3163 波若威


股價漲跌幅
202220212020
波若威23.0%-23.0%-7.0%
0050-15.78%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)
51.3 -36.37% 32.64 37.54 -26.82% 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
202120202019201820172016201520142013
營業毛利率15.9324.4918.0514.8215.9721.9310.1317.9923.23
營業利益率4.6914.375.372.211.2510.37-1.495.4414.54
折舊負擔比率4.313.314.123.494.083.213.333.862.51
稅前淨利率4.519.617.673.76-0.1611.38-2.018.9017.67
股東權益報酬率4.4313.269.434.98-1.4819.52-4.789.8030.27
資產報酬率2.978.165.743.23-0.8412.39-2.946.8220.46
本業收入比103.85149.6669.8959.34-700.0090.8875.0061.4582.35
業外獲益比-3.85-49.6630.1141.76775.008.8527.0839.1617.65
無形資產佔淨值比0.240.160.190.170.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率17.1319.2613.8617.5712.0019.9429.9925.6518.4723.9619.1217.5710.3516.4916.1515.2310.74
營業利益率7.558.792.946.81-1.088.7520.9416.346.3214.127.644.03-6.223.823.683.80-3.46
稅前淨利率9.0510.653.823.05-1.014.2614.0117.68-6.1312.348.101.897.054.796.1410.53-8.96
本業收入比84.3881.6976.19216.67120.00203.23149.2492.68-103.33114.2996.08220.00-87.8079.3160.0035.7138.30
業外獲益比17.1916.9023.81-122.22-0.00-103.23-49.247.32206.67-14.295.88-110.00185.3720.6940.0064.2961.70

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)-155836318717270085-159124
自由現金流量(百萬)32910326510887531-85-232-64
稅後淨利(百萬)8222914172-23299-70149391


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-42495-36-64265162612519743213-9067432354
自由現金流量(百萬)-14059320-11-38-138117-16140184-14200-1075526-432
稅後淨利(百萬)46581617-926105143-455242641263359-47

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)229630842425243322303274240218672309
營業利益(百萬)1084431305428339-36102336
稅後淨利(百萬)8222914172-23299-70149391
EPS(完全稀釋)1.083.082.051.00-0.324.04-0.972.045.50
營收成長率(%)-25.5527.18-0.339.10-31.8936.3028.66-19.14N/A
營業利益成長率(%)-75.62240.77140.7492.86-91.74N/AN/A-69.64N/A
稅後淨利成長率(%)-64.1962.4195.83413.04N/A527.14N/A-61.89N/A
EPS成長率(%)-64.9450.24105.00N/AN/AN/AN/A-62.91N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)709662544574516716942930497679635535575599644667524
營業利益(百萬)54581639-66319715231964922-36232425-18
稅後淨利(百萬)46581617-926105143-455242641263359-47
EPS(完全稀釋)0.610.770.210.23-0.130.361.431.98-0.640.760.610.090.600.370.480.83-0.64
去年同期營收成長率(%)37.40-7.54-42.25-38.283.825.4548.3573.83-13.5713.36-1.40-19.799.730.000.000.00-
去年同期營業利益成長率(%)1000.00-7.94-91.88-74.34-119.35-34.38302.04590.91186.11317.39104.17-12.00-100.000.000.000.00-
去年同期稅後淨利成長率(%)611.11123.08-84.76-88.1180.00-50.00150.002283.33-209.76100.0027.27-89.83187.230.000.000.00-
去年同期EPS成長率(%)569.23113.89-85.31-88.3879.69-52.63134.432100.00-206.67105.4127.08-89.16193.750.000.000.00-
較上季營收成長率(%)7.1021.69-5.2311.24-27.93-23.991.2987.12-26.806.9318.69-6.96-4.01-6.99-3.4527.290.00
較上季營業利益成長率(%)-6.90262.50-58.97750.00-109.52-68.0229.61390.32-67.7195.92122.73161.11-256.52-4.17-4.00238.890.00
較上季稅後淨利成長率(%)-20.69262.50-5.88288.89-134.62-75.24-26.57417.78-186.5423.81600.00-85.3757.69-21.21-44.07225.530.00
較上季EPS成長率(%)-20.78266.67-8.70276.92-136.11-74.83-27.78409.38-184.2124.59577.78-85.0062.16-22.92-42.17229.690.00

