3078 僑威


股價漲跌幅
202220212020
僑威-11.0%-11.0%49.0%
0050-15.64%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)
35.0 -23.57% 26.75 30.76 -12.11% 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
2021202020192018201720162015201420132012
營業毛利率19.3525.4523.3220.1424.0927.3321.7019.5815.5115.30
營業利益率12.1316.6012.6811.0814.4616.5411.109.305.244.76
折舊負擔比率1.251.402.081.631.732.042.352.272.452.74
稅前淨利率12.8617.7714.6514.5214.5517.2212.9411.546.043.35
股東權益報酬率17.9820.8612.5014.4715.3118.7715.2213.437.613.26
資產報酬率10.1812.288.008.889.5112.079.818.815.062.28
本業收入比94.3793.3786.5976.3499.4196.0985.7080.6286.90142.25
業外獲益比5.636.5513.4123.660.593.9114.1719.3813.42-42.25
無形資產佔淨值比0.070.060.080.090.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率16.6418.1719.1419.4120.4323.4926.8927.4323.5124.8025.8823.0517.0419.0824.6919.6016.75
營業利益率6.8810.1712.0012.6513.3315.6918.8518.719.5415.3015.2912.863.7110.0315.3110.657.87
稅前淨利率14.1911.4413.3111.8014.6717.6818.8918.5813.7112.9118.3715.5610.3414.7817.3516.747.61
本業收入比48.3188.5490.09107.1290.9888.8299.76100.5969.84118.5083.4082.3835.4868.2488.2863.59103.77
業外獲益比51.6911.079.91-7.129.0211.180.24-0.5930.16-18.5016.6017.1464.5232.3511.7236.41-3.77

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)836636625609391029799265359364
自由現金流量(百萬)769139514103358276487192300333
稅後淨利(百萬)9781034565630646769595486251105


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)639-19-103-922986301-110467-215466-38450386140-153188
自由現金流量(百萬)411526-42155130-443533-139189-163251-379805195383272185
稅後淨利(百萬)179204231240303358333254891472001566213818726441

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)10091755652416318582359445833559051914238
營業利益(百萬)12241254665700842983647520272202
稅後淨利(百萬)9781034565630646769595486251105
EPS(完全稀釋)4.254.492.452.732.813.322.572.111.100.00
營收成長率(%)33.5544.17-17.058.50-2.041.904.357.6922.49N/A
營業利益成長率(%)-2.3988.57-5.00-16.86-14.3451.9324.4291.1834.65N/A
稅後淨利成長率(%)-5.4283.01-10.32-2.48-15.9929.2422.4393.63139.05N/A
EPS成長率(%)-5.3583.27-10.26-2.85-15.3629.1821.8091.82N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)166422062426273527232582222518289211551144213489001152157221981396
營業利益(百萬)1142242913463634054193428823722117333116241234110
稅後淨利(百萬)179204231240303358333254891472001566213818726441
EPS(完全稀釋)0.790.901.011.061.331.571.461.120.390.650.880.690.270.610.821.160.18
去年同期營收成長率(%)-38.89-14.569.0349.62195.6666.4754.3035.612.3334.64-8.27-38.67-35.530.000.000.00-
兩季平均(YOY)營收成長率(%)-26.73-2.7729.32122.64131.0660.3844.9518.9718.4813.19-23.47-37.10-17.770.000.00--
去年同期EPS成長率(%)-40.60-42.68-30.82-5.36241.03141.5465.9162.3244.446.567.32-40.5250.000.000.000.00-
兩季平均(YOY)EPS成長率(%)-41.64-36.75-18.09117.83191.28103.7264.1153.3825.506.94-16.604.7425.000.000.00--
較上季營收成長率(%)-24.57-9.07-11.300.445.4616.0421.7298.48-40.627.566.9749.78-21.88-26.72-28.4857.450.00
較上季EPS成長率(%)-12.22-10.89-4.72-20.30-15.297.5330.36187.18-40.00-26.1427.54155.56-55.74-25.61-29.31544.440.00

