3033 威健


股價漲跌幅
20222021202020192018
威健-2.0%65.0%-1.0%-5.0%-3.0%
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)
31.25 23.94% 38.73 44.54 42.53% 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7.135.255.756.425.405.576.356.166.576.71
營業利益率3.491.671.562.391.761.431.951.921.931.90
折舊負擔比率0.220.260.320.030.030.040.050.040.060.05
稅前淨利率3.391.600.741.681.591.081.571.641.981.90
股東權益報酬率24.4211.914.5411.1311.847.7910.2112.0313.9411.29
資產報酬率7.373.902.453.974.122.963.603.964.534.01
本業收入比103.06104.61210.34142.79110.14132.70124.67116.4497.5799.82
業外獲益比-3.02-4.61-110.34-42.79-10.27-32.70-24.67-16.442.430.18
無形資產佔淨值比0.110.240.250.040.040.000.000.000.000.00

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7.707.477.797.046.025.034.955.355.894.655.636.646.316.146.447.385.695.365.335.42
營業利益率3.973.414.093.762.511.421.591.911.850.741.702.171.741.542.673.341.891.842.281.23
稅前淨利率4.153.443.973.552.411.561.781.841.080.330.750.970.990.641.752.112.061.682.181.10
本業收入比95.5899.21103.09105.88104.4690.5789.29103.89171.77220.45227.55222.12175.00242.47152.51158.2191.67109.68104.11110.77
業外獲益比4.270.79-3.09-5.73-4.209.4310.71-3.89-71.77-120.45-127.55-122.12-75.00-142.47-52.51-58.218.33-9.68-4.11-11.54

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)-709-1943050-2164-71-2342455-945-1337542
自由現金流量(百萬)-721-2323006-2194-92-2357422-974-1369608
稅後淨利(百萬)1721699260624631391473506528435


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)930-1034-12151696-156435-5911444-14821724466526334-184-1841-111-28215-748-133
自由現金流量(百萬)921-1037-12101691-165425-6011436-14921693462523329-190-1849-122-33201-751-135
稅後淨利(百萬)50646053245527417023520491287186745418519718818824498

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)72405584134822452987519294374238839399333329929308
營業利益(百萬)25269767531268912625758765643557
稅後淨利(百萬)1721699260624631391473506528435
EPS(完全稀釋)4.021.840.701.781.871.311.651.781.850.00
營收成長率(%)23.9521.13-8.992.0418.7212.62-2.7419.9213.62N/A
營業利益成長率(%)158.8129.61-40.6239.0445.92-17.55-0.9218.9715.44N/A
稅後淨利成長率(%)146.21168.85-58.33-1.1161.38-17.34-6.52-4.1721.38N/A
EPS成長率(%)118.48162.86-60.67-4.8142.75-20.61-7.30-3.78N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1692518320195811868015823155891726613997115621306013080115741051011512148111325713408148031446011765
營業利益(百萬)67162580170239822127526721397223251182177395443253272329144
稅後淨利(百萬)50646053245527417023520491287186745418519718818824498
EPS(完全稀釋)1.211.211.421.240.750.460.640.550.250.080.190.250.220.160.540.580.580.580.760.30
去年同期營收成長率(%)6.9617.5213.4133.4636.8519.3632.0020.9310.0113.45-11.69-12.70-21.61-22.232.4312.68----
去年同期營業利益成長率(%)68.59182.81191.27162.9286.85127.8423.326.3717.03-45.20-43.54-43.34-28.06-34.9320.06207.64----
去年同期稅後淨利成長率(%)84.67170.59126.38123.04201.10507.14230.99137.2122.97-48.15-61.62-56.35-60.64-71.28-24.18101.02----
去年同期EPS成長率(%)61.33163.04121.87125.45200.00475.00236.84120.0013.64-50.00-64.81-56.90-62.07-72.41-28.9593.33----
較上季營收成長率(%)-7.61-6.444.8218.061.50-9.7123.3621.06-11.47-0.1513.0110.12-8.70-22.2711.72-1.13-9.422.3722.91-
較上季營業利益成長率(%)7.36-21.9714.1076.3880.09-19.643.0025.35119.59-56.50-11.1637.912.82-55.19-10.8475.10-6.99-17.33128.47-
較上季稅後淨利成長率(%)10.00-13.5316.9266.0661.18-27.6615.20124.18225.00-60.56-17.4416.2237.04-70.81-6.094.790.00-22.95148.98-
較上季EPS成長率(%)0.00-14.7914.5265.3363.04-28.1216.36120.00212.50-57.89-24.0013.6437.50-70.37-6.900.000.00-23.68153.33-

