4153 鈺緯


股價漲跌幅
202220212020
鈺緯-3.0%8.0%-12.0%
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)
26.15 8.99% 28.5 32.77 25.32% 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25.5028.9931.3931.4821.2128.4929.5030.2825.2520.59
營業利益率3.179.579.136.91-5.064.928.8412.298.324.47
折舊負擔比率1.542.042.091.851.631.290.821.071.420.00
稅前淨利率4.003.749.149.12-33.15-7.5212.9415.389.534.54
股東權益報酬率2.211.644.845.24-30.18-8.6919.1027.6121.4912.40
資產報酬率1.911.454.274.38-20.94-5.0511.6815.5010.845.49
本業收入比82.14253.57100.0076.2715.14-64.4768.3979.8687.8496.77
業外獲益比21.43-153.570.0023.7384.86164.4731.6120.1412.160.00
無形資產佔淨值比0.851.081.231.280.000.000.000.000.000.00

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20.6722.5327.0127.1725.4225.3231.9629.1427.9330.0130.3331.0233.8627.4533.5031.4233.01
營業利益率-0.530.836.563.381.430.1116.2212.275.199.457.447.3312.161.947.568.169.13
稅前淨利率1.263.289.891.230.15-4.563.2011.162.59-1.699.2411.6015.514.346.7017.506.61
本業收入比-50.0033.3365.00300.000.00-0.00528.57108.70200.00-500.0081.2563.6476.6750.00109.0948.39145.45
業外獲益比150.0083.3335.00-200.000.00100.00-428.57-8.70-100.00600.0018.7536.3620.0050.00-9.0954.84-36.36

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)-11-17538641-611888810
自由現金流量(百萬)-8-221125-74-201711710
稅後淨利(百萬)22175652-267-871451186528


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-966-3961656-75-794415-1-6320-1578
自由現金流量(百萬)-997-32-52155-48-14-1652-472-66266-2017
稅後淨利(百萬)201660-51211-2132124482514

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)71273771665085710051344936777675
營業利益(百萬)23716545-43491191156530
稅後淨利(百萬)22175652-267-871451186528
EPS(完全稀釋)0.370.260.780.72-5.43-1.953.363.973.011.47
營收成長率(%)-3.392.9310.15-24.15-14.73-25.2243.5920.4615.11N/A
營業利益成長率(%)-67.619.2344.44N/AN/A-58.823.4876.92116.67N/A
稅後淨利成長率(%)29.41-69.647.69119.48N/AN/A22.8881.54132.14N/A
EPS成長率(%)42.31-66.678.33N/AN/AN/A-15.3731.89104.76N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)193193201168151148229206154159172193193142159178171
營業利益(百萬)-121362037258151314233121516
稅後淨利(百萬)201660-51211-2132124482514
EPS(完全稀釋)0.03-0.010.270.110.00-0.080.020.290.01-0.020.180.290.340.060.110.340.21
去年同期營收成長率(%)27.8130.41-12.23-18.45-1.95-6.9233.146.74-20.2111.978.188.4312.870.000.000.00-
兩季平均(YOY)營收成長率(%)29.119.09-15.34-10.20-4.4313.1119.94-6.74-4.1210.078.3010.656.430.000.00--
去年同期EPS成長率(%)0.0087.501250.00-62.07-100.00-300.00-88.890.00-97.06-133.3363.64-14.7161.900.000.000.00-
兩季平均(YOY)EPS成長率(%)43.75668.75593.97-81.03-200.00-194.44-44.45-48.53-115.20-34.8524.4623.5930.950.000.00--
較上季營收成長率(%)0.00-3.9819.6411.262.03-35.3711.1733.77-3.14-7.56-10.880.0035.92-10.69-10.674.090.00
較上季EPS成長率(%)400.00-103.70145.450.00100.00-500.00-93.102800.00150.00-111.11-37.93-14.71466.67-45.45-67.6561.900.00

