3646 艾恩特


股價漲跌幅
202220212020
艾恩特-10.0%31.0%26.0%
0050-14.69%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)
26.1 8.97% 28.44 32.71 25.33% 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30.9134.7735.5535.1538.4233.7023.0520.6422.5718.83
營業利益率12.8210.227.617.4910.506.96-1.82-5.321.78-0.24
折舊負擔比率3.854.627.733.025.236.127.729.039.059.92
稅前淨利率12.349.768.2810.666.769.331.18-3.672.82-1.55
股東權益報酬率17.319.709.3710.136.248.820.92-4.763.33-3.33
資產報酬率10.926.676.927.704.806.700.78-3.172.27-2.01
本業收入比103.77105.2691.1170.18152.9474.00-157.14141.6762.9616.67
業外獲益比-3.77-5.268.8929.82-55.8826.00242.86-45.8337.0483.33
無形資產佔淨值比1.762.061.951.100.000.000.000.000.000.00

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29.8330.3230.9030.5432.1034.2136.5836.4330.1738.7937.3433.4931.3936.0034.6730.9939.36
營業利益率9.9211.9215.6412.5210.279.9514.9813.41-2.0514.7010.623.79-1.087.367.514.6810.69
稅前淨利率10.1910.0916.5410.8810.915.7412.9515.661.9312.9013.798.48-5.318.5015.0815.882.18
本業收入比94.74120.0095.12116.0094.74177.78113.6483.33-100.00110.5376.1945.4516.6790.9152.3828.57433.33
業外獲益比0.00-20.004.88-16.005.26-77.78-13.6412.50200.00-15.7923.8154.5583.3318.1852.3871.43-333.33

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)32904858411295712721725
自由現金流量(百萬)-1039-1553810421121195-53
稅後淨利(百萬)8546444830435-2720-20


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)456-4-7-13498277122629-182121124
自由現金流量(百萬)-647-19-16-2229-624-87-218-372016171
稅後淨利(百萬)181837171341922127178-8620211

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)8575845435304975395836429721129
營業利益(百萬)1106041405237-11-3417-3
稅後淨利(百萬)8546444830435-2720-20
EPS(完全稀釋)2.161.161.121.220.751.110.12-0.700.510.00
營收成長率(%)46.757.552.456.64-7.79-7.55-9.19-33.95-13.91N/A
營業利益成長率(%)83.3346.342.50-23.0840.54N/AN/AN/AN/AN/A
稅後淨利成長率(%)84.784.55-8.3360.00-30.23760.00118.52N/A200.00N/A
EPS成長率(%)86.213.57-8.2062.67-32.43825.00N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)182200249232177160170152102145153132113134141134121
營業利益(百萬)1824392918162520-221165-11011613
稅後淨利(百萬)181837171341922127178-8620211
EPS(完全稀釋)0.450.450.950.430.340.100.480.560.030.700.430.21-0.210.160.520.530.03
去年同期營收成長率(%)2.8225.0046.4752.6373.5310.3411.1115.15-9.738.218.51-1.49-6.610.000.000.00-
兩季平均(YOY)營收成長率(%)13.9135.7349.5563.0841.9410.7213.132.71-0.768.363.51-4.05-3.310.000.00--
去年同期EPS成長率(%)32.35350.0097.92-23.211033.33-85.7111.63166.67114.29337.50-17.31-60.38-800.000.000.000.00-
兩季平均(YOY)EPS成長率(%)191.18223.9637.36505.06473.81-37.0489.15140.48225.90160.09-38.84-430.19-400.000.000.00--
較上季營收成長率(%)-9.00-19.687.3331.0710.62-5.8811.8449.02-29.66-5.2315.9116.81-15.67-4.965.2210.740.00
較上季EPS成長率(%)0.00-52.63120.9326.47240.00-79.17-14.291766.67-95.7162.79104.76200.00-231.25-69.23-1.891666.670.00