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(%)
2022/4-18.13-16.490.12019/1210.4721.07-8.98
2022/339.766.956.962019/11-2.1414.73-11.31
2022/1~2-13.256.966.962019/10-6.245.12-13.4
2021/124.4727.7623.952019/94.29-17.35-15.21
2021/1110.1119.0423.582019/84.89-5.85-14.88
2021/10-13.726.2124.082019/712.65-10.77-16.22
2021/9-4.7310.8526.292019/6-7.14-14.17-17.17
2021/810.632.6728.752019/51.98-15.45-17.75
2021/76.51-0.1828.112019/4-1.66-8.13-18.37
2021/6-8.0927.0634.992019/348.97-22.53-21.61
2021/5-3.0741.636.722019/1~2-31.34-21.04-21.04
2021/44.8531.9935.42018/124.68-22.082.03
2021/371.2617.5136.862018/11-10.33-27.694.54
2021/1~2-38.9453.2453.232018/10-26.29-16.738.4
2020/12-2.649.9421.122018/918.813.2611.71
2020/11-1.7524.7622.312018/8-0.58-0.9313.12
2020/10-9.9524.2622.052018/78.354.9615.55
2020/914.0129.3721.782018/6-8.52-3.3817.63
2020/8-16.7818.3420.652018/510.8126.9322.77
2020/735.649.1821.042018/4-17.0817.8621.71
2020/62.4123.9315.732018/376.6613.3722.98
2020/5-9.6412.3614.082018/1~2-46.1829.7829.78
2020/4-6.6526.8314.562017/12-2.858.6318.71
2020/370.5333.610.02017/113.2521.2419.87
2020/1~2-1.4-4.3-4.32017/10-8.5926.9919.71

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
702.0381.084.251
2021Q4(百萬)2020Q4(百萬)YoY(%)
630.0244.0158.19
2021Q3(百萬)2020Q3(百萬)YoY(%)
777.0308.0152.27

EPS較上季
2022Q1(元)2021Q4(元)比率
1.211.210.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.986.185.796.456.406.016.066.316.196.19
存貨周轉率7.416.043.814.205.345.695.756.356.375.83

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.271.341.511.551.411.491.751.561.381.591.691.581.331.271.591.561.671.811.801.57
存貨周轉率1.401.712.022.201.941.851.881.391.081.191.110.870.750.811.031.021.221.321.301.18

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.710.730.760.770.740.740.710.720.740.68
金融負債(百萬)109969755984911769932091777076701060963407
營收淨額(百萬)72405584134822452987519294374238839399333329929308
利息保障倍數15.504.711.843.354.193.695.806.388.948.11
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)72405584134822452987519294374238839399333329929308
推銷費用(百萬)2020161515991584143013641266124711171053
管理費用(百萬)627473433513464448444447428358
研發費(百萬)0000000000
推銷費用率(%)2.792.763.322.992.753.123.263.123.353.59
管理費用率(%)0.870.810.900.970.891.021.141.121.291.22
研發費用率(%)0.000.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1692518320195811868015823155891726613997115621306013080115741051011512148111325713408148031446011765
推銷費用(百萬)491555550479436454437372353416399398386393420386386393322384
管理費用(百萬)146180170146131141124106103108104111110147124119124129119110
研發費(百萬)00000000000000000000
推銷費用率(%)2.903.032.812.562.762.912.532.663.053.193.053.443.673.412.842.912.882.652.233.26
管理費用率(%)0.860.980.870.780.830.900.720.760.890.830.800.961.051.280.840.900.920.870.820.93
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
3033-威健OOXXOOOOXO
20年41.58億57.47%74.54%0.0%68.66%377百萬26.08%

