6113 亞矽


股價漲跌幅
202220212020
亞矽35.0%0.0%114.0%
0050-14.14%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)
20.25 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
  • 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6.626.595.256.606.607.294.776.215.48
營業利益率0.88-1.61-3.96-2.69-3.54-1.50-3.79-3.22-3.60
折舊負擔比率1.973.013.240.150.160.130.180.190.16
稅前淨利率2.03-0.80-2.56-2.48-3.003.30-3.88-1.79-1.95
股東權益報酬率8.91-2.91-6.92-6.49-6.698.72-13.97-4.37-5.30
資產報酬率4.44-1.16-3.96-4.70-5.097.05-9.59-3.01-3.84
本業收入比44.44200.00154.29108.82118.42-46.0098.48179.31186.11
業外獲益比57.78-100.00-54.29-8.82-18.42146.003.03-79.31-86.11
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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8.856.517.476.186.615.875.146.8610.704.454.595.985.576.866.396.716.44
營業利益率4.001.28-0.270.971.090.43-2.52-3.27-2.910.65-9.96-3.03-4.63-2.63-2.46-3.10-2.58
稅前淨利率5.582.032.342.121.690.97-1.43-1.74-2.84-3.19-5.05-0.90-2.15-1.81-2.39-2.64-3.09
本業收入比71.4364.29-11.1146.1566.6740.00166.67200.00116.67-20.00200.00325.00212.50150.00100.00111.1190.00
業外獲益比28.5735.71111.1153.8533.3360.00-66.67-100.00-0.00120.00-100.00-225.00-112.50-50.00-0.00-22.2220.00

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)-218-1923040-9098-5-71-34
自由現金流量(百萬)-219-2033039-911870-76-18
稅後淨利(百萬)42-14-35-34-3850-83-29-38


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-63-305-3-10100-22-92-813-51569-4930-1338-16
自由現金流量(百萬)-63-306-3-10100-22-92-81-7-51569-4930-1438-16
稅後淨利(百萬)351291294-6-5-6-10-13-4-8-6-9-9-10

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)223014961358137712831519170416201860
營業利益(百萬)20-24-54-37-45-23-65-52-67
稅後淨利(百萬)42-14-35-34-3850-83-29-38
EPS(完全稀釋)0.850.00-0.69-0.69-0.761.00-1.66-0.58-0.76
營收成長率(%)49.0610.16-1.387.33-15.54-10.865.19-12.90N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)400.00N/AN/AN/AN/A160.24N/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)633702394592542564408299224309259415376343362338335
營業利益(百萬)259-1662-10-10-72-26-13-17-9-9-10-9
稅後淨利(百萬)351291294-6-5-6-10-13-4-8-6-9-9-10
EPS(完全稀釋)0.700.230.180.250.180.08-0.12-0.10-0.13-0.20-0.26-0.07-0.16-0.13-0.17-0.18-0.21
去年同期營收成長率(%)16.7924.47-3.4397.99141.9682.5257.53-27.95-40.43-9.91-28.4522.7812.240.000.000.00-
去年同期營業利益成長率(%)316.67350.0090.00160.00185.710.0061.5423.0858.82122.22-188.89-30.00-88.890.000.000.00-
去年同期稅後淨利成長率(%)288.89200.00250.00340.00250.00140.0053.85-25.0025.00-66.67-44.4455.5620.000.000.000.00-
去年同期EPS成長率(%)288.89187.50250.00350.00238.46140.0053.85-42.8618.75-53.85-52.9461.1123.810.000.000.00-
較上季營收成長率(%)-9.8378.17-33.459.23-3.9038.2436.4533.48-27.5119.31-37.5910.379.62-5.257.100.900.00
較上季營業利益成長率(%)177.781000.00-116.670.00200.00120.000.00-42.86-450.00107.69-100.0023.53-88.890.0010.00-11.110.00
較上季稅後淨利成長率(%)191.6733.33-25.0033.33125.00166.67-20.0016.6740.0023.08-225.0050.00-33.3333.330.0010.000.00
較上季EPS成長率(%)204.3527.78-28.0038.89125.00166.67-20.0023.0835.0023.08-271.4356.25-23.0823.535.5614.290.00

