6109 亞元


股價漲跌幅
202220212020
亞元-16.0%-11.0%1.0%
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)
10.0 N/A N/A N/A N/A 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
202120202019201820172016201520142013
營業毛利率16.4319.9021.2719.0621.8822.3918.1015.7412.74
營業利益率-5.03-1.571.90-0.114.615.174.734.00-2.21
折舊負擔比率2.782.912.521.361.381.451.311.261.56
稅前淨利率-6.56-0.912.210.745.406.987.594.54-1.97
股東權益報酬率-14.08-1.422.350.266.289.4813.3611.15-5.86
資產報酬率-6.53-0.651.670.404.185.677.315.75-2.70
本業收入比76.25166.6786.36-12.5085.0774.2662.6788.12110.81
業外獲益比23.75-66.6713.64112.5014.9325.7438.0011.88-10.81
無形資產佔淨值比5.456.244.544.490.000.000.000.000.00

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20.6215.7018.4417.2414.0917.4719.5025.4617.6920.7722.0921.0021.3022.5319.5117.2416.77
營業利益率1.53-7.98-1.84-3.08-7.29-3.03-1.142.88-5.562.910.591.352.525.18-0.53-1.41-4.11
稅前淨利率3.00-14.20-1.30-4.07-6.03-1.49-2.153.56-3.711.813.932.580.825.761.460.97-5.65
本業收入比55.5657.45150.0069.23125.00180.0050.0075.00150.00140.0011.1150.00350.0087.50-33.33-133.3371.43
業外獲益比55.5644.68-50.0023.08-18.75-100.0050.0012.50-50.00-60.0077.7850.00-250.0012.50166.67200.0028.57

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)-189168986117013877-18
自由現金流量(百萬)-164-1793248415218274-56
稅後淨利(百萬)-82-9142508011588-41


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)55-79-39-76-9-6-19492447153913-2814
自由現金流量(百萬)20-77-15-72-35-21-104728421013418-2426
稅後淨利(百萬)7-46-6-13-180-64-737411511-15

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)1222962991102712361453198022261864
營業利益(百萬)-61-1519-157759489-41
稅後淨利(百萬)-82-9142508011588-41
EPS(完全稀釋)-1.39-0.150.250.020.701.111.571.20-0.56
營收成長率(%)27.03-2.93-3.51-16.91-14.93-26.62-11.0519.42N/A
營業利益成長率(%)N/AN/AN/AN/A-24.00-20.215.62N/AN/A
稅後淨利成長率(%)N/AN/A600.00-96.00-37.50-30.4330.68314.63N/A
EPS成長率(%)N/AN/A1150.00-97.14-36.94-29.3030.83N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)313334312308269305280217160257222244268275232267253
營業利益(百萬)5-27-6-9-20-9-36-9713714-1-4-10
稅後淨利(百萬)7-46-6-13-180-64-737411511-15
EPS(完全稀釋)0.11-0.77-0.10-0.21-0.300.01-0.110.08-0.130.050.120.070.010.220.010.01-0.20
去年同期營收成長率(%)16.369.5111.4341.9468.1218.6826.13-11.07-40.30-6.55-4.31-8.615.930.000.000.00-
兩季平均(YOY)營收成長率(%)12.9310.4726.6855.0343.4022.417.53-25.68-23.42-5.43-6.46-1.342.960.000.00--
去年同期EPS成長率(%)136.67-7800.009.09-362.50-130.77-80.00-191.6714.29-1400.00-77.271100.00600.00105.000.000.000.00-
兩季平均(YOY)EPS成長率(%)-3831.66-3895.45-176.71-246.63-105.39-135.83-88.69-692.86-738.63511.37850.00352.5052.500.000.00--
較上季營收成長率(%)-6.297.051.3014.50-11.808.9329.0335.62-37.7415.77-9.02-8.96-2.5518.53-13.115.530.00
較上季EPS成長率(%)114.29-670.0052.3830.00-3100.00109.09-237.50161.54-360.00-58.3371.43600.00-95.452100.000.00105.000.00