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(%)
2022/417.231.842.442019/121.8311.02.27
2022/316.732.972.692019/111.051.061.48
2022/1~2-8.292.542.542019/10-7.459.231.53
2021/12-3.3320.7847.032019/9-2.5214.570.69
2021/11-5.2319.2949.662019/81.625.93-1.06
2021/10-14.1235.4353.222019/712.276.39-2.21
2021/9-3.4641.0255.392019/61.479.59-3.85
2021/80.948.8357.662019/511.542.6-6.51
2021/74.1351.7459.292019/4-1.06-12.74-8.9
2021/65.354.0260.932019/335.97-12.8-7.43
2021/52.151.2562.722019/1~2-26.89-4.03-4.03
2021/418.5253.1766.562018/12-7.28-3.777.27
2021/317.8433.5372.962018/119.22-5.668.39
2021/1~2-10.63106.96106.952018/10-2.937.4510.16
2020/12-4.528.947.262018/9-9.87-1.0810.46
2020/117.5916.197.12018/82.0615.0112.12
2020/10-10.589.146.132018/715.6412.4711.66
2020/91.8812.955.772018/6-5.021.4111.51
2020/82.878.064.722018/5-5.1415.99.74
2020/75.76.744.132018/4-1.1347.918.23
2020/63.4113.383.572018/355.0311.86-1.84
2020/53.4111.251.32018/1~2-31.17-8.9-8.9
2020/43.3220.0-1.632017/12-9.1110.67-7.98
2020/3114.9614.9-9.452017/1124.4121.66-9.53
2020/1~2-33.07-23.44-23.432017/10-10.64-6.2-12.35

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
19.019.00.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
20.09.0122.22
2021Q3(百萬)2020Q3(百萬)YoY(%)
41.022.086.363

EPS較上季
2022Q1(元)2021Q4(元)比率
0.450.450.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.294.514.444.564.474.914.863.062.833.06
存貨周轉率4.063.904.264.574.133.763.783.635.015.25

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.030.991.251.391.231.191.271.300.911.081.111.050.931.091.161.231.15
存貨周轉率0.680.821.081.120.991.011.040.960.811.061.211.191.021.091.151.090.94

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.400.350.300.250.230.240.250.280.340.37
金融負債(百萬)807060212222506070101
營收淨額(百萬)8575845435304975395836429721129
利息保障倍數91.3147.0436.75243.76142.08130.198.57-25.2422.34-16.07
長期銀行借款占稅後淨利比0.000.000.000.000.070.050.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)8575845435304975395836429721129
推銷費用(百萬)27353741374055737978
管理費用(百萬)1079194898895767598107
研發費(百萬)2018201714914192530
推銷費用率(%)3.155.996.817.747.447.429.4311.378.136.91
管理費用率(%)12.4915.5817.3116.7917.7117.6313.0411.6810.089.48
研發費用率(%)2.333.083.683.212.821.672.402.962.572.66

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)182200249232177160170152102145153132113134141134121
推銷費用(百萬)738988998112131211111010
管理費用(百萬)2430272525252420213023212022232221
研發費(百萬)55555635455655444
推銷費用率(%)3.851.503.213.884.525.005.295.927.840.697.849.8510.628.217.807.468.26
管理費用率(%)13.1915.0010.8410.7814.1215.6214.1213.1620.5920.6915.0315.9117.7016.4216.3116.4217.36
研發費用率(%)2.752.502.012.162.823.751.763.293.923.453.274.554.423.732.842.993.31

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
3646-艾恩特OXXOOXOXOX
10年3.93億82.72%35.21%0.0%46.31%49百萬13.28%

