3032 偉訓


股價漲跌幅
20222021202020192018
偉訓-15.0%-22.0%11.0%10.0%-33.0%
0050-14.14%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)
28.85 -27.94% 20.79 23.91 -17.12% 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19.0418.3915.9513.1017.3220.1120.3221.5818.9617.95
營業利益率5.426.554.126.635.488.816.477.251.02-0.13
折舊負擔比率4.644.574.713.233.073.493.904.265.755.12
稅前淨利率6.277.725.848.945.409.538.977.602.540.28
股東權益報酬率10.5515.459.8413.228.9617.3114.3212.062.480.35
資產報酬率4.566.504.475.894.198.728.457.781.770.43
本業收入比86.3584.8570.6074.14101.8192.5772.0995.4040.00-42.86
業外獲益比13.6515.1529.4025.86-1.557.4327.914.6060.00142.86
無形資產佔淨值比0.150.150.420.130.170.000.000.000.000.00

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18.5923.2519.5617.6216.8816.2319.0121.0717.5818.0615.7314.8314.9114.2613.4214.2910.2913.8518.1617.31
營業利益率5.317.914.535.774.015.397.238.854.556.294.252.533.103.421.2723.56-2.042.446.005.10
稅前淨利率8.507.186.916.494.964.139.699.807.765.376.655.775.537.272.6727.25-1.952.957.556.37
本業收入比62.41110.2465.3889.2180.65130.3674.6390.5058.65117.2763.4344.2356.4447.2247.9286.42105.7183.6479.5979.61
業外獲益比37.59-10.2434.6210.7919.35-30.3625.379.5041.35-17.2735.8255.7743.5652.7852.0813.58-5.7118.1820.4120.39

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)260623735206337762235207288135
自由現金流量(百萬)-6818235673-4768725414735
稅後淨利(百萬)2974662814192434032712135010


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)648-65146171-802991439014712341847-26276-21216858-203131
自由現金流量(百萬)75-188-141106154-214191-80284675298-23-131137-405472-158-15428
稅後淨利(百萬)73527796729216613276678670587441342-38379059

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)8293923376907433716159333637342923812537
營業利益(百萬)44960531749339352323524924-3
稅後淨利(百萬)2974662814192434032712135010
EPS(完全稀釋)2.604.162.473.652.133.772.582.050.480.00
營收成長率(%)-10.1820.073.463.8020.7063.136.0744.02-6.15N/A
營業利益成長率(%)-25.7990.85-35.7025.45-24.86122.55-5.62937.50N/AN/A
稅後淨利成長率(%)-36.2765.84-32.9472.43-39.7048.7127.23326.00400.00N/A
EPS成長率(%)-37.5068.42-32.3371.36-43.5046.1225.85327.08N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)15691775188421432491270727672043171720522011179618311981178418651803187819451616
營業利益(百萬)8314085124100146200181781298546576823439-374611782
稅後淨利(百萬)73527796729216613276678670587441342-38379059
EPS(完全稀釋)0.650.460.680.850.640.831.511.190.670.600.770.620.520.660.363.02-0.340.330.800.52
去年同期營收成長率(%)-37.01-34.43-31.914.8945.0831.9237.5913.75-6.233.5812.72-3.701.555.48-8.2815.41----
去年同期營業利益成長率(%)-17.00-4.11-57.50-31.4928.2113.18135.29293.4836.8489.71269.57-89.52254.0547.83-80.34435.37----
去年同期稅後淨利成長率(%)1.39-43.48-53.61-27.27-5.2637.3193.0288.5731.03-9.46109.76-79.53252.63100.00-54.44479.66----
去年同期EPS成長率(%)1.56-44.58-54.97-28.57-4.4838.3396.1091.9428.85-9.09113.89-79.47252.94100.00-55.00480.77----
較上季營收成長率(%)-11.61-5.79-12.09-13.97-7.98-2.1735.4418.99-16.332.0411.97-1.91-7.5711.04-4.343.44-3.99-3.4420.36-
較上季營業利益成長率(%)-40.7164.71-31.4524.00-31.51-27.0010.50132.05-39.5351.7684.78-19.30-16.18195.65-94.761286.49-180.43-60.6842.68-
較上季稅後淨利成長率(%)40.38-32.47-19.7933.33-21.74-44.5825.7673.6813.43-22.0922.8620.69-21.6280.49-88.011000.00-202.70-58.8952.54-
較上季EPS成長率(%)41.30-32.35-20.0032.81-22.89-45.0326.8977.6111.67-22.0824.1919.23-21.2183.33-88.08988.24-203.03-58.7553.85-