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(%)
2022/4-14.4121.3726.32019/1232.2833.5710.15
2022/342.1259.3527.972019/111.490.638.3
2022/1~2-26.713.9514.432019/10-10.811.918.96
2021/1248.5121.31-3.352019/9-11.8-5.939.61
2021/11-26.084.49-5.592019/83.2426.7711.55
2021/105.2777.69-6.372019/7-10.244.849.76
2021/9-6.0-14.16-11.832019/612.2616.8510.55
2021/82.24-16.5-11.492019/5-17.66-18.179.35
2021/727.51-5.58-10.542019/410.1435.4618.09
2021/6-17.67-19.62-11.512019/37.8321.7212.82
2021/525.54-8.37-9.562019/1~2-15.158.888.88
2021/412.73-26.92-9.932018/12-0.33-32.66-24.34
2021/3-28.55-17.91-0.952018/112.78-27.26-23.59
2021/1~264.089.049.042018/10-17.68-32.82-23.26
2020/1227.92-3.132.892018/918.86-15.42-22.25
2020/1125.690.163.482018/8-14.61-26.08-23.03
2020/10-49.14-19.113.742018/70.0311.89-22.65
2020/9-8.5741.855.692018/6-21.38-40.2-26.28
2020/815.6136.841.882018/536.31-30.78-22.88
2020/78.5522.19-2.852018/4-1.02-36.6-19.98
2020/6-6.541.03-6.632018/3-14.38-18.76-13.06
2020/50.1221.37-8.192018/1~27.08-10.27-10.27
2020/422.62-0.19-14.692017/127.66-19.59-14.42
2020/311.82-10.35-19.982017/11-5.07-18.2-13.93
2020/1~211.56-24.76-24.752017/103.63-0.93-13.52

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
20.07.0185.71

EPS較上季
2022Q1(元)2021Q4(元)比率
0.03-0.014.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.763.753.583.253.543.815.655.746.965.43
存貨周轉率1.762.452.892.893.152.734.675.036.415.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.880.971.000.880.800.660.971.000.760.690.650.750.880.670.680.820.87
存貨周轉率0.420.440.480.450.450.430.610.640.570.620.640.720.730.620.630.720.73

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.170.110.130.100.240.340.390.450.460.58
金融負債(百萬)00001203221511721173
營收淨額(百萬)712737716650857100513449367770
利息保障倍數259.81484.4265454.00516.70-57.45-8.0024.5737.2229.8111.43
長期銀行借款占稅後淨利比0.000.000.000.000.010.010.010.000.005.71

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)71273771665085710051344936777675
推銷費用(百萬)403442416583100613729
管理費用(百萬)49495250827681423727
研發費(百萬)70626365787897655852
推銷費用率(%)5.624.615.876.317.588.267.446.524.764.30
管理費用率(%)6.886.657.267.699.577.566.034.494.764.00
研發費用率(%)9.838.418.8010.009.107.767.226.947.467.70

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)193193201168151148229206154159172193193142159178171
推銷費用(百萬)1112108998799912111091111
管理費用(百萬)1113121213121313121213131313121312
研發費(百萬)1717191815171514151115191816191614
推銷費用率(%)5.706.224.984.765.966.083.493.405.845.665.236.225.707.045.666.186.43
管理費用率(%)5.706.745.977.148.618.115.686.317.797.557.566.746.749.157.557.307.02
研發費用率(%)8.818.819.4510.719.9311.496.556.809.746.928.729.849.3311.2711.958.998.19

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
4153-鈺緯OXXOOXXXOX
9年6.18億58.48%15.5%0.0%32.52%-123百萬0.76%