融資使用率
日期股價融資使用率
2022-05-23 -26.135.95%
2022-05-2025.9535.96%
2022-05-1925.735.96%
2022-05-1826.135.96%
2022-05-1726.135.95%
2022-05-1625.9536.19%
2022-05-1326.136.19%
2022-05-1225.9536.18%
2022-05-1126.236.35%
2022-05-1025.936.35%
2022-05-0926.036.35%
2022-05-0626.336.37%
2022-05-0526.336.37%
2022-05-0426.136.36%
2022-05-0326.036.78%
2022-04-2926.236.86%
2022-04-2826.636.90%
2022-04-2726.5536.88%
2022-04-2626.736.88%
2022-04-2526.4536.77%
2022-04-2226.7536.78%
2022-04-2127.2536.52%
2022-04-2027.236.17%
2022-04-1926.736.18%
2022-04-1826.736.24%
2022-04-1526.736.01%
2022-04-1426.7535.66%
2022-04-1326.835.37%
2022-04-1226.935.06%
2022-04-1126.934.91%
2022-04-0827.035.32%
2022-04-0726.935.03%
2022-04-0627.035.46%
2022-04-0127.035.27%
2022-03-3127.035.21%
2022-03-3027.135.60%
2022-03-2927.1535.48%
2022-03-2827.1535.23%
2022-03-2527.335.48%
2022-03-2427.436.03%
2022-03-2327.735.98%
2022-03-2227.635.69%
2022-03-2127.4535.64%
2022-03-1827.435.71%
2022-03-1727.335.34%
2022-03-1626.935.32%
2022-03-1526.735.32%
2022-03-1426.934.74%
2022-03-1126.834.82%
2022-03-1026.7534.69%
2022-03-0926.3534.50%
2022-03-0826.334.35%
2022-03-0726.334.02%
2022-03-0427.333.71%
2022-03-0327.233.74%
2022-03-0226.7533.71%
2022-03-0126.534.04%
2022-02-2527.2539.21%
2022-02-2427.139.16%
2022-02-2328.039.86%
2022-02-2228.239.30%
2022-02-2128.838.87%
2022-02-1831.039.67%
2022-02-1730.2535.20%
2022-02-1627.531.95%
2022-02-1527.231.94%
2022-02-1427.4531.65%
2022-02-1127.631.60%
2022-02-1027.4531.54%
2022-02-0927.831.59%
2022-02-0827.4531.00%
2022-02-0727.631.09%
2022-01-2627.031.07%
2022-01-2526.930.88%
2022-01-2426.7530.69%
2022-01-2127.230.57%
2022-01-2027.7530.45%
2022-01-1927.730.36%
2022-01-1827.530.22%
2022-01-1727.530.25%
2022-01-1427.330.26%
2022-01-1327.329.97%
2022-01-1227.529.81%
2022-01-1127.8530.17%
2022-01-1028.130.00%
2022-01-0728.029.87%
2022-01-0627.9529.72%
2022-01-0528.629.82%
2022-01-0428.7529.27%
2022-01-0328.8529.25%
2021-12-3028.7529.19%
2021-12-2928.7529.02%
2021-12-2828.0528.80%
2021-12-2728.029.19%
2021-12-2427.528.77%
2021-12-2327.128.37%
2021-12-2226.928.41%
2021-12-2126.6528.20%
2021-12-2026.2528.15%
2021-12-1726.6527.92%
2021-12-1626.5527.53%
2021-12-1526.5527.50%
2021-12-1426.527.45%
2021-12-1326.5527.44%
2021-12-1027.727.66%
2021-12-0928.027.95%
2021-12-0827.6527.82%
2021-12-0727.128.09%
2021-12-0627.527.65%
2021-12-0326.6527.46%
2021-12-0226.3527.32%
2021-12-0126.5527.32%
2021-11-3026.527.33%
2021-11-2926.3527.27%
2021-11-2626.527.19%
2021-11-2526.5527.25%
2021-11-2426.527.17%
2021-11-2326.2527.39%
2021-11-2226.6527.34%
2021-11-1926.327.21%
2021-11-1826.8527.50%
