6114 久威


股價漲跌幅
202220212020
久威-6.0%-1.0%-13.0%
0050-14.86%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)
21.7 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11.8214.4619.9123.1321.4021.5324.8424.908.72
營業利益率3.636.3010.9814.498.9413.5516.2817.97-3.66
折舊負擔比率1.822.061.771.020.680.881.030.621.89
稅前淨利率2.352.8211.1415.506.5514.3816.8825.100.12
股東權益報酬率1.181.8614.9829.5614.2932.7740.9563.270.54
資產報酬率0.961.398.6415.747.4216.5420.9631.280.68
本業收入比154.17223.0898.3393.44136.6094.2196.2771.430.00
業外獲益比-54.17-123.081.256.56-36.605.793.3928.570.00
無形資產佔淨值比0.180.360.510.140.000.000.000.000.00

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11.6811.6212.4510.5312.7414.6515.2114.2013.4116.6121.6422.4218.0826.0726.2418.6818.89
營業利益率3.382.604.203.034.637.487.186.662.687.3512.9114.158.4717.1817.5610.1510.59
稅前淨利率11.090.405.07-1.325.343.150.181.498.241.8816.9817.156.1616.8919.9016.595.67
本業收入比30.36600.0084.00-228.5785.71237.503600.00471.4332.14377.7876.0482.52137.50102.3488.3261.36185.19
業外獲益比69.64-500.0016.00342.8614.29-137.50-3600.00-357.1467.86-288.8923.9617.48-37.50-1.5611.6838.64-85.19

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)7472441185473-189209-2566
自由現金流量(百萬)325427391441-248-31-119106
稅後淨利(百萬)14231823151342802711910


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)433114-13-3112-301179147-727131115-648154
自由現金流量(百萬)-79159100110-338310-1747-286278-2912691882-945946
稅後淨利(百萬)43-2320-623141-172516986271101187612

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)2034184421512456296122801746809318
營業利益(百萬)74116236356265309284145-12
稅後淨利(百萬)14231823151342802711910
EPS(完全稀釋)0.330.524.127.113.187.007.445.920.01
營收成長率(%)10.30-14.27-12.42-17.0629.8730.58115.82154.40N/A
營業利益成長率(%)-36.21-50.85-33.7134.34-14.248.8095.86N/AN/A
稅後淨利成長率(%)-39.13-87.36-42.22135.07-52.143.3241.88N/AN/A
EPS成長率(%)-36.54-87.38-42.05123.58-54.57-5.9125.6859100.00N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)503474493541526511508489336468565601516760689532474
營業利益(百萬)17122116243836339347385441311215450
稅後淨利(百萬)43-2320-623141-172516986271101187612
EPS(完全稀釋)0.98-0.520.46-0.140.530.330.02-0.390.570.021.561.970.612.512.691.730.28
去年同期營收成長率(%)-4.37-7.24-2.9510.6356.559.19-10.09-18.64-34.88-38.42-18.0012.978.860.000.000.00-
去年同期營業利益成長率(%)-29.17-68.42-41.67-51.52166.6711.76-50.68-61.18-79.55-74.05-39.6757.41-12.000.000.000.00-
去年同期稅後淨利成長率(%)86.96-264.291900.0064.71-8.001300.00-98.55-119.77-7.41-99.09-41.5313.16125.000.000.000.00-
去年同期EPS成長率(%)84.91-257.582200.0064.10-7.021550.00-98.72-119.80-6.56-99.20-42.0113.87117.860.000.000.00-
較上季營收成長率(%)6.12-3.85-8.872.852.940.593.8945.54-28.21-17.17-5.9916.47-32.1110.3029.5112.240.00
較上季營業利益成長率(%)41.67-42.8631.25-33.33-36.845.569.09266.67-73.53-53.42-14.1293.18-66.418.26124.078.000.00
較上季稅後淨利成長率(%)286.96-215.00433.33-126.0964.291300.00105.88-168.002400.00-98.55-19.77218.52-75.45-6.7855.26533.330.00
較上季EPS成長率(%)288.46-213.04428.57-126.4260.611550.00105.13-168.422750.00-98.72-20.81222.95-75.70-6.6955.49517.860.00