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(%)
2022/416.27-32.19-37.192019/129.3262.66-17.04
2022/340.01-49.81-38.892019/11-10.793.19-21.35
2022/1~2-48.24-31.8-31.792019/103.9950.07-23.43
2021/123.43-16.7833.552019/90.23-1.31-28.56
2021/11-5.01-19.5940.262019/828.65-5.36-31.66
2021/10-14.04-6.4749.462019/7-8.65-18.78-35.18
2021/911.4110.558.512019/6-11.99-40.5-37.45
2021/82.676.6767.612019/524.09-33.73-36.65
2021/7-16.149.9680.642019/428.64-42.11-37.71
2021/61.3840.2998.532019/324.59-40.6-35.51
2021/5-2.3944.15116.572019/1~2-24.37-32.4-32.4
2021/4-13.9466.8147.252018/12-30.64-32.268.5
2021/366.21154.66195.522018/1129.72-20.3412.15
2021/1~2-35.94229.88229.872018/10-31.61-38.7616.16
2020/12-0.0568.4244.162018/9-3.88-18.9323.92
2020/1110.4884.2241.452018/810.41-9.9231.83
2020/101.5548.7436.572018/7-33.083.3140.57
2020/97.5652.3234.782018/6-1.9776.5847.95
2020/85.8441.9431.912018/58.39103.5441.95
2020/76.9872.5329.942018/431.9897.7227.96
2020/64.1747.322.32018/384.632.248.75
2020/512.9424.4516.192018/1~2-50.5813.1613.16
2020/431.3736.7313.012017/12-18.4416.42-2.04
2020/3141.5133.892.362017/11-0.261.05-3.41
2020/1~2-46.6-14.55-14.552017/10-9.478.92-3.94

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
236.0399.0-40.85
2021Q4(百萬)2020Q4(百萬)YoY(%)
253.0456.0-44.51
2021Q3(百萬)2020Q3(百萬)YoY(%)
323.0420.0-23.09

EPS較上季
2022Q1(元)2021Q4(元)比率
0.790.9-0.122

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.553.133.183.713.203.023.013.363.572.98
存貨周轉率5.686.257.079.528.387.428.207.437.425.79

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.720.820.820.870.880.951.021.180.640.930.971.090.700.680.731.110.82
存貨周轉率0.821.001.011.311.611.852.162.091.161.971.851.961.361.461.602.411.97

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.420.450.360.370.420.340.380.340.370.34
金融負債(百萬)1540795630820995383197427450499
營收淨額(百萬)10091755652416318582359445833559051914238
利息保障倍數188.45268.12163.50106.79124.78203.05146.3183.7840.7611.30
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)10091755652416318582359445833559051914238
推銷費用(百萬)186151128140147158153146154126
管理費用(百萬)311293248272256304280246232182
研發費(百萬)231224181161158179185183148138
推銷費用率(%)1.842.002.442.222.522.662.622.612.972.97
管理費用率(%)3.083.884.734.314.405.114.804.404.474.29
研發費用率(%)2.292.963.452.552.713.013.173.272.853.26

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)166422062426273527232582222518289211551144213489001152157221981396
推銷費用(百萬)3645464648484232283833332529334732
管理費用(百萬)71797576818184745470735451516710054
研發費(百萬)5553526264715354463947514424485038
推銷費用率(%)2.162.041.901.681.761.861.891.753.042.452.292.452.782.522.102.142.29
管理費用率(%)4.273.583.092.782.973.143.784.055.864.515.064.015.674.434.264.553.87
研發費用率(%)3.312.402.142.272.352.752.382.954.992.513.263.784.892.083.052.272.72

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
3078-僑威OOOOOOOXXX
17年22.74億8.07%40.33%0.0%99.47%425百萬12.56%