融資使用率
日期股價融資使用率
2022-05-18 -31.257.20%
2022-05-1730.67.28%
2022-05-1629.957.45%
2022-05-1329.87.51%
2022-05-1229.457.57%
2022-05-1129.957.54%
2022-05-1030.17.59%
2022-05-0930.357.64%
2022-05-0631.257.80%
2022-05-0531.47.99%
2022-05-0431.38.04%
2022-05-0331.157.83%
2022-04-2930.357.74%
2022-04-2830.47.76%
2022-04-2729.97.75%
2022-04-2630.357.82%
2022-04-2530.357.82%
2022-04-2231.17.83%
2022-04-2131.37.97%
2022-04-2031.158.01%
2022-04-1931.17.84%
2022-04-1830.97.82%
2022-04-1531.257.84%
2022-04-1431.458.10%
2022-04-1331.658.37%
2022-04-1231.058.75%
2022-04-1131.08.74%
2022-04-0831.68.69%
2022-04-0731.258.66%
2022-04-0631.758.69%
2022-04-0132.158.55%
2022-03-3132.358.59%
2022-03-3032.658.46%
2022-03-2932.68.33%
2022-03-2833.38.08%
2022-03-2534.258.18%
2022-03-2434.28.44%
2022-03-2334.158.47%
2022-03-2233.658.47%
2022-03-2132.78.31%
2022-03-1832.88.49%
2022-03-1732.258.20%
2022-03-1631.957.95%
2022-03-1531.757.87%
2022-03-1432.27.90%
2022-03-1131.97.97%
2022-03-1031.87.94%
2022-03-0930.357.99%
2022-03-0829.97.84%
2022-03-0730.958.11%
2022-03-0432.08.51%
2022-03-0332.158.80%
2022-03-0232.08.33%
2022-03-0131.158.03%
2022-02-2530.657.74%
2022-02-2430.37.61%
2022-02-2330.957.77%
2022-02-2230.77.78%
2022-02-2131.18.25%
2022-02-1831.08.27%
2022-02-1731.08.25%
2022-02-1631.058.44%
2022-02-1530.28.03%
2022-02-1430.158.06%
2022-02-1130.858.19%
2022-02-1031.78.21%
2022-02-0931.78.09%
2022-02-0831.28.08%
2022-02-0730.78.40%
2022-01-2629.98.58%
2022-01-2529.68.66%
2022-01-2430.18.77%
2022-01-2130.38.79%
2022-01-2030.99.29%
2022-01-1930.959.28%
2022-01-1831.59.60%
2022-01-1731.159.27%
2022-01-1430.79.22%
2022-01-1331.19.83%
2022-01-1231.09.86%
2022-01-1131.010.00%
2022-01-1030.8510.27%
2022-01-0731.010.39%
2022-01-0631.8511.37%
2022-01-0532.312.02%
2022-01-0432.2511.75%
2022-01-0331.811.83%
2021-12-3031.9512.23%
2021-12-2931.8512.48%
2021-12-2832.112.42%
2021-12-2732.512.06%
2021-12-2431.111.45%
2021-12-2331.712.00%
2021-12-2232.0512.96%
2021-12-2131.4512.28%
2021-12-2031.5511.17%
2021-12-1730.159.77%
2021-12-1630.4510.14%
2021-12-1529.2510.05%
2021-12-1428.810.30%
2021-12-1329.2510.64%
2021-12-1029.2511.05%
2021-12-0929.511.27%
2021-12-0829.1511.34%
2021-12-0729.211.58%
2021-12-0629.0511.69%
2021-12-0329.211.86%
2021-12-0229.212.12%
2021-12-0129.712.21%
2021-11-3029.712.36%
2021-11-2928.9514.22%
2021-11-2629.8515.70%
2021-11-2529.6515.75%
2021-11-2429.915.68%
2021-11-2329.4515.35%
2021-11-2229.2515.43%
2021-11-1929.215.56%
2021-11-1829.415.76%
2021-11-1730.016.37%
2021-11-1629.9516.67%
2021-11-1531.017.65%