2021-11-1727.327.57%
2021-11-1628.0527.62%
2021-11-1526.927.59%
2021-11-1226.327.43%
2021-11-1125.9527.67%
2021-11-1027.2528.56%
2021-11-0926.628.24%
2021-11-0827.028.45%
2021-11-0525.728.58%
2021-11-0425.8528.37%
2021-11-0325.628.15%
2021-11-0225.427.93%
2021-11-0125.927.72%
2021-10-2926.127.65%
2021-10-2826.327.61%
2021-10-2726.227.45%
2021-10-2626.027.45%
2021-10-2526.027.49%
2021-10-2226.327.39%
2021-10-2126.327.26%
2021-10-2026.327.17%
2021-10-1926.027.14%
2021-10-1825.427.03%
2021-10-1525.726.90%
2021-10-1424.8526.71%
2021-10-1325.326.69%
2021-10-1225.9526.58%
2021-10-0826.1526.43%
2021-10-0726.4526.31%
2021-10-0626.1526.23%
2021-10-0526.3526.16%
2021-10-0426.026.18%
2021-10-0126.6526.16%
2021-09-3027.726.36%
2021-09-2927.426.57%
2021-09-2827.9526.95%
2021-09-2727.726.89%
2021-09-2427.726.78%
2021-09-2327.2526.66%
2021-09-2227.126.62%
2021-09-1727.026.46%
2021-09-1626.8526.50%
2021-09-1526.8526.52%
2021-09-1426.726.86%
2021-09-1327.026.84%
2021-09-1026.126.56%
2021-09-0926.0526.64%
2021-09-0825.926.61%
2021-09-0726.2526.48%
2021-09-0626.1526.39%
2021-09-0326.526.24%
2021-09-0226.2526.40%
2021-09-0126.026.11%
2021-08-3126.326.35%
2021-08-3026.626.37%
2021-08-2726.3526.47%
2021-08-2626.3526.41%
2021-08-2526.2526.39%
2021-08-2424.6526.62%
2021-08-2324.7526.75%
2021-08-2024.426.87%
2021-08-1924.3526.45%
2021-08-1824.426.36%
2021-08-1724.225.89%
2021-08-1624.125.67%
2021-08-1324.725.33%
2021-08-1227.1527.81%
2021-08-1127.127.66%
2021-08-1027.5527.83%
2021-08-0927.5527.77%
2021-08-0630.627.33%
2021-08-0531.127.17%
2021-08-0431.027.35%
2021-08-0330.927.35%
2021-08-0230.927.39%
2021-07-3030.4527.13%
2021-07-2930.427.23%
2021-07-2829.427.34%
2021-07-2729.827.75%
2021-07-2632.327.90%
2021-07-2331.7528.23%
2021-07-2232.628.61%
2021-07-2131.828.82%
2021-07-2031.5529.10%
2021-07-1932.630.05%
2021-07-1630.8528.06%
2021-07-1529.927.90%
2021-07-1428.8527.45%
2021-07-1329.0527.80%
2021-07-1228.8527.68%
2021-07-0927.828.92%
2021-07-0827.6528.24%
2021-07-0727.1528.17%
2021-07-0626.928.07%
2021-07-0526.9528.44%
2021-07-0226.828.35%
2021-07-0126.7528.34%
2021-06-3027.028.28%
2021-06-2926.8528.26%
2021-06-2826.227.50%
2021-06-2526.027.66%
2021-06-2426.027.73%
2021-06-2325.827.88%
2021-06-2225.827.97%
2021-06-2125.9528.06%
2021-06-1826.428.82%
2021-06-1725.829.20%
2021-06-1625.629.45%
2021-06-1524.830.03%
2021-06-1124.831.14%
2021-06-1024.431.21%
2021-06-0924.1531.43%
2021-06-0823.931.24%
2021-06-0723.931.23%
2021-06-0424.031.42%
2021-06-0323.931.75%
2021-06-0224.131.97%
2021-06-0124.132.02%
2021-05-3123.932.21%

艾恩特熱門網頁

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。