11-5.1-16.69-5.02
2020/1~2-21.3817.4217.422017/10-12.05-4.62-3.76

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
62.01780.0-96.51
2021Q4(百萬)2020Q4(百萬)YoY(%)
3326.05654.0-41.17
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.266.32-1.041

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.8815.3913.4814.8816.2615.9113.5911.6211.80
存貨周轉率3.655.365.095.596.378.547.396.574.92

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.123.073.283.083.334.073.452.783.253.253.083.293.013.603.693.644.014.203.263.62
存貨周轉率0.760.851.041.061.171.571.311.141.191.181.171.361.241.461.331.281.281.411.812.02

償債能力-近10年
202120202019201820172016201520142013
負債比0.350.430.570.540.520.610.620.800.67
金融負債(百萬)321631312849246820663198390942003403
營收淨額(百萬)700165035527479745124926472765116085
利息保障倍數89.24104.233.513.411.594.8913.46-17.14-14.51
長期銀行借款占稅後淨利比0.570.6222.1430.7041.309.422.060.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)700165035527479745124926472765116085
推銷費用(百萬)736655755765795858109611371383
管理費用(百萬)599486505495539478442400492
研發費(百萬)262616941304128313121402145113011983
推銷費用率(%)10.5110.0713.6615.9517.6217.4223.1917.4622.73
管理費用率(%)8.567.479.1410.3211.959.709.356.148.09
研發費用率(%)37.5126.0523.5926.7529.0828.4630.7019.9832.59

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)22081938187616181570175417231509151714081401146412551360128211251030112510981224
推銷費用(百萬)173206171169190166160152176197192183183211176193184196206189
管理費用(百萬)146222136123118148108124106128125125128137115123121184128123
研發費(百萬)539754569573731761278334322309326328341295284353352324332310
推銷費用率(%)7.8410.639.1210.4412.109.469.2910.0711.6013.9913.7012.5014.5815.5113.7317.1617.8617.4218.7615.44
管理費用率(%)6.6111.467.257.607.528.446.278.226.999.098.928.5410.2010.078.9710.9311.7516.3611.6610.05
研發費用率(%)24.4138.9130.3335.4146.5643.3916.1322.1321.2321.9523.2722.4027.1721.6922.1531.3834.1728.8030.2425.33

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
2388-威盛OOXOOOOXXX
23年49.53億52.21%39.27%0.0%240.62%2060百萬-0.16%

