3675 德微


股價漲跌幅
202220212020
德微6.0%265.0%3.0%
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)
310.5 -2.5% 302.75 348.16 12.13% -19.51% 249.93

  • 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
202120202019201820172016201520142013
營業毛利率33.1426.5419.8818.4619.9521.2518.9414.438.56
營業利益率16.518.688.509.2311.9011.719.685.38-2.91
折舊負擔比率5.748.078.206.966.638.028.207.819.00
稅前淨利率15.947.328.959.7211.7011.5710.206.28-2.69
股東權益報酬率28.958.629.7510.7813.199.9410.286.94-2.63
資產報酬率12.004.005.277.2210.218.078.315.19-1.55
本業收入比103.35117.7095.6594.56101.88100.7995.4185.51108.33
業外獲益比-3.66-18.585.074.76-1.88-1.595.5014.49-8.33
無形資產佔淨值比1.241.561.521.340.000.000.000.000.00

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34.8635.1434.0332.4330.4426.2927.9328.5323.3619.5519.8621.7418.2017.2420.0118.8417.48
營業利益率17.8818.4917.5716.1413.236.778.9211.327.558.648.869.886.347.8010.5610.447.85
稅前淨利率19.1917.7017.2115.3812.904.726.959.887.558.3210.669.966.518.0710.6213.476.33
本業收入比94.06105.15102.15105.00101.72144.44129.17114.63100.00103.0381.82100.0095.6596.88100.0077.55125.00
業外獲益比6.93-4.12-2.15-5.00-1.72-44.44-29.17-14.63-0.00-3.0315.910.004.353.120.0022.45-25.00

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)31524926614422319323126936
自由現金流量(百萬)89139-55728489582239-28
稅後淨利(百萬)32793102113133989358-21


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1161021392725676764110483215985-51153
自由現金流量(百萬)465174-673245064217567-592-10530127-57-72
稅後淨利(百萬)10899988545161936222330301824364013

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)20571537154815091372108510731101878
營業利益(百萬)33913313213916312710459-26
稅後淨利(百萬)32793102113133989358-21
EPS(完全稀釋)7.362.102.292.533.002.202.091.30-0.48
營收成長率(%)33.83-0.712.589.9926.451.12-2.5425.40N/A
營業利益成長率(%)154.890.76-5.04-14.7228.3522.1276.27N/AN/A
稅後淨利成長率(%)251.61-8.82-9.73-15.0435.715.3860.34376.19N/A
EPS成長率(%)250.48-8.30-9.49-15.6736.365.2660.77N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)528549540519449391349414383399409392348398428363320
營業利益(百萬)95102958459263147293436392231453825
稅後淨利(百萬)10899988545161936222330301824364013
EPS(完全稀釋)2.442.242.201.901.020.360.430.810.510.530.680.680.410.530.800.910.30
去年同期營收成長率(%)17.5940.4154.7325.3617.23-2.01-14.675.6110.060.25-4.447.998.750.000.000.00-
兩季平均(YOY)營收成長率(%)29.0047.5740.0521.307.61-8.34-4.537.845.16-2.101.778.374.380.000.00--
去年同期EPS成長率(%)139.22522.22411.63134.57100.00-32.08-36.7619.1224.390.00-15.00-25.2736.670.000.000.00-
兩季平均(YOY)EPS成長率(%)330.72466.93273.10117.2833.96-34.42-8.8221.7612.20-7.50-20.135.7018.340.000.00--
較上季營收成長率(%)-3.831.674.0515.5914.8312.03-15.708.09-4.01-2.444.3412.64-12.56-7.0117.9113.440.00
較上季EPS成長率(%)8.931.8215.7986.27183.33-16.28-46.9158.82-3.77-22.060.0065.85-22.64-33.75-12.09203.330.00

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(%)
2022/40.4410.4115.722019/12-3.483.62.6
2022/319.416.0717.732019/11-3.57-0.842.52
2022/1~2-15.0518.6618.662019/10-1.04-1.142.88
2021/120.627.0633.772019/91.174.353.38
2021/110.4745.0434.472019/84.42-1.713.25
2021/100.4451.5933.412019/70.67-15.054.08
2021/90.44123.1831.512019/60.8625.268.43
2021/81.1335.3224.522019/5-1.1110.75.39
2021/70.8232.5922.982019/43.57-6.774.04
2021/63.0932.821.352019/319.4320.188.8
2021/50.7925.8219.062019/1~2-7.943.213.21
2021/45.5817.5817.312018/12-7.6321.949.94
2021/322.7111.617.212018/11-3.8615.038.98
2021/1~2-15.8820.6120.62018/104.466.858.37
2020/1214.8312.9-0.672018/9-4.726.98.56
2020/115.0-5.1-1.892018/8-9.7511.796.46
2020/1047.88-12.86-1.562018/748.4639.285.62
2020/9-39.09-41.69-0.212018/6-10.85-9.390.12
2020/8-0.9-3.135.512018/5-16.73-3.332.06
2020/70.992.066.872018/433.5316.893.53
2020/6-2.321.747.732018/33.32-11.34-1.42
2020/5-5.85.079.012018/1~2-9.234.314.31
2020/40.2110.310.082017/12-12.863.4326.49
2020/322.814.010.02017/11-10.721.8728.78
2020/1~2-2.617.717.712017/1024.0651.4329.52