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(%)
2022/4-39.11-37.61-12.822019/12-7.13-33.77-12.4
2022/333.32-5.46-4.382019/11-4.93-44.0-10.29
2022/1~2-24.23-3.76-3.752019/1011.77-36.28-5.45
2021/123.95-17.3610.292019/9-25.27-30.4-0.74
2021/11-1.47-2.3513.562019/8-9.88-17.063.5
2021/102.110.3715.262019/7-1.56-7.657.45
2021/9-9.87-18.4917.012019/68.9614.4311.02
2021/81.951.3822.892019/517.947.8310.2
2021/7-16.5312.1726.612019/417.1717.7610.92
2021/625.2725.0329.232019/314.557.358.8
2021/5-10.37-6.0230.242019/1~2-45.849.49.39
2021/4-7.7413.6742.792018/12-21.488.75-17.07
2021/331.3446.4956.442018/118.1732.51-18.96
2021/1~2-19.6662.9262.922018/1022.0749.42-23.25
2020/1222.8333.8-14.252018/9-10.95-15.89-28.56
2020/111.281.16-17.752018/80.35-10.86-30.07
2020/10-17.08-5.05-19.362018/721.97-18.18-32.85
2020/912.1227.99-20.772018/62.68-28.83-35.57
2020/812.79-14.69-25.462018/528.81-28.26-37.01
2020/7-6.96-31.84-27.062018/46.8-42.46-39.27
2020/6-5.84-27.88-26.122018/3-6.46-53.42-38.21
2020/58.39-16.54-25.682018/1~2-21.92-28.66-28.65
2020/418.89-9.18-28.392017/12-4.33-21.2829.9
2020/361.41-10.5-34.852017/1121.97-32.4836.41
2020/1~2-32.45-44.65-44.652017/10-31.28-34.6149.05

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
56.028.0100.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
2.016.0-87.5
2021Q3(百萬)2020Q3(百萬)YoY(%)
25.01.02400.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.98-0.522.8846

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.663.322.983.003.252.783.423.254.48
存貨周轉率16.6113.939.609.2113.2310.4710.4011.3327.52

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.890.860.840.890.900.910.961.030.680.720.770.820.620.870.900.810.69
存貨周轉率4.393.813.673.973.633.844.153.802.573.092.672.511.922.202.302.592.50

償債能力-近10年
202120202019201820172016201520142013
負債比0.440.440.420.470.490.530.490.540.22
金融負債(百萬)6725906124975335524072770
營收淨額(百萬)2034184421512456296122801746809318
利息保障倍數6.786.8427.8842.6620.4236.6325.1173.531.49
長期銀行借款占稅後淨利比7.435.570.680.431.120.570.590.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)2034184421512456296122801746809318
推銷費用(百萬)696471697270571716
管理費用(百萬)9994126138297112933920
研發費(百萬)000000003
推銷費用率(%)3.393.473.302.812.433.073.262.105.03
管理費用率(%)4.875.105.865.6210.034.915.334.826.29
研發費用率(%)0.000.000.000.000.000.000.000.000.94

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)503474493541526511508489336468565601516760689532474
推銷費用(百萬)1719171618161716151816181920181515
管理費用(百萬)2424252525262521232832382945383322
研發費(百萬)00000000000000000
推銷費用率(%)3.384.013.452.963.423.133.353.274.463.852.833.003.682.632.612.823.16
管理費用率(%)4.775.065.074.624.755.094.924.296.855.985.666.325.625.925.526.204.64
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
6114-久威OXXOOOOXXX
21年4.39億76.4%43.51%0.0%171.30%147百萬13.8%