融資使用率
日期股價融資使用率
2022-05-24 -35.010.17%
2022-05-2335.2510.19%
2022-05-2035.0510.13%
2022-05-1934.6510.14%
2022-05-1835.110.17%
2022-05-1734.5510.19%
2022-05-1633.910.17%
2022-05-1333.8510.18%
2022-05-1233.7510.19%
2022-05-1134.510.31%
2022-05-1034.9510.36%
2022-05-0935.010.40%
2022-05-0635.8510.52%
2022-05-0535.910.51%
2022-05-0435.7510.51%
2022-05-0335.710.55%
2022-04-2935.710.58%
2022-04-2835.510.61%
2022-04-2735.310.60%
2022-04-2636.2510.96%
2022-04-2536.4510.95%
2022-04-2237.511.05%
2022-04-2137.911.11%
2022-04-2037.9511.29%
2022-04-1936.711.34%
2022-04-1835.9511.37%
2022-04-1535.9511.42%
2022-04-1436.1511.46%
2022-04-1336.1511.48%
2022-04-1235.9511.48%
2022-04-1136.411.51%
2022-04-0837.611.47%
2022-04-0737.4511.44%
2022-04-0638.011.44%
2022-04-0137.811.46%
2022-03-3137.811.46%
2022-03-3037.911.46%
2022-03-2938.0511.52%
2022-03-2838.1511.65%
2022-03-2537.0511.71%
2022-03-2436.811.68%
2022-03-2337.1511.70%
2022-03-2237.211.72%
2022-03-2136.911.66%
2022-03-1836.211.35%
2022-03-1735.6511.40%
2022-03-1634.7511.39%
2022-03-1535.5511.21%
2022-03-1436.3511.18%
2022-03-1136.411.13%
2022-03-1036.611.07%
2022-03-0936.410.85%
2022-03-0837.610.95%
2022-03-0738.511.08%
2022-03-0439.7511.09%
2022-03-0339.510.77%
2022-03-0239.2510.77%
2022-03-0139.210.77%
2022-02-2539.010.77%
2022-02-2438.710.71%
2022-02-2339.4510.73%
2022-02-2238.910.66%
2022-02-2139.610.74%
2022-02-1839.4510.73%
2022-02-1739.410.68%
2022-02-1639.0510.67%
2022-02-1538.610.67%
2022-02-1438.3510.59%
2022-02-1139.110.62%
2022-02-1039.210.63%
2022-02-0939.2510.67%
2022-02-0839.010.52%
2022-02-0738.410.52%
2022-01-2637.610.55%
2022-01-2537.810.70%
2022-01-2438.110.73%
2022-01-2138.3510.57%
2022-01-2039.0510.57%
2022-01-1939.1510.52%
2022-01-1839.0510.51%
2022-01-1739.1510.53%
2022-01-1439.1510.46%
2022-01-1338.6510.52%
2022-01-1238.510.57%
2022-01-1138.5510.59%
2022-01-1038.5510.60%
2022-01-0738.6510.69%
2022-01-0639.010.75%
2022-01-0539.310.75%
2022-01-0439.610.86%
2022-01-0339.510.75%
2021-12-3039.710.76%
2021-12-2939.810.92%
2021-12-2839.3510.81%
2021-12-2739.4510.78%
2021-12-2438.910.88%
2021-12-2339.210.91%
2021-12-2239.010.84%
2021-12-2138.7510.82%
2021-12-2038.3510.83%
2021-12-1738.010.84%
2021-12-1638.210.89%
2021-12-1538.0510.92%
2021-12-1437.910.70%
2021-12-1338.510.76%
2021-12-1038.810.70%
2021-12-0939.010.73%
2021-12-0839.610.70%
2021-12-0740.310.75%
2021-12-0640.0510.63%
2021-12-0340.010.74%
2021-12-0239.510.78%
2021-12-0139.5510.81%
2021-11-3039.5510.82%
2021-11-2939.2510.83%
2021-11-2640.111.24%
2021-11-2542.311.29%
2021-11-2443.511.50%
2021-11-2340.710.22%
2021-11-2239.9510.01%