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
101.058.074.137
2021Q4(百萬)2020Q4(百萬)YoY(%)
97.018.0438.88
2021Q3(百萬)2020Q3(百萬)YoY(%)
93.024.0287.5

EPS較上季
2022Q1(元)2021Q4(元)比率
2.442.240.0892

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.634.154.294.895.144.434.614.033.09
存貨周轉率4.694.534.845.797.818.198.187.086.66

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.051.061.091.171.161.150.991.101.041.061.101.151.051.091.261.311.22
存貨周轉率1.031.091.221.301.221.140.971.201.211.281.291.161.081.181.331.431.46

償債能力-近10年
202120202019201820172016201520142013
負債比0.590.600.560.410.250.200.170.220.33
金融負債(百萬)132612051103474300034202
營收淨額(百萬)20571537154815091372108510731101878
利息保障倍數27.589.8413.9936.23459.520.00183.7830.25-4.79
長期銀行借款占稅後淨利比2.387.706.801.120.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)20571537154815091372108510731101878
推銷費用(百萬)796033272021201925
管理費用(百萬)14911981705754535953
研發費(百萬)1139662433328272123
推銷費用率(%)3.843.902.131.791.461.941.861.732.85
管理費用率(%)7.247.745.234.644.154.984.945.366.04
研發費用率(%)5.496.254.012.852.412.582.521.912.62

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)528549540519449391349414383399409392348398428363320
推銷費用(百萬)18212120171815151288988856
管理費用(百萬)4038393835312932272021221917201617
研發費(百萬)32323026252723252116151614131298
推銷費用率(%)3.413.833.893.853.794.604.303.623.132.011.962.302.302.011.871.381.88
管理費用率(%)7.586.927.227.327.807.938.317.737.055.015.135.615.464.274.674.415.31
研發費用率(%)6.065.835.565.015.576.916.596.045.484.013.674.084.023.272.802.482.50

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
3675-德微OXXXOOOOOO
10年4.44億67.91%56.19%0.0%84.91%359百萬33.24%