2021-11-1231.6517.49%
2021-11-1131.017.11%
2021-11-1031.415.14%
2021-11-0928.5510.97%
2021-11-0828.410.35%
2021-11-0528.210.56%
2021-11-0428.110.75%
2021-11-0328.69.76%
2021-11-0227.459.69%
2021-11-0127.859.90%
2021-10-2927.99.92%
2021-10-2827.7510.14%
2021-10-2727.910.16%
2021-10-2627.3510.45%
2021-10-2527.0510.15%
2021-10-2227.010.48%
2021-10-2127.110.42%
2021-10-2026.910.37%
2021-10-1926.510.36%
2021-10-1826.010.34%
2021-10-1526.2510.49%
2021-10-1425.710.57%
2021-10-1325.711.06%
2021-10-1226.111.39%
2021-10-0826.611.55%
2021-10-0727.5512.52%
2021-10-0626.8512.42%
2021-10-0527.812.56%
2021-10-0427.3512.19%
2021-10-0127.3513.20%
2021-09-3028.315.89%
2021-09-2928.0515.35%
2021-09-2828.3515.85%
2021-09-2728.7517.86%
2021-09-2429.419.41%
2021-09-2329.419.78%
2021-09-2228.018.03%
2021-09-1729.017.70%
2021-09-1628.6516.08%
2021-09-1526.9515.82%
2021-09-1428.6513.62%
2021-09-1327.6510.64%
2021-09-1025.859.90%
2021-09-0925.48.93%
2021-09-0824.78.78%
2021-09-0724.558.22%
2021-09-0624.17.83%
2021-09-0324.67.80%
2021-09-0224.356.91%
2021-09-0123.655.98%
2021-08-3123.76.16%
2021-08-3023.656.24%
2021-08-2723.56.29%
2021-08-2623.756.17%
2021-08-2523.25.53%
2021-08-2423.155.49%
2021-08-2323.25.46%
2021-08-2022.755.58%
2021-08-1922.85.61%
2021-08-1823.65.68%
2021-08-1723.355.30%
2021-08-1623.255.52%
2021-08-1323.55.63%
2021-08-1223.55.67%
2021-08-1123.455.71%
2021-08-1024.05.81%
2021-08-0924.56.67%
2021-08-0625.457.75%
2021-08-0525.96.46%
2021-08-0424.84.34%
2021-08-0325.04.38%
2021-08-0224.654.50%
2021-07-3024.04.29%
2021-07-2923.74.53%
2021-07-2822.153.23%
2021-07-2722.553.33%
2021-07-2623.23.38%
2021-07-2324.653.37%
2021-07-2224.353.25%
2021-07-2124.43.46%
2021-07-2024.73.41%
2021-07-1925.254.42%
2021-07-1625.254.58%
2021-07-1525.24.71%
2021-07-1425.04.51%
2021-07-1324.754.84%
2021-07-1225.35.07%
2021-07-0925.055.07%
2021-07-0824.95.13%
2021-07-0724.654.98%
2021-07-0624.64.87%
2021-07-0524.65.13%
2021-07-0224.15.17%
2021-07-0123.755.23%
2021-06-3023.85.22%
2021-06-2923.655.28%
2021-06-2823.755.25%
2021-06-2523.556.25%
2021-06-2423.656.67%
2021-06-2323.757.35%
2021-06-2223.77.55%
2021-06-2123.87.55%
2021-06-1824.458.41%
2021-06-1724.58.58%
2021-06-1624.18.88%
2021-06-1524.28.99%
2021-06-1124.28.86%
2021-06-1024.17.70%
2021-06-0923.956.84%
2021-06-0823.957.15%
2021-06-0723.87.15%
2021-06-0423.657.21%
2021-06-0323.957.20%
2021-06-0224.057.43%
2021-06-0124.758.52%
2021-05-3123.26.23%
2021-05-2823.06.05%
2021-05-2722.75.99%
2021-05-2622.856.11%

威健熱門網頁

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。