融資使用率
日期股價融資使用率
2022-05-24 -49.96.13%
2022-05-2351.76.12%
2022-05-2051.26.11%
2022-05-1951.66.04%
2022-05-1851.36.14%
2022-05-1750.85.97%
2022-05-1648.66.04%
2022-05-1348.16.09%
2022-05-1247.256.12%
2022-05-1148.26.19%
2022-05-1047.856.27%
2022-05-0947.056.44%
2022-05-0650.56.73%
2022-05-0551.16.79%
2022-05-0450.06.84%
2022-05-0349.76.85%
2022-04-2949.16.90%
2022-04-2850.16.70%
2022-04-2749.856.67%
2022-04-2651.26.97%
2022-04-2551.37.02%
2022-04-2254.47.24%
2022-04-2155.87.21%
2022-04-2055.87.20%
2022-04-1955.07.26%
2022-04-1855.07.30%
2022-04-1556.07.34%
2022-04-1458.57.36%
2022-04-1359.07.46%
2022-04-1257.37.49%
2022-04-1157.77.47%
2022-04-0860.07.40%
2022-04-0760.37.35%
2022-04-0663.97.25%
2022-04-0165.57.23%
2022-03-3165.97.28%
2022-03-3066.47.35%
2022-03-2967.17.27%
2022-03-2866.67.36%
2022-03-2566.17.38%
2022-03-2467.37.45%
2022-03-2365.17.58%
2022-03-2265.67.70%
2022-03-2164.37.68%
2022-03-1864.87.36%
2022-03-1762.77.51%
2022-03-1659.87.65%
2022-03-1558.57.70%
2022-03-1461.47.74%
2022-03-1160.57.92%
2022-03-1060.08.02%
2022-03-0957.98.15%
2022-03-0856.78.08%
2022-03-0759.38.47%
2022-03-0464.08.56%
2022-03-0366.18.69%
2022-03-0268.48.82%
2022-03-0165.37.88%
2022-02-2562.98.04%
2022-02-2461.57.99%
2022-02-2364.58.27%
2022-02-2264.38.24%
2022-02-2166.38.27%
2022-02-1867.68.21%
2022-02-1767.28.14%
2022-02-1668.08.22%
2022-02-1565.68.27%
2022-02-1465.28.54%
2022-02-1168.88.75%
2022-02-1068.28.73%
2022-02-0968.78.86%
2022-02-0868.28.19%
2022-02-0767.08.27%
2022-01-2667.08.25%
2022-01-2566.58.47%
2022-01-2469.68.80%
2022-01-2170.48.91%
2022-01-2071.09.37%
2022-01-1972.99.41%
2022-01-1873.29.58%
2022-01-1773.89.84%
2022-01-1472.19.63%
2022-01-1373.79.96%
2022-01-1273.510.00%
2022-01-1174.010.28%
2022-01-1078.811.14%
2022-01-0778.111.25%
2022-01-0682.011.91%
2022-01-0583.511.98%
2022-01-0486.012.20%
2022-01-0386.412.06%
2021-12-3085.912.17%
2021-12-2987.412.18%
2021-12-2886.612.26%
2021-12-2789.012.46%
2021-12-2487.713.05%
2021-12-2389.412.67%
2021-12-2286.512.58%
2021-12-2186.712.54%
2021-12-2087.812.47%
2021-12-1786.312.38%
2021-12-1691.212.46%
2021-12-1587.011.48%
2021-12-1483.311.60%
2021-12-1387.011.96%
2021-12-1086.212.20%
2021-12-0989.212.29%
2021-12-0889.011.95%
2021-12-0790.212.67%
2021-12-0690.012.08%
2021-12-0390.411.92%
2021-12-0287.611.77%
2021-12-0189.011.60%
2021-11-3088.312.07%
2021-11-2984.012.10%
2021-11-2684.412.95%
2021-11-2585.613.14%
2021-11-2485.011.04%
2021-11-2385.810.61%
2021-11-2290.512.14%
2021-11-1990.512.44%
2021-11-1889.112.68%
2021-11-1792.813.35%
2021-11-1690.712.55%
2021-11-1594.512.86%
2021-11-1299.015.07%
2021-11-1190.012.63%
2021-11-1092.514.10%
2021-11-0984.113.05%
2021-11-0876.512.63%
2021-11-0569.611.57%
2021-11-0467.29.32%
2021-11-0371.010.16%
2021-11-0269.08.85%
2021-11-0168.310.66%
2021-10-2962.18.41%
2021-10-2856.57.34%
2021-10-2758.87.35%
2021-10-2658.68.07%
2021-10-2553.37.24%
2021-10-2248.55.58%
2021-10-2149.75.28%
2021-10-2046.655.01%
2021-10-1942.454.89%
2021-10-1842.054.89%
2021-10-1540.754.89%
2021-10-1439.34.91%
2021-10-1338.954.93%
2021-10-1240.34.83%
2021-10-0840.454.91%
2021-10-0740.94.95%
2021-10-0639.354.97%
2021-10-0540.754.89%
2021-10-0439.84.95%
2021-10-0141.55.11%
2021-09-3043.355.06%
2021-09-2943.35.15%
2021-09-2845.755.21%
2021-09-2746.55.23%
2021-09-2446.455.23%
2021-09-2346.05.25%
2021-09-2245.755.18%
2021-09-1747.355.33%
2021-09-1646.05.23%
2021-09-1546.255.23%
2021-09-1446.75.22%
2021-09-1347.055.24%
2021-09-1047.55.30%
2021-09-0947.45.29%
2021-09-0846.85.28%
2021-09-0747.85.24%
2021-09-0648.755.28%
2021-09-0351.25.36%
2021-09-0251.05.42%
2021-09-0150.45.51%
2021-08-3148.255.41%
2021-08-3048.55.40%
2021-08-2748.155.36%
2021-08-2648.255.32%
2021-08-2548.65.23%
2021-08-2447.555.25%
2021-08-2348.65.18%
2021-08-2046.95.17%
2021-08-1946.55.18%
2021-08-1849.055.24%
2021-08-1747.155.28%
2021-08-1649.955.49%
2021-08-1351.35.65%
2021-08-1251.68.22%
2021-08-1150.98.08%
2021-08-1051.08.10%
2021-08-0951.08.19%
2021-08-0652.18.22%
2021-08-0554.28.34%
2021-08-0453.98.33%
2021-08-0354.48.36%
2021-08-0253.78.17%
2021-07-3054.08.24%
2021-07-2958.08.91%
2021-07-2856.58.86%
2021-07-2757.69.07%
2021-07-2660.99.10%
2021-07-2359.99.16%
2021-07-2261.19.02%
2021-07-2159.99.32%
2021-07-2060.89.06%
2021-07-1961.19.26%
2021-07-1662.19.37%
2021-07-1563.39.50%
2021-07-1463.69.04%
2021-07-1362.09.30%
2021-07-1262.38.82%
2021-07-0958.98.52%
2021-07-0858.28.54%
2021-07-0757.88.52%
2021-07-0658.68.27%
2021-07-0562.48.62%
2021-07-0256.86.18%
2021-07-0153.86.20%
2021-06-3056.66.46%
2021-06-2956.66.42%
2021-06-2855.06.15%
2021-06-2555.86.22%
2021-06-2455.45.61%
2021-06-2355.35.73%
2021-06-2254.75.46%
2021-06-2154.75.15%
2021-06-1852.14.75%
2021-06-1753.74.56%
2021-06-1652.44.58%
2021-06-1552.34.39%
2021-06-1150.84.16%
2021-06-1050.53.88%
2021-06-0950.13.91%
2021-06-0849.553.76%
2021-06-0749.43.71%
2021-06-0449.853.70%
2021-06-0350.93.72%
2021-06-0250.93.74%
2021-06-0151.53.80%

威盛熱門網頁

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。