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(%)
2022/40.11-22.72-33.372019/12-8.43.473.33
2022/327.04-36.17-36.362019/115.420.693.32
2022/1~2-31.38-36.46-36.462019/10-3.552.743.63
2021/1210.66-23.46-9.322019/95.7620.733.73
2021/11-6.44-40.38-7.912019/812.088.581.67
2021/10-2.71-29.62-3.682019/70.219.050.67
2021/91.19-43.36-0.212019/6-1.086.05-0.57
2021/80.92-26.248.672019/53.71-3.03-1.77
2021/7-8.54-21.5815.152019/4-11.57-13.95-1.46
2021/6-10.29-1.7922.822019/361.22-6.143.18
2021/57.1311.3728.312019/1~2-49.529.049.03
2021/4-17.3-1.9233.072018/12-7.99-0.624.07
2021/363.330.8747.892018/117.5719.594.55
2021/1~2-53.9858.5158.52018/1013.325.093.03
2020/12-13.7925.7819.332018/9-4.87-18.132.78
2020/1110.4433.6518.722018/812.57-0.616.07
2020/10-21.727.5817.022018/7-2.53-8.47.12
2020/931.7857.1515.742018/6-9.56-0.699.9
2020/87.326.129.772018/5-7.9616.8112.06
2020/714.5231.747.22018/4-3.5525.8310.94
2020/61.7215.283.192018/361.4311.266.26
2020/5-5.6512.090.832018/1~2-36.293.343.34
2020/410.3523.23-1.932017/128.88-11.5720.53
2020/358.87-1.25-9.742017/11-5.463.5725.07
2020/1~2-35.43-14.33-14.332017/10-11.718.7127.75

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
133.0124.07.2580
2021Q4(百萬)2020Q4(百萬)YoY(%)
127.0112.013.392
2021Q3(百萬)2020Q3(百萬)YoY(%)
130.0268.0-51.49

EPS較上季
2022Q1(元)2021Q4(元)比率
0.650.460.4130

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.343.623.483.423.393.703.614.814.424.25
存貨周轉率3.825.264.474.565.806.364.634.793.453.40

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
2021202020192018201720162015201420132012
負債比0.550.620.560.560.570.530.450.370.350.35
金融負債(百萬)1807225717801531106089722576146278
營收淨額(百萬)8293923376907433716159333637342923812537
利息保障倍數28.3835.7026.5955.7229.5148.61155.47135.3813.402.09
長期銀行借款占稅後淨利比0.000.000.000.000.001.030.000.000.0811.20

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)8293923376907433716159333637342923812537
推銷費用(百萬)476441373357340271254251208228
管理費用(百萬)397411379382358285174160141139
研發費(百萬)23521715416215011477807991
推銷費用率(%)5.744.784.854.804.754.576.987.328.748.99
管理費用率(%)4.794.454.935.145.004.804.784.675.925.48
研發費用率(%)2.832.352.002.182.091.922.122.333.323.59

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)15691775188421432491270727672043171720522011179618311981178418651803187819451616
推銷費用(百萬)91120121951401141389396100958692807911583849676
管理費用(百萬)84831019911310511499921029299868398971059410186
研發費(百萬)3353556067646355353643354144394534364035
推銷費用率(%)5.806.766.424.435.624.214.994.555.594.874.724.795.024.044.436.174.604.474.944.70
管理費用率(%)5.354.685.364.624.543.884.124.855.364.974.575.514.704.195.495.205.825.015.195.32
研發費用率(%)2.102.992.922.802.692.362.282.692.041.752.141.952.242.222.192.411.891.922.062.17