融資使用率
日期股價融資使用率
2022-05-23 -26.1525.78%
2022-05-2026.325.88%
2022-05-1926.525.89%
2022-05-1826.7525.97%
2022-05-1726.9526.07%
2022-05-1626.3526.15%
2022-05-1326.0526.19%
2022-05-1226.026.24%
2022-05-1128.6526.68%
2022-05-1029.5526.77%
2022-05-0930.1527.24%
2022-05-0627.4525.75%
2022-05-0526.625.35%
2022-05-0427.425.45%
2022-05-0329.125.76%
2022-04-2927.525.24%
2022-04-2826.525.25%
2022-04-2725.8524.91%
2022-04-2625.824.64%
2022-04-2525.924.44%
2022-04-2226.3523.22%
2022-04-2126.2523.48%
2022-04-2025.623.30%
2022-04-1925.623.31%
2022-04-1826.022.85%
2022-04-1525.122.35%
2022-04-1425.0522.29%
2022-04-1324.922.23%
2022-04-1225.0522.22%
2022-04-1125.0522.23%
2022-04-0825.422.21%
2022-04-0725.1522.23%
2022-04-0624.9522.07%
2022-04-0124.7522.29%
2022-03-3124.6522.23%
2022-03-3024.7522.20%
2022-03-2924.6522.16%
2022-03-2824.622.14%
2022-03-2524.722.16%
2022-03-2424.8522.16%
2022-03-2324.7522.18%
2022-03-2224.722.16%
2022-03-2124.622.08%
2022-03-1824.5522.07%
2022-03-1724.5522.07%
2022-03-1624.3521.96%
2022-03-1524.721.82%
2022-03-1424.921.84%
2022-03-1124.9521.79%
2022-03-1025.0521.73%
2022-03-0925.121.69%
2022-03-0824.4521.68%
2022-03-0724.7521.57%
2022-03-0425.1521.55%
2022-03-0325.2521.53%
2022-03-0225.0521.49%
2022-03-0125.121.51%
2022-02-2525.121.49%
2022-02-2424.721.50%
2022-02-2325.921.55%
2022-02-2226.3521.54%
2022-02-2126.221.42%
2022-02-1825.221.45%
2022-02-1725.0521.55%
2022-02-1625.1521.58%
2022-02-1524.9521.58%
2022-02-1425.121.60%
2022-02-1125.6521.61%
2022-02-1025.7521.58%
2022-02-0925.921.70%
2022-02-0825.421.67%
2022-02-0724.5521.51%
2022-01-2623.921.24%
2022-01-2523.621.23%
2022-01-2424.821.49%
2022-01-2125.2521.46%
2022-01-2025.521.65%
2022-01-1925.521.65%
2022-01-1825.621.69%
2022-01-1725.721.76%
2022-01-1425.421.90%
2022-01-1326.022.25%
2022-01-1226.822.34%
2022-01-1126.9522.26%
2022-01-1027.3522.10%
2022-01-0727.4522.27%
2022-01-0627.822.23%
2022-01-0527.8522.47%
2022-01-0427.4522.84%
2022-01-0326.8522.75%
2021-12-3026.822.73%
2021-12-2927.122.85%
2021-12-2827.523.20%
2021-12-2727.3523.38%
2021-12-2427.923.31%
2021-12-2327.523.12%
2021-12-2228.1523.63%
2021-12-2128.623.74%
2021-12-2028.523.96%
2021-12-1729.2525.15%
2021-12-1629.021.55%
2021-12-1526.422.65%
2021-12-1426.422.55%
2021-12-1326.6522.56%
2021-12-1026.122.60%
2021-12-0926.122.58%
2021-12-0826.0522.71%
2021-12-0725.822.51%
2021-12-0625.822.54%
2021-12-0326.022.60%
2021-12-0225.6522.43%
2021-12-0126.3522.42%
2021-11-3026.6522.41%
2021-11-2926.7522.16%
2021-11-2626.0521.85%
2021-11-2525.921.88%
2021-11-2425.921.93%
2021-11-2326.1521.79%
2021-11-2226.1521.84%