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(%)
2022/423.976.130.352019/12-13.97-4.61-1.39
2022/323.578.3516.862019/1135.25-13.45-1.12
2022/1~2-17.422.2422.222019/106.44-10.680.37
2021/12-8.7551.0449.092019/92.8-35.981.42
2021/1144.0625.5448.852019/8-16.44-41.446.74
2021/1085.42-0.2953.312019/7-23.71-0.3615.32
2021/9-33.8-38.4264.12019/61.1542.8117.57
2021/87.7511.2485.952019/5-24.4810.7113.76
2021/7-31.7631.36102.162019/418.4820.0714.49
2021/6-8.1275.53116.712019/341.81-3.5512.2
2021/541.03137.56128.692019/1~2-29.2424.1324.12
2021/4-23.7584.63125.982018/12-21.95-19.127.37
2021/366.15154.91141.962018/1139.5818.1410.42
2021/1~2-38.82134.41134.442018/10-23.71-14.799.55
2020/12-24.1659.1610.12018/9-5.9532.4112.6
2020/1114.4180.536.112018/842.1610.3110.26
2020/1014.51113.4-1.652018/79.342.2310.25
2020/919.5898.35-11.272018/6-21.573.8911.5
2020/827.2470.51-20.632018/5-18.09-0.1712.75
2020/7-8.8211.96-28.872018/4-4.8326.4716.34
2020/624.34-6.31-33.832018/3191.4631.6512.64
2020/59.6-23.78-39.042018/1~2-64.951.561.55
2020/45.26-47.48-42.552017/1214.0111.39-15.53
2020/353.94-40.89-40.392017/110.66-9.05-17.81
2020/1~2-39.56-40.11-40.12017/1018.55-8.85-18.69

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
35.09.0288.88
2021Q4(百萬)2020Q4(百萬)YoY(%)
14.05.0180.0
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.70.232.0434

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.346.938.857.326.407.258.228.587.96
存貨周轉率10.649.9312.9612.2313.6314.739.748.829.54

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.221.781.462.182.012.071.881.981.692.301.812.362.101.962.111.961.69
存貨周轉率2.003.432.514.093.223.302.582.031.702.752.293.994.123.162.672.492.66

償債能力-近10年
202120202019201820172016201520142013
負債比0.610.510.440.240.260.180.260.320.22
金融負債(百萬)460207300220401190
營收淨額(百萬)223014961358137712831519170416201860
利息保障倍數6.78-2.01-5.81-21.38-30.0523.19-21.56-13.44-13.94
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)223014961358137712831519170416201860
推銷費用(百萬)575758615860727788
管理費用(百萬)676568687273747681
研發費(百萬)000000000
推銷費用率(%)2.563.814.274.434.523.954.234.754.73
管理費用率(%)3.004.345.014.945.614.814.344.694.35
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)633702394592542564408299224309259415376343362338335
推銷費用(百萬)1515141414141414141414151515171514
管理費用(百萬)171817161616161616-224232317151916
研發費(百萬)00000000000000000
推銷費用率(%)2.372.143.552.362.582.483.434.686.254.535.413.613.994.374.704.444.18
管理費用率(%)2.692.564.312.702.952.843.925.357.14-0.659.275.546.124.964.145.624.78
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
6113-亞矽OXXXOXXOXO
21年5.00億51.64%59.53%0.0%20.60%-381百萬27.08%

融資使用率
日期股價融資使用率
2022-05-18 -20.2531.96%
2022-05-1720.231.85%
2022-05-1619.726.74%
2022-05-1319.724.30%
2022-05-1218.2519.37%
2022-05-1118.9516.63%
2022-05-1017.2516.42%
2022-05-0915.710.17%
2022-05-0614.33.82%
2022-05-0513.02.40%
2022-05-0412.82.41%
2022-05-0312.41.81%
2022-04-2912.551.68%
2022-04-2812.351.58%
2022-04-2712.11.44%
2022-04-2612.051.17%
2022-04-2512.352.20%
2022-04-2213.452.36%
2022-04-2113.10.73%
2022-04-2011.951.18%
2022-04-1911.750.94%
2022-04-1811.80.54%
2022-04-1512.050.34%
2022-04-1412.60.25%
2022-04-1312.750.11%
2022-04-1212.850.06%

亞矽熱門網頁

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。