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(%)
2022/48.0656.042.712019/1211.1733.06-0.36
2022/351.745.1237.472019/117.794.29-3.14
2022/1~2-12.6732.5332.532019/10-9.474.4-3.93
2021/1247.730.06-25.532019/99.3818.83-4.83
2021/11-4.02-17.44-29.672019/86.45-6.18-7.61
2021/105.78-28.47-30.722019/716.28-13.74-7.83
2021/91.5-42.22-30.982019/6-6.08-26.6-6.7
2021/83.67-43.32-29.222019/5-3.2-21.42-1.92
2021/7-1.29-41.01-26.592019/4-5.8-10.144.18
2021/6-7.05-41.46-23.572019/321.7612.649.85
2021/5-5.63-39.34-18.72019/1~2-24.88.448.44
2021/40.52-33.94-10.592018/12-12.8612.959.14
2021/350.9-9.63.92018/117.9111.68.83
2021/1~2-25.1715.015.02018/103.035.568.55
2020/12-6.24-13.9527.192018/9-13.648.178.88
2020/11-16.852.0331.892018/8-2.1124.578.96
2020/10-14.5432.2835.32018/7-1.0623.926.86
2020/9-0.4240.1435.662018/60.5444.374.11
2020/87.8853.9434.992018/510.6826.29-2.41
2020/7-2.0451.931.952018/418.098.12-8.9
2020/6-3.6980.3228.422018/314.4-20.87-14.24
2020/52.7575.8419.092018/1~2-21.5-10.47-10.46
2020/437.5765.635.682017/12-13.9-29.6-31.9
2020/3179.9913.4-13.72017/112.07-16.54-32.08
2020/1~2-58.46-27.87-27.862017/105.58-22.54-33.35

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
71.031.0129.03
2021Q3(百萬)2020Q3(百萬)YoY(%)
21.0132.0-84.09

EPS較上季
2022Q1(元)2021Q4(元)比率
0.610.77-0.207

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.155.774.665.324.316.136.094.846.35
存貨周轉率6.998.746.115.544.254.493.342.664.67

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.091.231.071.121.011.071.181.601.061.251.321.121.131.181.211.481.33
存貨周轉率1.821.941.982.041.842.092.412.661.471.941.991.561.541.361.471.511.23

償債能力-近10年
202120202019201820172016201520142013
負債比0.370.380.410.420.340.360.390.310.33
金融負債(百萬)416834135520510724621218
營收淨額(百萬)229630842425243322303274240218672309
利息保障倍數14.0950.7227.2524.20-0.0777.81-9.2734.78114.60
長期銀行借款占稅後淨利比0.410.200.360.810.240.240.540.540.02

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)229630842425243322303274240218672309
推銷費用(百萬)647966677075494445
管理費用(百萬)107127129119116136102112101
研發費(百萬)861061121211421681287855
推銷費用率(%)2.792.562.722.753.142.292.042.361.95
管理費用率(%)4.664.125.324.895.204.154.256.004.37
研發費用率(%)3.753.444.624.976.375.135.334.182.38

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)709662544574516716942930497679635535575599644667524
推銷費用(百萬)1617151516212223131517151917171616
管理費用(百萬)2829252627303634272931303931293030
研發費(百萬)2323202024292729202325273828343029
推銷費用率(%)2.262.572.762.613.102.932.342.472.622.212.682.803.302.842.642.403.05
管理費用率(%)3.954.384.604.535.234.193.823.665.434.274.885.616.785.184.504.505.73
研發費用率(%)3.243.473.683.484.654.052.873.124.023.393.945.056.614.675.284.505.53

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
3163-波若威OXXOOOOXXX
10年7.53億62.79%39.48%0.0%138.11%21百萬10.16%

