2429 銘旺科


股價漲跌幅
20222021202020192018
銘旺科-24.0%1.0%94.0%77.0%11.0%
0050-15.78%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)
15.6 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
2021202020192018201720162015201420132012
營業毛利率14.088.566.8811.7612.2711.14-0.11-3.97-2.004.33
營業利益率-0.83-6.64-4.610.061.281.43-6.53-10.71-13.12-2.70
折舊負擔比率5.536.677.305.085.196.115.614.623.462.07
稅前淨利率-0.46-4.63-9.91-1.30-0.432.00-11.09-11.14-14.1918.08
股東權益報酬率-2.98-23.32-46.55-4.08-23.273.60-22.04-20.85-21.8254.37
資產報酬率-0.07-6.80-14.00-0.42-6.292.34-10.28-11.04-10.5217.56
本業收入比200.00142.8646.88-8.33-280.0071.4359.0495.6592.22-15.00
業外獲益比-100.00-42.8654.17100.00360.0028.5740.964.357.78115.00
無形資產佔淨值比0.241.540.121.181.200.000.000.000.000.00

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14.8815.0613.5617.579.9610.537.574.7310.501.868.3910.2810.0311.409.4513.3412.3812.0411.7511.28
營業利益率-2.192.33-5.612.92-3.54-2.31-7.90-12.65-6.13-7.89-4.04-1.60-2.87-1.14-2.603.18-0.10-1.881.851.58
稅前淨利率-3.942.41-5.662.35-1.62-0.01-3.68-11.86-6.24-20.71-5.29-3.02-4.27-3.06-4.052.37-1.54-3.99-0.300.70
本業收入比50.00100.00100.00128.57250.000.00211.11104.55100.0037.6875.0050.0066.6733.3355.56150.000.0044.44-600.00200.00
業外獲益比50.000.000.00-28.57-125.000.00-111.11-4.550.0062.3225.0050.0033.3366.6733.33-33.33100.0055.56700.00-100.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)-1724314087788-59-70-42
自由現金流量(百萬)-147-9-586776-8-115-268264
稅後淨利(百萬)2-61-126-12-818-85-100-90140


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-4327-3327-3841929-28228-5051-53312134111
自由現金流量(百萬)-2745-127-1-643213-13-412-4-5147-932-6-820140
稅後淨利(百萬)-7-1-9102-4-20-27-10-101-11-5-8-7-85-3-31-19-16

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)97790097290510601031748823635773
營業利益(百萬)-8-60-4511415-49-88-83-21
稅後淨利(百萬)2-61-126-12-818-85-100-90140
EPS(完全稀釋)0.05-1.63-3.95-0.45-2.210.22-2.31-2.71-3.580.00
營收成長率(%)8.56-7.417.40-14.622.8137.83-9.1129.61-17.85N/A
營業利益成長率(%)N/AN/AN/A-92.86-6.67N/AN/AN/AN/AN/A
稅後淨利成長率(%)103.28N/AN/AN/AN/A109.41N/AN/AN/AN/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)151193208301274301237183180335231206201208211271215218308281
營業利益(百萬)-35-129-10-7-19-23-11-26-9-3-6-2-590-464
稅後淨利(百萬)-7-1-9102-4-20-27-10-101-11-5-8-7-85-3-31-19-16
EPS(完全稀釋)-0.18-0.02-0.230.260.05-0.11-0.56-0.72-0.27-3.18-0.35-0.18-0.30-0.24-0.210.15-0.09-0.84-0.51-0.44
去年同期營收成長率(%)-44.89-35.88-12.2464.4852.22-10.152.60-11.17-10.4561.069.48-23.99-6.51-4.59-31.49-3.56----
去年同期營業利益成長率(%)70.00171.4336.84139.139.0973.08-111.11-666.67-83.33-1200.00-80.00-133.330.0050.00-183.33125.00----
去年同期稅後淨利成長率(%)-450.0075.0055.00137.04120.0096.04-81.82-440.00-25.00-1342.86-37.50-200.00-166.6777.4257.89131.25----
去年同期EPS成長率(%)-460.0081.8258.93136.11118.5296.54-60.00-300.0010.00-1225.00-66.67-220.00-233.3371.4358.82134.09----
較上季營收成長率(%)-21.76-7.21-30.909.85-8.9727.0029.511.67-46.2745.0212.142.49-3.37-1.42-22.1426.05-1.38-29.229.61-
較上季營業利益成長率(%)-160.00141.67-233.33190.00-42.8663.1617.39-109.0957.69-188.89-200.0050.00-200.0060.00-155.560.00100.00-166.6750.00-
較上季稅後淨利成長率(%)-600.0088.89-190.00400.00150.0080.0025.93-170.0090.10-818.18-120.0037.50-14.2912.50-260.00266.6790.32-63.16-18.75-
較上季EPS成長率(%)-800.0091.30-188.46420.00145.4580.3622.22-166.6791.51-808.57-94.4440.00-25.00-14.29-240.00266.6789.29-64.71-15.91-