融資使用率
日期股價融資使用率
2022-05-23 -310.515.78%
2022-05-20319.516.31%
2022-05-19319.516.45%
2022-05-18318.516.51%
2022-05-17317.516.96%
2022-05-16310.016.02%
2022-05-13300.015.31%
2022-05-12295.015.63%
2022-05-11300.516.14%
2022-05-10308.516.31%
2022-05-09295.515.51%
2022-05-06305.516.15%
2022-05-05320.016.33%
2022-05-04316.016.37%
2022-05-03325.516.32%
2022-04-29321.015.35%
2022-04-28312.015.70%
2022-04-27323.516.77%
2022-04-26313.517.00%
2022-04-25311.517.56%
2022-04-22306.516.71%
2022-04-21307.017.03%
2022-04-20299.516.98%
2022-04-19295.016.89%
2022-04-18296.017.17%
2022-04-15309.017.98%
2022-04-14319.017.84%
2022-04-13324.017.54%
2022-04-12315.015.97%
2022-04-11301.516.58%
2022-04-08324.016.68%
2022-04-07333.015.36%
2022-04-06338.516.58%
2022-04-01308.017.51%
2022-03-31306.019.04%
2022-03-30327.517.04%
2022-03-29298.018.91%
2022-03-28280.018.03%
2022-03-25284.518.92%
2022-03-24281.519.06%
2022-03-23287.019.53%
2022-03-22282.018.35%
2022-03-21283.518.18%
2022-03-18281.016.58%
2022-03-17287.513.67%
2022-03-16261.514.77%
2022-03-15261.014.85%
2022-03-14274.015.73%
2022-03-11276.016.31%
2022-03-10290.015.49%
2022-03-09276.015.76%
2022-03-08274.515.03%
2022-03-07268.015.50%
2022-03-04284.515.21%
2022-03-03275.016.40%
2022-03-02280.515.53%
2022-03-01274.515.77%
2022-02-25267.515.85%
2022-02-24252.515.74%
2022-02-23267.516.97%
2022-02-22267.018.14%
2022-02-21275.017.97%
2022-02-18277.518.08%
2022-02-17282.019.58%
2022-02-16275.017.48%
2022-02-15267.517.01%
2022-02-14252.017.66%
2022-02-11263.017.92%
2022-02-10259.517.71%
2022-02-09263.017.99%
2022-02-08239.516.95%
2022-02-07228.016.16%
2022-01-26226.016.18%
2022-01-25226.016.47%
2022-01-24242.016.29%
2022-01-21239.017.35%
2022-01-20252.518.25%
2022-01-19252.017.88%
2022-01-18258.518.21%
2022-01-17259.018.01%
2022-01-14263.517.41%
2022-01-13258.017.52%
2022-01-12262.017.60%
2022-01-11259.017.78%
2022-01-10268.017.84%
2022-01-07270.518.56%
2022-01-06277.519.94%
2022-01-05276.019.88%
2022-01-04287.020.67%
2022-01-03294.021.18%
2021-12-30288.522.89%
2021-12-29275.022.39%
2021-12-28271.021.91%
2021-12-27270.021.57%
2021-12-24274.520.77%
2021-12-23280.021.00%
2021-12-22278.520.37%
2021-12-21286.020.04%
2021-12-20278.519.98%
2021-12-17288.020.69%
2021-12-16320.025.59%
2021-12-15291.023.56%
2021-12-14286.523.11%
2021-12-13294.023.57%
2021-12-10282.023.71%
2021-12-09273.522.07%
2021-12-08278.523.57%
2021-12-07283.023.80%
2021-12-06281.023.43%
2021-12-03280.524.20%
2021-12-02255.023.47%
2021-12-01264.022.90%
2021-11-30261.022.54%
2021-11-29254.021.98%
2021-11-26231.023.38%
2021-11-25240.025.11%
2021-11-24245.025.54%
2021-11-23248.025.58%
2021-11-22258.527.14%
2021-11-19271.527.27%
2021-11-18247.023.60%
2021-11-17247.023.89%
2021-11-16238.019.63%
2021-11-15244.519.09%
2021-11-12250.019.20%
2021-11-11241.019.10%
2021-11-10252.519.51%
2021-11-09257.519.37%
2021-11-08252.019.44%
2021-11-05265.019.07%
2021-11-04256.019.47%
2021-11-03270.021.36%
2021-11-02271.021.18%
2021-11-01298.023.30%
2021-10-29271.021.34%
2021-10-28260.021.84%
2021-10-27267.523.06%
2021-10-26256.022.32%
2021-10-25257.521.49%
2021-10-22258.520.82%
2021-10-21242.522.81%
2021-10-20220.525.58%
2021-10-19200.523.87%
2021-10-18182.521.54%
2021-10-15183.521.74%
2021-10-14180.521.27%
2021-10-13176.021.87%
2021-10-12184.522.87%
2021-10-08185.024.01%
2021-10-07184.024.01%
2021-10-06170.522.03%
2021-10-05174.522.00%
2021-10-04163.521.72%
2021-10-01173.022.74%
2021-09-30184.528.51%
2021-09-29187.030.25%
2021-09-28199.533.47%
2021-09-27192.032.18%
2021-09-24195.529.36%
2021-09-23178.026.16%
2021-09-22175.026.22%
2021-09-17183.026.91%
2021-09-16187.028.23%
2021-09-15190.025.40%
2021-09-14175.028.24%
2021-09-13175.028.55%
2021-09-10185.030.27%
2021-09-09190.529.01%
2021-09-08173.524.66%
2021-09-07173.524.11%
2021-09-06172.024.17%
2021-09-03178.525.62%
2021-09-02176.027.56%
2021-09-01189.029.13%
2021-08-31181.529.19%
2021-08-30176.028.77%
2021-08-27178.028.64%
2021-08-26189.027.91%
2021-08-25179.027.24%
2021-08-24182.025.17%
2021-08-23175.025.37%
2021-08-20162.525.05%
2021-08-19148.022.05%
2021-08-18145.018.69%
2021-08-17132.021.18%
2021-08-16144.025.58%
2021-08-13149.025.47%
2021-08-12147.023.44%
2021-08-11140.025.62%
2021-08-10142.525.84%
2021-08-09140.525.08%
2021-08-06149.027.18%
2021-08-05148.026.97%
2021-08-04145.526.54%
2021-08-03152.026.80%
2021-08-02157.528.78%
2021-07-30156.031.41%
2021-07-29169.531.14%
2021-07-28154.528.36%
2021-07-27156.033.84%
2021-07-26169.036.52%
2021-07-23166.537.56%
2021-07-22178.037.21%
2021-07-21163.532.69%
2021-07-20158.032.93%
2021-07-19165.032.75%
2021-07-16160.031.82%
2021-07-15164.031.09%
2021-07-14157.031.62%
2021-07-13160.032.69%
2021-07-12159.532.46%
2021-07-09145.033.05%
2021-07-08132.033.27%
2021-07-07120.027.15%
2021-07-06110.023.35%
2021-07-05121.020.83%
2021-07-02110.016.40%
2021-07-01100.014.68%
2021-06-30102.515.40%
2021-06-29102.515.03%
2021-06-28113.016.10%
2021-06-25117.516.56%
2021-06-24107.015.04%
2021-06-23104.013.65%
2021-06-2298.012.62%
2021-06-2199.813.45%
2021-06-18101.013.25%
2021-06-17104.013.02%
2021-06-1699.112.80%
2021-06-15105.014.19%
2021-06-11107.514.12%
2021-06-10106.014.07%
2021-06-09103.013.60%
2021-06-08106.513.76%
2021-06-07107.013.81%
2021-06-04109.013.69%
2021-06-03105.512.99%
2021-06-02101.513.11%
2021-06-01106.013.15%
2021-05-31106.513.73%

德微熱門網頁

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。