2021-11-1939.99.99%
2021-11-1839.99.98%
2021-11-1740.259.96%
2021-11-1640.559.97%
2021-11-1540.79.95%
2021-11-1240.19.94%
2021-11-1139.559.97%
2021-11-1040.0510.06%
2021-11-0941.010.03%
2021-11-0840.7510.02%
2021-11-0540.810.03%
2021-11-0441.210.05%
2021-11-0340.910.07%
2021-11-0240.910.01%
2021-11-0141.710.01%
2021-10-2940.5510.12%
2021-10-2840.310.28%
2021-10-2740.1510.35%
2021-10-2639.6510.29%
2021-10-2540.010.23%
2021-10-2239.310.21%
2021-10-2139.210.22%
2021-10-2038.810.24%
2021-10-1939.3510.18%
2021-10-1837.7510.08%
2021-10-1537.810.09%
2021-10-1437.1510.03%
2021-10-1337.310.10%
2021-10-1238.2510.20%
2021-10-0838.9510.21%
2021-10-0739.010.29%
2021-10-0636.610.21%
2021-10-0537.210.23%
2021-10-0436.510.36%
2021-10-0137.510.68%
2021-09-3038.811.07%
2021-09-2938.311.16%
2021-09-2839.211.28%
2021-09-2739.811.34%
2021-09-2440.311.16%
2021-09-2339.411.28%
2021-09-2238.4511.39%
2021-09-1739.1511.40%
2021-09-1639.3511.39%
2021-09-1539.511.43%
2021-09-1439.9511.37%
2021-09-1340.1511.41%
2021-09-1040.4511.44%
2021-09-0939.811.37%
2021-09-0839.611.37%
2021-09-0739.611.35%
2021-09-0640.711.47%
2021-09-0343.2511.64%
2021-09-0243.311.66%
2021-09-0143.311.89%
2021-08-3143.6511.88%
2021-08-3043.911.94%
2021-08-2746.911.96%
2021-08-2647.112.48%
2021-08-2546.8512.44%
2021-08-2445.912.31%
2021-08-2345.912.30%
2021-08-2044.8512.39%
2021-08-1944.812.38%
2021-08-1846.412.24%
2021-08-1745.512.32%
2021-08-1646.312.65%
2021-08-1347.712.78%
2021-08-1248.612.85%
2021-08-1148.513.36%
2021-08-1049.313.44%
2021-08-0950.613.62%
2021-08-0653.814.35%
2021-08-0554.114.29%
2021-08-0454.414.59%
2021-08-0354.614.67%
2021-08-0253.913.81%
2021-07-3053.214.20%
2021-07-2953.414.20%
2021-07-2853.014.21%
2021-07-2753.014.31%
2021-07-2654.014.27%
2021-07-2353.814.35%
2021-07-2252.814.45%
2021-07-2152.514.60%
2021-07-2053.115.02%
2021-07-1954.115.31%
2021-07-1654.915.51%
2021-07-1554.415.21%
2021-07-1453.615.26%
2021-07-1354.715.06%
2021-07-1253.614.65%
2021-07-0952.614.32%
2021-07-0853.214.60%
2021-07-0753.214.71%
2021-07-0653.114.82%
2021-07-0554.015.26%
2021-07-0253.615.11%
2021-07-0154.015.47%
2021-06-3056.214.97%
2021-06-2952.314.02%
2021-06-2853.014.12%
2021-06-2552.914.18%
2021-06-2453.413.67%
2021-06-2352.613.61%
2021-06-2251.513.55%
2021-06-2152.013.70%
2021-06-1853.413.58%
2021-06-1753.013.61%
2021-06-1652.213.82%
2021-06-1552.613.89%
2021-06-1151.614.17%
2021-06-1051.614.20%
2021-06-0952.014.55%
2021-06-0853.315.06%
2021-06-0752.714.83%
2021-06-0452.914.89%
2021-06-0352.714.99%
2021-06-0252.215.07%
2021-06-0153.015.32%

僑威熱門網頁

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。