4543 萬在


股價漲跌幅
202220212020
萬在-8.0%20.0%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)
17.35 7.03% 18.57 21.35 23.05% 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
2021202020192018201720162015201420132012
營業毛利率19.1919.1318.9725.6720.6824.4526.8727.6623.7224.46
營業利益率5.303.682.739.813.056.9710.0914.089.9510.20
折舊負擔比率6.047.778.175.295.665.434.563.743.883.98
稅前淨利率4.492.023.0212.300.556.8411.1114.7911.5710.60
股東權益報酬率2.010.711.196.89-0.964.217.9114.4711.5010.88
資產報酬率1.540.701.045.26-0.573.205.559.347.246.91
本業收入比116.67187.5089.2980.00580.00101.3290.6595.4885.8196.24
業外獲益比-19.05-81.2510.7120.00-460.00-1.329.354.9814.193.76
無形資產佔淨值比0.040.050.050.050.000.000.000.000.000.00

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23.5913.6217.6422.6722.4524.2019.0016.8717.2018.8916.5020.3619.9224.9128.3225.2523.72
營業利益率8.35-0.374.769.316.705.895.652.420.591.921.665.311.674.5713.5411.117.91
稅前淨利率19.07-1.365.644.988.211.993.303.45-0.88-6.403.048.395.068.5414.4719.344.13
本業收入比45.2433.3386.67184.6282.35333.33175.0071.43-50.00-30.7757.1461.9033.3356.2593.0257.38190.91
業外獲益比57.1466.6713.33-84.6217.65-233.33-75.0028.57150.00123.0842.8638.1066.6750.006.9842.62-90.91

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)788341467110011326013294
自由現金流量(百萬)-81-3790-415297365211116-24
稅後淨利(百萬)301118104-1461106177123100


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)413631-51-104837-694622-28-67059116
自由現金流量(百萬)301728-85-4151-66-512935110-40-15-5329-303-88
稅後淨利(百萬)33-3101013174-2-11614912325010

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)927811918105993711041250149713391256
營業利益(百萬)4930251042977126211133128
稅後淨利(百萬)301118104-1461106177123100
EPS(完全稀釋)0.530.190.321.82-0.251.082.033.562.492.38
營收成長率(%)14.30-11.66-13.3113.02-15.13-11.68-16.5011.806.61N/A
營業利益成長率(%)63.3320.00-75.96258.62-62.34-38.89-40.2858.653.91N/A
稅後淨利成長率(%)172.73-38.89-82.69842.86N/A-42.45-40.1143.9023.00N/A
EPS成長率(%)178.95-40.62-82.42N/AN/A-46.80-42.9842.974.62N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)222204266254204169249191202197228254239192295313259
營業利益(百萬)19-1132414101451441349403521
稅後淨利(百萬)33-3101013174-2-11614912325010
EPS(完全稀釋)0.59-0.050.180.180.220.020.120.08-0.03-0.190.110.240.160.210.560.880.18
去年同期營收成長率(%)8.8220.716.8332.980.99-14.219.21-24.80-15.482.60-22.71-18.85-7.720.000.000.00-
去年同期營業利益成長率(%)35.71-110.00-7.14380.001300.00150.00250.00-61.54-75.00-55.56-90.00-62.86-80.950.000.000.00-
去年同期稅後淨利成長率(%)153.85-400.0042.86150.00750.00109.0916.67-71.43-122.22-191.67-81.25-72.00-10.000.000.000.00-
去年同期EPS成長率(%)168.18-350.0050.00125.00833.33110.539.09-66.67-118.75-190.48-80.36-72.73-11.110.000.000.00-
較上季營收成長率(%)8.82-23.314.7224.5120.71-32.1330.37-5.452.54-13.60-10.246.2824.48-34.92-5.7520.850.00
較上季營業利益成長率(%)2000.00-107.69-45.8371.4340.00-28.57180.00400.00-75.000.00-69.23225.00-55.56-77.5014.2966.670.00
較上季稅後淨利成長率(%)1200.00-130.000.00-23.081200.00-85.7175.00300.0081.82-283.33-57.1455.56-25.00-62.50-36.00400.000.00
較上季EPS成長率(%)1280.00-127.780.00-18.181000.00-83.3350.00366.6784.21-272.73-54.1750.00-23.81-62.50-36.36388.890.00