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(%)
2022/4-24.19-8.589.492019/12-10.54-2.96-3.5
2022/374.4344.5216.692019/1113.65-4.69-3.54
2022/1~2-33.182.862.852019/1022.09-12.01-3.41
2021/12-4.1617.7426.862019/9-14.34-13.93-2.35
2021/1130.0810.2927.922019/81.280.81-1.02
2021/10-18.73-3.9130.522019/76.03-2.83-1.26
2021/927.75-0.8435.682019/6-17.95-13.82-0.93
2021/8-14.12-6.9743.622019/56.329.561.57
2021/715.1164.2354.842019/4-14.34-15.55-0.25
2021/6-15.6135.9153.232019/356.5410.015.68
2021/51.8149.1557.022019/1~2-43.033.373.37
2021/419.8341.1959.462018/12-12.134.89-16.84
2021/347.843.3968.122018/114.927.98-18.37
2021/1~2-49.383.8883.882018/1019.428.53-20.61
2020/12-10.2220.49-2.612018/90.33-22.3-23.15
2020/1113.3220.07-4.722018/8-2.38-27.73-23.25
2020/10-16.1320.42-7.542018/7-5.95-23.34-22.63
2020/919.8575.32-10.652018/64.31-23.1-22.52
2020/851.6125.28-19.262018/5-18.04-23.68-22.4
2020/7-4.74-16.3-25.162018/411.59-12.42-22.1
2020/6-7.39-6.83-26.562018/346.71-31.5-25.31
2020/5-3.61-17.45-29.812018/1~2-42.8-21.53-21.52
2020/421.7-8.94-32.922017/12-9.55-37.35-15.25
2020/398.85-35.91-40.372017/115.46-24.41-13.09
2020/1~2-52.8-42.9-42.92017/10-14.5-19.36-11.97

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.11-0.771.1428

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.673.213.223.123.342.923.253.833.54
存貨周轉率3.633.944.764.214.574.876.327.106.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.850.970.981.070.920.980.960.840.590.900.750.750.810.880.740.850.80
存貨周轉率0.770.890.790.850.891.171.391.170.941.331.041.071.131.130.921.020.97

償債能力-近10年
202120202019201820172016201520142013
負債比0.540.500.360.360.340.370.440.480.52
金融負債(百萬)22714559754882112168214
營收淨額(百萬)1222962991102712361453198022261864
利息保障倍數-26.48-3.2912.153.4435.3483.4091.8631.13-11.36
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1222962991102712361453198022261864
推銷費用(百萬)585051505764727777
管理費用(百萬)12389848797108121121137
研發費(百萬)796757616078736365
推銷費用率(%)4.755.205.154.874.614.403.643.464.13
管理費用率(%)10.079.258.488.477.857.436.115.447.35
研發費用率(%)6.466.965.755.944.855.373.692.833.49

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)313334312308269305280217160257222244268275232267253
推銷費用(百萬)1314151514131413111213131312121312
管理費用(百萬)2744272625272421182021222120212324
研發費(百萬)1920202119222015101314141516141417
推銷費用率(%)4.154.194.814.875.204.265.005.996.884.675.865.334.854.365.174.874.74
管理費用率(%)8.6313.178.658.449.298.858.579.6811.257.789.469.027.847.279.058.619.49
研發費用率(%)6.075.996.416.827.067.217.146.916.255.066.315.745.605.826.035.246.72

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
6109-亞元OXXXOXXXXX
21年5.94億67.12%54.56%0.0%42.76%-108百萬4.72%

融資使用率
日期股價融資使用率
2021-08-20 -10.65.11%
2021-08-1910.455.11%
2021-08-1810.65.15%
2021-08-1710.555.10%
2021-08-1610.85.10%
2021-08-1311.44.98%
2021-08-1211.555.02%
2021-08-1111.555.02%
2021-08-1012.155.15%
2021-08-0912.155.15%
2021-08-0612.15.15%
2021-08-0512.055.15%
2021-08-0412.255.16%
2021-08-0312.35.17%
2021-08-0212.255.18%
2021-07-3012.25.21%
2021-07-2912.45.22%
2021-07-2812.35.36%
2021-07-2712.755.40%
2021-07-2612.955.25%
2021-07-2313.05.48%
2021-07-2212.955.41%
2021-07-2112.755.41%
2021-07-2012.95.43%
2021-07-1913.155.44%
2021-07-1613.05.24%
2021-07-1513.05.44%
2021-07-1412.65.36%
2021-07-1312.45.36%
2021-07-1212.55.35%
2021-07-0912.555.49%
2021-07-0812.55.41%
2021-07-0712.555.34%
2021-07-0612.95.51%
2021-07-0513.055.44%
2021-07-0213.65.61%
2021-07-0113.05.33%
2021-06-3011.855.13%
2021-06-2911.85.11%
2021-06-2811.955.11%
2021-06-2511.655.06%
2021-06-2411.54.95%
2021-06-2311.44.95%
2021-06-2211.44.95%
2021-06-2111.35.07%
2021-06-1811.555.07%
2021-06-1711.75.07%
2021-06-1611.75.42%
2021-06-1511.855.41%
2021-06-1111.85.41%
2021-06-1011.755.41%
2021-06-0911.655.41%
2021-06-0811.655.41%
2021-06-0711.755.41%
2021-06-0411.95.42%
2021-06-0311.955.33%
2021-06-0211.855.41%
2021-06-0111.95.44%
2021-05-3112.05.47%
2021-05-2811.955.55%
2021-05-2711.855.59%
2021-05-2611.755.65%
2021-05-2511.75.70%
2021-05-2411.655.77%

亞元熱門網頁

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。