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
3032-偉訓OOOXXOOXXX
20年11.33億36.82%51.99%49.19%129.66%153百萬11.24%

融資使用率
日期股價融資使用率
2022-05-18 -28.855.88%
2022-05-1728.355.88%
2022-05-1628.15.88%
2022-05-1327.855.91%
2022-05-1227.955.82%
2022-05-1128.65.83%
2022-05-1028.555.83%
2022-05-0928.75.87%
2022-05-0629.255.88%
2022-05-0529.35.89%
2022-05-0429.355.89%
2022-05-0329.45.88%
2022-04-2929.455.89%
2022-04-2829.45.89%
2022-04-2729.355.89%
2022-04-2629.95.86%
2022-04-2530.05.94%
2022-04-2230.55.87%
2022-04-2130.55.87%
2022-04-2030.65.82%
2022-04-1930.655.84%
2022-04-1830.65.84%
2022-04-1530.75.86%
2022-04-1430.75.86%
2022-04-1330.755.87%
2022-04-1230.755.88%
2022-04-1130.855.88%
2022-04-0831.15.90%
2022-04-0731.155.89%
2022-04-0630.955.93%
2022-04-0130.95.93%
2022-03-3130.955.94%
2022-03-3030.955.99%
2022-03-2931.06.00%
2022-03-2830.956.02%
2022-03-2531.056.02%
2022-03-2431.06.02%
2022-03-2331.16.01%
2022-03-2230.856.09%
2022-03-2130.756.10%
2022-03-1830.66.16%
2022-03-1730.66.19%
2022-03-1630.46.25%
2022-03-1530.56.24%
2022-03-1430.956.28%
2022-03-1131.06.31%
2022-03-1031.256.32%
2022-03-0930.956.34%
2022-03-0830.856.34%
2022-03-0730.96.34%
2022-03-0431.556.39%
2022-03-0331.556.39%
2022-03-0231.756.39%
2022-03-0131.66.39%
2022-02-2531.36.39%
2022-02-2431.156.40%
2022-02-2331.96.44%
2022-02-2231.86.44%
2022-02-2132.16.44%
2022-02-1832.256.45%
2022-02-1732.16.48%
2022-02-1632.06.49%
2022-02-1531.76.50%
2022-02-1431.76.50%
2022-02-1132.26.50%
2022-02-1032.36.52%
2022-02-0932.256.53%
2022-02-0831.96.52%
2022-02-0731.656.50%
2022-01-2631.056.53%
2022-01-2531.056.51%
2022-01-2431.456.52%
2022-01-2131.656.55%
2022-01-2032.06.61%
2022-01-1932.36.78%
2022-01-1832.76.79%
2022-01-1732.16.79%
2022-01-1431.856.71%
2022-01-1331.96.77%
2022-01-1232.056.78%
2022-01-1132.06.80%
2022-01-1032.06.85%
2022-01-0732.156.90%
2022-01-0632.77.06%
2022-01-0532.757.06%
2022-01-0433.257.03%
2022-01-0333.957.12%
2021-12-3033.77.08%
2021-12-2934.37.12%
2021-12-2832.056.94%
2021-12-2731.956.96%
2021-12-2431.956.95%
2021-12-2331.96.89%
2021-12-2231.66.78%
2021-12-2131.66.77%
2021-12-2031.756.76%
2021-12-1731.96.83%
2021-12-1631.556.82%
2021-12-1530.96.73%
2021-12-1431.16.86%
2021-12-1331.256.88%
2021-12-1031.356.88%
2021-12-0931.47.01%
2021-12-0831.56.86%
2021-12-0731.46.85%
2021-12-0631.46.85%
2021-12-0331.556.85%
2021-12-0231.756.92%
2021-12-0131.456.97%
2021-11-3031.46.96%
2021-11-2931.256.97%
2021-11-2631.556.99%
2021-11-2531.857.03%
2021-11-2431.857.03%
2021-11-2331.757.01%
2021-11-2232.057.00%
2021-11-1931.86.99%
2021-11-1831.756.97%