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(%)
2022/4-18.08-7.793.912019/1245.0630.18-13.3
2022/360.992.448.652019/11-15.011.19-15.94
2022/1~2-18.8713.6113.612019/101.09-18.03-16.91
2021/12-5.9517.6514.322019/9-15.38-14.24-16.81
2021/118.8235.3714.062019/8-17.14-35.4-17.05
2021/10-23.8610.1212.472019/714.72-14.16-13.92
2021/90.1422.0712.682019/6-6.37-31.22-13.87
2021/8-8.51.1811.532019/5-7.88-18.81-9.54
2021/73.860.1513.332019/43.06-4.12-6.83
2021/611.5518.7116.472019/336.71-5.65-7.83
2021/5-1.8484.4715.932019/1~2-24.64-9.07-9.06
2021/4-8.9815.744.922018/1212.76-19.6413.05
2021/3102.589.431.092018/11-31.15-16.1615.91
2021/1~2-34.77-4.71-4.712018/105.7718.8918.49
2020/128.19-27.77-11.662018/9-36.26-1.1418.45
2020/11-11.46-3.16-10.152018/810.0924.1920.68
2020/10-15.6-7.04-10.632018/7-8.0622.4320.1
2020/9-16.9911.35-10.952018/610.5220.0319.68
2020/8-9.4313.51-13.092018/58.7710.4619.59
2020/723.113.84-16.52018/41.4230.6622.54
2020/673.34-3.22-20.232018/325.347.8119.82
2020/5-38.41-47.72-23.462018/1~2-17.5927.8827.88
2020/4-13.94-21.81-17.292017/1217.63-8.32-15.16
2020/336.17-6.35-15.572017/11-2.36-18.31-15.71
2020/1~24.66-20.99-20.992017/10-12.05-8.74-15.49

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
42.017.0147.05
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
15.08.087.5

EPS較上季
2022Q1(元)2021Q4(元)比率
0.59-0.0512.799

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.724.665.046.004.635.014.724.965.075.82
存貨周轉率2.742.472.472.602.502.602.853.343.343.67

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.340.320.280.280.260.240.290.350.390.41
金融負債(百萬)556501381381345235308350412452
營收淨額(百萬)927811918105993711041250149713391256
利息保障倍數8.624.136.9121.832.4530.2729.1338.8922.9619.55
長期銀行借款占稅後淨利比6.6717.733.610.000.000.000.430.721.492.32

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)927811918105993711041250149713391256
推銷費用(百萬)37344247454242434642
管理費用(百萬)69637182821011051129278
研發費(百萬)22283638384963484759
推銷費用率(%)3.994.194.584.444.803.803.362.873.443.34
管理費用率(%)7.447.777.737.748.759.158.407.486.876.21
研發費用率(%)2.373.453.923.594.064.445.043.213.514.70

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)222204266254204169249191202197228254239192295313259
推銷費用(百萬)1081110879810910121211121411
管理費用(百萬)1917171818171614171816162120212219
研發費(百萬)446677867791010811911
推銷費用率(%)4.503.924.143.943.924.143.614.194.954.574.394.725.025.734.074.474.25
管理費用率(%)8.568.336.397.098.8210.066.437.338.429.147.026.308.7910.427.127.037.34
研發費用率(%)1.801.962.262.363.434.143.213.143.473.553.953.944.184.173.732.884.25

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
4543-萬在OXXOOXOXXX
6年5.70億85.7%33.07%0.0%40.88%57百萬8.76%