融資使用率
日期股價融資使用率
2022-05-19 -51.330.77%
2022-05-1851.730.67%
2022-05-1751.529.39%
2022-05-1651.428.93%
2022-05-1350.024.46%
2022-05-1245.724.34%
2022-05-1147.9524.68%
2022-05-1049.224.21%
2022-05-0946.5522.41%
2022-05-0646.3522.19%
2022-05-0547.322.41%
2022-05-0446.722.19%
2022-05-0346.6522.11%
2022-04-2945.4523.05%
2022-04-2844.523.17%
2022-04-2743.8523.00%
2022-04-2644.1523.24%
2022-04-2544.0523.77%
2022-04-2245.0524.16%
2022-04-2145.924.43%
2022-04-2045.324.56%
2022-04-1944.924.72%
2022-04-1844.324.64%
2022-04-1545.525.12%
2022-04-1448.0525.23%
2022-04-1347.7524.96%
2022-04-1247.724.92%
2022-04-1148.024.99%
2022-04-0847.9525.01%
2022-04-0745.3525.10%
2022-04-0647.8525.01%
2022-04-0147.224.82%
2022-03-3147.8524.54%
2022-03-3047.9524.80%
2022-03-2947.924.48%
2022-03-2847.1523.89%
2022-03-2547.024.06%
2022-03-2445.022.33%
2022-03-2345.0522.28%
2022-03-2244.922.30%
2022-03-2145.122.48%
2022-03-1845.922.38%
2022-03-1745.8522.81%
2022-03-1643.322.66%
2022-03-1543.522.85%
2022-03-1440.9522.52%
2022-03-1140.922.78%
2022-03-1040.523.14%
2022-03-0939.923.00%
2022-03-0838.7522.78%
2022-03-0739.522.78%
2022-03-0440.4522.78%
2022-03-0339.6522.52%
2022-03-0239.5522.50%
2022-03-0139.522.49%
2022-02-2539.0522.52%
2022-02-2438.9522.50%
2022-02-2339.822.37%
2022-02-2239.822.37%
2022-02-2140.4522.34%
2022-02-1839.922.32%
2022-02-1739.5522.38%
2022-02-1639.3522.41%
2022-02-1539.2522.44%
2022-02-1439.322.41%
2022-02-1140.2522.51%
2022-02-1040.222.57%
2022-02-0940.622.70%
2022-02-0840.822.93%
2022-02-0740.223.02%
2022-01-2639.3523.21%
2022-01-2538.8523.57%
2022-01-2439.423.57%
2022-01-2139.923.67%
2022-01-2040.6523.96%
2022-01-1940.1524.02%
2022-01-1840.424.05%
2022-01-1740.424.07%
2022-01-1440.024.12%
2022-01-1340.124.12%
2022-01-1240.524.00%
2022-01-1141.124.04%
2022-01-1041.824.01%
2022-01-0740.9524.18%
2022-01-0641.024.15%
2022-01-0541.024.19%
2022-01-0441.6524.18%
2022-01-0341.724.21%
2021-12-3042.0524.27%
2021-12-2942.224.24%
2021-12-2842.324.27%
2021-12-2741.424.41%
2021-12-2440.8524.60%
2021-12-2340.6524.70%
2021-12-2240.5524.73%
2021-12-2140.5524.66%
2021-12-2040.524.63%
2021-12-1740.724.64%
2021-12-1641.3524.65%
2021-12-1541.124.34%
2021-12-1441.4524.38%
2021-12-1342.424.12%
2021-12-1041.923.86%
2021-12-0941.923.91%
2021-12-0842.123.78%
2021-12-0742.023.70%
2021-12-0641.723.75%
2021-12-0341.623.76%
2021-12-0241.023.77%
2021-12-0141.8523.74%
2021-11-3041.7523.63%
2021-11-2940.9523.44%
2021-11-2641.523.59%
2021-11-2541.923.55%
2021-11-2442.023.38%
2021-11-2341.423.39%
2021-11-2242.423.26%
2021-11-1941.923.21%
2021-11-1842.223.21%
2021-11-1742.622.93%
2021-11-1643.322.75%