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(%)
2022/4-18.04-51.9-45.172019/126.2889.347.41
2022/360.59-43.33-42.462019/11-11.034.841.71
2022/1~2-23.29-41.84-41.832019/1026.1265.27-1.64
2021/12-0.37-36.27.262019/926.9748.47-8.49
2021/11-12.27-47.5312.482019/815.0810.7-14.15
2021/10-6.44-16.9622.792019/7-6.27-21.62-17.07
2021/917.81-13.1728.392019/63.92-19.31-16.3
2021/8-7.47-32.2235.42019/5-8.78-28.88-15.66
2021/7-20.7221.8850.572019/4-3.75-23.05-11.71
2021/6-18.3742.4555.042019/341.59-16.64-6.77
2021/50.4983.4957.592019/1~2-27.440.290.28
2021/4-3.4365.6851.422018/12-24.3-13.04-14.62
2021/387.4152.346.342018/119.0813.35-14.73
2021/1~2-38.2442.3742.362018/1013.3-13.05-16.82
2020/12-18.07-13.73-7.622018/9-5.32-37.04-17.19
2020/1138.8311.9-6.832018/8-18.52-35.93-14.51
2020/10-2.17-28.26-9.432018/7-3.51-21.45-11.02
2020/9-8.02-7.51-5.952018/6-8.4-10.27-8.99
2020/866.3927.68-5.682018/5-1.3-0.08-8.72
2020/7-7.35-11.68-10.912018/44.26-1.56-11.02
2020/65.14-10.66-10.782018/371.37-9.58-14.6
2020/5-9.26-11.69-10.812018/1~2-28.19-17.87-17.86
2020/4-11.23-11.23-10.62017/12-1.32-25.322.78
2020/332.12-3.74-10.372017/11-16.32-32.55.49
2020/1~22.51-14.32-14.322017/10-17.95-2.8610.09

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
-0.18-0.02-8.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率10.045.814.193.613.583.843.023.072.172.89
存貨周轉率9.319.4713.3910.6512.0823.1969.5044.1629.9855.68

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.732.111.772.222.573.642.491.260.931.651.131.000.910.940.941.210.960.690.860.90
存貨周轉率1.792.111.931.981.962.962.902.272.214.132.843.112.792.602.563.012.312.343.383.31

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.620.680.670.700.700.690.510.520.400.62
金融負債(百萬)41948534041443451017316944104
營收淨額(百萬)97790097290510601031748823635773
利息保障倍數0.59-3.34-10.22-0.220.562.85-18.75-33.46-27.8527.52
長期銀行借款占稅後淨利比110.0017.8817.8817.8817.8817.880.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)97790097290510601031748823635773
推銷費用(百萬)4643242024201111109
管理費用(百萬)63646360665631344839
研發費(百萬)362523252723610126
推銷費用率(%)4.714.782.472.212.261.941.471.341.571.16
管理費用率(%)6.457.116.486.636.235.434.144.137.565.05
研發費用率(%)3.682.782.372.762.552.230.801.221.890.78

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)151193208301274301237183180335231206201208211271215218308281
推銷費用(百萬)89101413111211996445555866
管理費用(百萬)1311152116171715151716151515151615161716
研發費(百萬)541499686656576676686
推銷費用率(%)5.304.664.814.654.743.655.066.015.002.692.601.941.992.402.371.852.333.671.952.14
管理費用率(%)8.615.707.216.985.845.657.178.208.335.076.937.287.467.217.115.906.987.345.525.69
研發費用率(%)3.312.076.732.993.281.993.383.283.331.492.602.433.482.882.842.582.792.752.602.14

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
2429-銘旺科OXXXXXXXXX
22年3.97億97.89%63.96%37.43%26.70%-22百萬-7.6%


銘旺科熱門網頁

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。