融資使用率
日期股價融資使用率
2022-05-19 -17.357.96%
2022-05-1817.57.95%
2022-05-1717.27.91%
2022-05-1617.27.92%
2022-05-1317.157.93%
2022-05-1217.17.93%
2022-05-1117.457.96%
2022-05-1017.67.92%
2022-05-0917.37.93%
2022-05-0617.57.93%
2022-05-0517.67.93%
2022-05-0417.357.92%
2022-05-0317.17.92%
2022-04-2917.257.92%
2022-04-2817.27.92%
2022-04-2716.87.93%
2022-04-2617.47.92%
2022-04-2517.27.93%
2022-04-2217.858.01%
2022-04-2117.98.03%
2022-04-2018.17.98%
2022-04-1917.957.98%
2022-04-1817.87.96%
2022-04-1517.857.89%
2022-04-1418.17.72%
2022-04-1318.257.72%
2022-04-1217.97.71%
2022-04-1117.757.70%
2022-04-0817.957.69%
2022-04-0717.957.69%
2022-04-0618.157.56%
2022-04-0118.37.55%
2022-03-3118.27.56%
2022-03-3018.37.56%
2022-03-2918.057.56%
2022-03-2818.27.58%
2022-03-2518.657.56%
2022-03-2418.87.57%
2022-03-2318.87.58%
2022-03-2218.957.58%
2022-03-2117.97.74%
2022-03-1818.07.74%
2022-03-1717.97.77%
2022-03-1617.77.72%
2022-03-1517.57.74%
2022-03-1417.97.77%
2022-03-1118.27.81%
2022-03-1018.357.81%
2022-03-0918.257.75%
2022-03-0817.77.76%
2022-03-0718.357.72%
2022-03-0419.157.83%
2022-03-0319.557.96%
2022-03-0219.67.92%
2022-03-0118.957.59%
2022-02-2518.857.53%
2022-02-2418.87.58%
2022-02-2319.157.51%
2022-02-2219.157.76%
2022-02-2118.97.30%
2022-02-1818.857.23%
2022-02-1718.97.26%
2022-02-1618.857.27%
2022-02-1518.97.30%
2022-02-1419.17.41%
2022-02-1119.17.33%
2022-02-1019.457.51%
2022-02-0918.457.44%
2022-02-0818.17.45%
2022-02-0718.257.41%
2022-01-2617.77.40%
2022-01-2517.757.49%
2022-01-2418.357.54%
2022-01-2118.37.56%
2022-01-2018.157.63%
2022-01-1918.457.58%
2022-01-1818.57.60%
2022-01-1718.57.62%
2022-01-1418.257.60%
2022-01-1318.357.55%
2022-01-1218.557.52%
2022-01-1118.657.50%
2022-01-1019.07.54%
2022-01-0719.17.55%
2022-01-0619.157.60%
2022-01-0519.057.54%
2022-01-0419.07.52%
2022-01-0318.957.53%
2021-12-3019.257.67%
2021-12-2919.457.65%
2021-12-2818.957.39%
2021-12-2718.957.48%
2021-12-2419.17.50%
2021-12-2319.057.50%
2021-12-2218.757.21%
2021-12-2118.357.07%
2021-12-2018.37.07%
2021-12-1718.457.18%
2021-12-1618.87.15%
2021-12-1518.77.17%
2021-12-1418.557.18%
2021-12-1319.07.28%
2021-12-1019.157.25%
2021-12-0919.37.37%
2021-12-0818.857.32%
2021-12-0718.457.32%
2021-12-0618.37.25%
2021-12-0318.357.25%
2021-12-0218.157.06%
2021-12-0118.37.06%
2021-11-3018.37.07%
2021-11-2918.27.08%
2021-11-2618.77.15%
2021-11-2518.957.18%
2021-11-2419.07.19%
2021-11-2318.87.27%
2021-11-2218.87.18%
2021-11-1918.87.23%
2021-11-1818.87.24%
2021-11-1718.87.22%
2021-11-1618.77.34%