2021-11-1731.757.01%
2021-11-1631.757.01%
2021-11-1531.757.06%
2021-11-1231.97.10%
2021-11-1132.17.19%
2021-11-1032.07.18%
2021-11-0931.77.14%
2021-11-0832.07.16%
2021-11-0532.357.20%
2021-11-0432.457.20%
2021-11-0332.157.15%
2021-11-0231.37.14%
2021-11-0131.157.15%
2021-10-2931.17.15%
2021-10-2831.257.16%
2021-10-2731.27.20%
2021-10-2631.257.17%
2021-10-2531.557.41%
2021-10-2231.757.41%
2021-10-2131.757.37%
2021-10-2031.37.38%
2021-10-1931.17.39%
2021-10-1830.87.30%
2021-10-1530.857.30%
2021-10-1430.97.24%
2021-10-1330.757.24%
2021-10-1231.07.27%
2021-10-0831.17.36%
2021-10-0730.857.41%
2021-10-0630.47.41%
2021-10-0530.67.37%
2021-10-0430.757.35%
2021-10-0131.357.35%
2021-09-3031.657.46%
2021-09-2931.67.46%
2021-09-2831.97.62%
2021-09-2732.057.60%
2021-09-2431.557.63%
2021-09-2331.37.65%
2021-09-2231.17.69%
2021-09-1731.457.71%
2021-09-1631.37.72%
2021-09-1531.257.74%
2021-09-1431.17.74%
2021-09-1331.17.76%
2021-09-1031.557.76%
2021-09-0931.68.03%
2021-09-0831.18.06%
2021-09-0731.958.07%
2021-09-0632.058.11%
2021-09-0332.18.16%
2021-09-0232.458.45%
2021-09-0132.858.35%
2021-08-3133.08.25%
2021-08-3033.08.35%
2021-08-2732.98.38%
2021-08-2632.958.39%
2021-08-2532.88.39%
2021-08-2432.18.38%
2021-08-2331.98.38%
2021-08-2030.78.41%
2021-08-1931.258.37%
2021-08-1832.358.47%
2021-08-1732.58.42%
2021-08-1632.858.52%
2021-08-1335.28.73%
2021-08-1236.68.75%
2021-08-1137.28.69%
2021-08-1041.458.47%
2021-08-0941.98.74%
2021-08-0642.58.76%
2021-08-0542.68.74%
2021-08-0442.38.68%
2021-08-0342.558.68%
2021-08-0242.458.67%
2021-07-3042.68.69%
2021-07-2942.68.71%
2021-07-2842.28.76%
2021-07-2742.158.83%
2021-07-2641.88.92%
2021-07-2341.28.97%
2021-07-2240.99.20%
2021-07-2140.99.23%
2021-07-2041.49.20%
2021-07-1942.09.24%
2021-07-1642.159.23%
2021-07-1541.49.30%
2021-07-1441.09.35%
2021-07-1341.09.34%
2021-07-1241.259.42%
2021-07-0941.79.36%
2021-07-0842.09.37%
2021-07-0742.159.28%
2021-07-0641.959.29%
2021-07-0541.959.33%
2021-07-0241.659.32%
2021-07-0141.79.25%
2021-06-3042.49.60%
2021-06-2942.459.85%
2021-06-2842.659.81%
2021-06-2543.09.79%
2021-06-2443.29.60%
2021-06-2341.558.99%
2021-06-2241.459.00%
2021-06-2141.78.94%
2021-06-1842.48.95%
2021-06-1741.89.02%
2021-06-1641.79.01%
2021-06-1541.659.07%
2021-06-1141.69.03%
2021-06-1041.359.08%
2021-06-0941.359.11%
2021-06-0841.259.13%
2021-06-0741.259.15%
2021-06-0441.259.16%
2021-06-0341.79.16%
2021-06-0241.859.20%
2021-06-0142.39.27%
2021-05-3141.59.28%
2021-05-2841.459.30%
2021-05-2741.19.36%
2021-05-2641.19.36%

偉訓熱門網頁

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。