2021-11-1540.522.26%
2021-11-1239.822.22%
2021-11-1140.1523.26%
2021-11-1040.0523.36%
2021-11-0940.623.40%
2021-11-0840.223.40%
2021-11-0540.2523.51%
2021-11-0440.8523.50%
2021-11-0341.223.56%
2021-11-0240.0523.94%
2021-11-0141.0523.63%
2021-10-2939.7522.99%
2021-10-2840.023.06%
2021-10-2739.522.85%
2021-10-2638.822.78%
2021-10-2538.722.69%
2021-10-2238.122.58%
2021-10-2137.222.46%
2021-10-2036.8522.51%
2021-10-1936.522.49%
2021-10-1836.122.59%
2021-10-1536.222.60%
2021-10-1436.022.59%
2021-10-1336.022.49%
2021-10-1236.322.41%
2021-10-0837.022.44%
2021-10-0735.723.12%
2021-10-0634.7523.09%
2021-10-0535.323.08%
2021-10-0435.523.20%
2021-10-0136.723.94%
2021-09-3037.9524.09%
2021-09-2937.8524.12%
2021-09-2838.4524.33%
2021-09-2738.024.40%
2021-09-2437.5524.97%
2021-09-2337.3524.93%
2021-09-2237.2524.93%
2021-09-1738.024.91%
2021-09-1637.824.97%
2021-09-1538.2524.90%
2021-09-1438.325.42%
2021-09-1338.8525.33%
2021-09-1038.825.88%
2021-09-0939.025.88%
2021-09-0838.525.89%
2021-09-0739.3526.01%
2021-09-0639.226.00%
2021-09-0340.626.20%
2021-09-0240.426.22%
2021-09-0142.026.18%
2021-08-3144.2526.25%
2021-08-3043.8526.01%
2021-08-2745.7525.24%
2021-08-2646.025.32%
2021-08-2545.1525.55%
2021-08-2444.8526.19%
2021-08-2342.626.77%
2021-08-2040.5527.38%
2021-08-1939.1528.03%
2021-08-1840.028.31%
2021-08-1739.228.64%
2021-08-1639.728.74%
2021-08-1341.028.86%
2021-08-1241.3528.87%
2021-08-1141.0528.98%
2021-08-1041.3529.46%
2021-08-0942.3529.52%
2021-08-0643.429.97%
2021-08-0544.230.52%
2021-08-0444.2530.50%
2021-08-0344.4530.99%
2021-08-0244.1531.05%
2021-07-3044.030.91%
2021-07-2944.331.26%
2021-07-2844.3531.00%
2021-07-2746.131.12%
2021-07-2646.830.95%
2021-07-2346.031.31%
2021-07-2245.730.78%
2021-07-2144.930.72%
2021-07-2045.630.63%
2021-07-1946.3530.30%
2021-07-1645.8530.26%
2021-07-1545.130.02%
2021-07-1444.8529.79%
2021-07-1344.2529.69%
2021-07-1243.5529.70%
2021-07-0944.229.29%
2021-07-0845.029.21%
2021-07-0744.629.28%
2021-07-0644.628.96%
2021-07-0545.128.92%
2021-07-0243.829.08%
2021-07-0144.129.12%
2021-06-3044.729.05%
2021-06-2944.429.13%
2021-06-2845.029.08%
2021-06-2545.0529.01%
2021-06-2444.9528.80%
2021-06-2344.028.73%
2021-06-2243.428.91%
2021-06-2144.1528.74%
2021-06-1845.528.65%
2021-06-1745.828.65%
2021-06-1645.3528.28%
2021-06-1545.128.40%
2021-06-1143.9528.51%
2021-06-1044.228.52%
2021-06-0943.7528.44%
2021-06-0844.7528.37%
2021-06-0744.4528.41%
2021-06-0444.8528.40%
2021-06-0345.928.17%
2021-06-0245.3528.19%
2021-06-0146.6528.38%
2021-05-3145.6528.26%
2021-05-2844.4528.08%
2021-05-2743.928.15%

波若威熱門網頁

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。