2021-11-1518.457.20%
2021-11-1219.37.72%
2021-11-1118.47.28%
2021-11-1018.77.04%
2021-11-0919.07.03%
2021-11-0818.957.11%
2021-11-0518.957.24%
2021-11-0418.957.30%
2021-11-0318.57.21%
2021-11-0218.96.91%
2021-11-0119.56.92%
2021-10-2919.47.09%
2021-10-2819.37.30%
2021-10-2719.957.49%
2021-10-2619.857.51%
2021-10-2520.38.00%
2021-10-2220.78.40%
2021-10-2120.08.48%
2021-10-2019.958.95%
2021-10-1920.58.99%
2021-10-1821.29.20%
2021-10-1519.38.31%
2021-10-1417.556.80%
2021-10-1316.96.93%
2021-10-1217.06.94%
2021-10-0817.17.02%
2021-10-0717.37.08%
2021-10-0616.97.20%
2021-10-0517.357.13%
2021-10-0417.057.20%
2021-10-0117.857.19%
2021-09-3018.87.56%
2021-09-2918.556.78%
2021-09-2818.36.80%
2021-09-2718.656.74%
2021-09-2418.96.96%
2021-09-2318.957.02%
2021-09-2218.67.44%
2021-09-1719.37.62%
2021-09-1621.256.28%
2021-09-1521.255.37%
2021-09-1420.95.43%
2021-09-1319.03.07%
2021-09-1017.32.44%
2021-09-0916.92.41%
2021-09-0816.92.42%
2021-09-0717.452.79%
2021-09-0616.62.30%
2021-09-0316.62.30%
2021-09-0216.82.30%
2021-09-0117.02.30%
2021-08-3116.82.30%
2021-08-2716.82.30%
2021-08-2616.82.30%
2021-08-2316.72.30%
2021-08-2016.552.30%
2021-08-1916.82.30%
2021-08-1816.93.29%
2021-08-1715.93.29%
2021-08-1615.753.30%
2021-08-1316.353.39%
2021-08-1216.553.43%
2021-08-1116.43.43%
2021-08-1017.03.43%
2021-08-0916.853.38%
2021-08-0617.23.43%
2021-08-0517.13.33%
2021-08-0417.153.40%
2021-08-0317.153.40%
2021-08-0217.13.40%
2021-07-3017.253.40%
2021-07-2916.953.40%
2021-07-2817.03.40%
2021-07-2717.353.40%
2021-07-2617.353.45%
2021-07-2316.83.25%
2021-07-2216.93.25%
2021-07-2117.03.25%
2021-07-2016.83.28%
2021-07-1917.053.28%
2021-07-1616.93.30%
2021-07-1516.93.31%
2021-07-1416.93.31%
2021-07-1317.03.31%
2021-07-1217.253.32%
2021-07-0917.153.33%
2021-07-0817.23.24%
2021-07-0717.03.17%
2021-07-0616.73.12%
2021-07-0516.553.12%
2021-07-0216.53.08%
2021-07-0116.43.08%
2021-06-3016.453.05%
2021-06-2916.33.07%
2021-06-2816.23.07%
2021-06-2516.23.07%
2021-06-2416.23.08%
2021-06-2316.13.08%
2021-06-2216.13.08%
2021-06-2116.053.08%
2021-06-1816.33.08%
2021-06-1716.23.08%
2021-06-1616.03.08%
2021-06-1115.653.15%
2021-06-1015.63.15%
2021-06-0915.53.15%
2021-06-0815.53.16%
2021-06-0715.553.16%
2021-06-0415.53.22%
2021-06-0315.63.23%
2021-06-0215.53.23%
2021-06-0115.53.23%
2021-05-3115.353.22%
2021-05-2815.253.22%
2021-05-2715.23.24%
2021-05-2615.53.21%
2021-05-2515.253.21%
2021-05-2415.153.21%
2021-05-2115.13.21%

萬在熱門網頁

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。