2021-11-1925.321.67%
2021-11-1825.3521.71%
2021-11-1725.5521.76%
2021-11-1625.621.76%
2021-11-1525.621.75%
2021-11-1225.921.71%
2021-11-1126.1521.68%
2021-11-1026.221.66%
2021-11-0925.8521.68%
2021-11-0825.521.63%
2021-11-0525.3521.63%
2021-11-0425.621.59%
2021-11-0325.3521.66%
2021-11-0225.521.49%
2021-11-0125.6521.72%
2021-10-2925.821.83%
2021-10-2826.421.85%
2021-10-2726.521.74%
2021-10-2626.621.80%
2021-10-2526.421.85%
2021-10-2226.521.86%
2021-10-2127.621.80%
2021-10-2027.9521.91%
2021-10-1927.9521.91%
2021-10-1827.321.75%
2021-10-1524.8521.56%
2021-10-1425.0521.54%
2021-10-1324.7521.48%
2021-10-1224.721.55%
2021-10-0825.521.54%
2021-10-0726.021.53%
2021-10-0625.4521.30%
2021-10-0525.8521.46%
2021-10-0426.0521.28%
2021-10-0128.521.56%
2021-09-3029.021.81%
2021-09-2927.3521.84%
2021-09-2828.2522.46%
2021-09-2727.8521.22%
2021-09-2425.3518.89%
2021-09-2326.118.49%
2021-09-2225.5518.71%
2021-09-1723.2519.20%
2021-09-1623.518.57%
2021-09-1522.9518.15%
2021-09-1422.917.64%
2021-09-1323.1517.28%
2021-09-1023.416.70%
2021-09-0923.7516.24%
2021-09-0823.5515.56%
2021-09-0723.6514.96%
2021-09-0623.514.40%
2021-09-0323.413.56%
2021-09-0223.4513.02%
2021-09-0123.412.58%
2021-08-3122.811.52%
2021-08-3023.211.25%
2021-08-2723.610.76%
2021-08-2623.110.22%
2021-08-2522.99.57%
2021-08-2422.49.12%
2021-08-2322.48.63%
2021-08-2021.88.56%
2021-08-1922.08.28%
2021-08-1822.27.76%
2021-08-1722.07.29%
2021-08-1622.06.72%
2021-08-1322.16.08%
2021-08-1222.05.78%
2021-08-1122.45.65%
2021-08-1022.055.70%
2021-08-0922.55.80%
2021-08-0622.75.80%
2021-08-0522.75.81%
2021-08-0422.555.69%
2021-08-0322.355.69%
2021-08-0222.255.84%
2021-07-3022.26.02%
2021-07-2922.56.19%
2021-07-2822.76.14%
2021-07-2722.76.22%
2021-07-2623.356.22%
2021-07-2323.356.43%
2021-07-2223.26.43%
2021-07-2123.06.42%
2021-07-2023.056.44%
2021-07-1923.26.57%
2021-07-1623.156.81%
2021-07-1523.756.79%
2021-07-1423.56.76%
2021-07-1323.86.99%
2021-07-1223.56.96%
2021-07-0923.357.11%
2021-07-0823.157.11%
2021-07-0723.157.25%
2021-07-0623.157.40%
2021-07-0523.27.39%
2021-07-0223.257.61%
2021-07-0123.257.71%
2021-06-3023.37.86%
2021-06-2923.58.01%
2021-06-2823.28.03%
2021-06-2523.38.02%
2021-06-2423.38.02%
2021-06-2323.38.00%
2021-06-2222.68.02%
2021-06-2122.58.09%
2021-06-1822.98.32%
2021-06-1723.28.44%
2021-06-1623.58.50%
2021-06-1523.68.52%
2021-06-1123.658.47%
2021-06-1024.858.45%
2021-06-0924.18.45%
2021-06-0824.28.36%
2021-06-0724.058.29%
2021-06-0424.08.22%
2021-06-0325.158.44%
2021-06-0225.38.48%
2021-06-0125.98.55%
2021-05-3126.558.50%

鈺緯熱門網頁

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。