融資使用率
日期股價融資使用率
2022-05-20 -21.710.83%
2022-05-1921.6510.89%
2022-05-1821.910.83%
2022-05-1721.9510.87%
2022-05-1621.3510.78%
2022-05-1321.4510.81%
2022-05-1221.410.87%
2022-05-1121.4510.74%
2022-05-1020.8510.63%
2022-05-0921.2510.64%
2022-05-0621.6510.63%
2022-05-0521.010.21%
2022-05-0421.410.24%
2022-05-0321.7510.29%
2022-04-2921.410.29%
2022-04-2821.110.31%
2022-04-2721.210.33%
2022-04-2621.3510.29%
2022-04-2521.3510.29%
2022-04-2221.410.14%
2022-04-2121.310.16%
2022-04-2021.6510.14%
2022-04-1921.510.11%
2022-04-1821.3510.14%
2022-04-1521.5510.15%
2022-04-1421.4510.22%
2022-04-1321.710.28%
2022-04-1221.7510.30%
2022-04-1121.6510.25%
2022-04-0821.910.08%
2022-04-0721.79.99%
2022-04-0621.610.00%
2022-03-3121.810.16%
2022-03-3021.910.15%
2022-03-2921.910.10%
2022-03-2821.6510.13%
2022-03-2521.610.18%
2022-03-2421.510.29%
2022-03-2321.4510.33%
2022-03-2221.5510.41%
2022-03-2121.910.51%
2022-03-1822.410.64%
2022-03-1722.6510.57%
2022-03-1622.610.53%
2022-03-1522.710.54%
2022-03-1422.810.54%
2022-03-1122.5510.48%
2022-03-1022.7510.38%
2022-03-0922.610.31%
2022-03-0822.7510.29%
2022-03-0722.710.23%
2022-03-0422.810.23%
2022-03-0322.9510.22%
2022-03-0222.9510.24%
2022-03-0122.810.24%
2022-02-2522.910.27%
2022-02-2422.810.25%
2022-02-2322.910.27%
2022-02-2222.810.26%
2022-02-2122.910.26%
2022-02-1822.810.25%
2022-02-1722.810.24%
2022-02-1623.010.23%
2022-02-1523.010.21%
2022-02-1422.811.12%
2022-02-1123.011.14%
2022-02-1022.911.13%
2022-02-0922.911.24%
2022-02-0822.911.22%
2022-02-0723.011.23%
2022-01-2622.711.25%
2022-01-2522.6511.26%
2022-01-2422.7510.91%
2022-01-2122.9510.94%
2022-01-2023.010.96%
2022-01-1922.910.92%
2022-01-1823.010.92%
2022-01-1723.010.94%
2022-01-1422.910.91%
2022-01-1323.011.00%
2022-01-1222.510.86%
2022-01-1122.710.83%
2022-01-1022.9510.84%
2022-01-0722.810.81%
2022-01-0623.2510.83%
2022-01-0523.210.87%
2022-01-0423.110.87%
2022-01-0323.010.88%
2021-12-3023.211.67%
2021-12-2923.4511.63%
2021-12-2823.411.53%
2021-12-2723.011.64%
2021-12-2423.011.67%
2021-12-2323.011.69%
2021-12-2222.911.65%
2021-12-2122.8511.78%
2021-12-2023.011.78%
2021-12-1723.0511.77%
2021-12-1623.0511.77%
2021-12-1523.011.68%
2021-12-1423.011.77%
2021-12-1323.0511.76%
2021-12-1023.1511.79%
2021-12-0923.1511.72%
2021-12-0823.0511.66%
2021-12-0723.111.68%
2021-12-0623.211.66%
2021-12-0323.2511.63%
2021-12-0223.1513.68%
2021-12-0123.113.67%
2021-11-3022.913.66%
2021-11-2922.9513.66%
2021-11-2623.113.68%
2021-11-2523.1513.67%
2021-11-2423.113.68%
2021-11-2323.1513.68%
2021-11-2223.313.68%
2021-11-1923.213.66%
2021-11-1823.013.67%
2021-11-1723.1515.62%
2021-11-1623.1515.65%
2021-11-1522.915.60%
2021-11-1222.9515.60%
2021-11-1123.015.56%
2021-11-1022.9515.57%
2021-11-0922.915.55%
2021-11-0822.8515.48%
2021-11-0522.915.66%
2021-11-0423.015.64%
2021-11-0322.615.67%
2021-11-0222.4515.52%
2021-11-0122.415.51%
2021-10-2922.515.54%
2021-10-2822.515.52%
2021-10-2722.515.52%
2021-10-2622.515.51%
2021-10-2522.2515.52%
2021-10-2222.515.52%
2021-10-2122.6515.45%
2021-10-2022.615.42%
2021-10-1922.5515.58%
2021-10-1822.516.91%
2021-10-1522.716.84%
2021-10-1423.0516.82%
2021-10-1324.116.84%
2021-10-1223.916.79%
2021-10-0823.516.56%
2021-10-0722.516.60%
2021-10-0622.316.58%
2021-10-0522.516.58%
2021-10-0422.416.64%
2021-10-0122.516.75%
2021-09-3022.516.75%
2021-09-2922.016.75%
2021-09-2822.8516.85%
2021-09-2722.416.49%
2021-09-2422.516.52%
2021-09-2322.116.52%
2021-09-2222.116.52%
2021-09-1722.116.50%
2021-09-1621.716.32%
2021-09-1521.716.33%
2021-09-1421.6516.24%
2021-09-1321.616.23%
2021-09-1021.716.06%
2021-09-0921.9516.03%
2021-09-0821.916.02%
2021-09-0722.316.01%
2021-09-0622.316.02%
2021-09-0322.5516.03%
2021-09-0222.1516.22%
2021-09-0122.216.22%
2021-08-3122.216.46%
2021-08-3022.1516.44%
2021-08-2722.516.53%
2021-08-2622.6516.41%
2021-08-2522.416.39%
2021-08-2422.4516.39%
2021-08-2322.5516.39%
2021-08-2022.316.37%
2021-08-1922.3516.40%
2021-08-1822.3516.40%
2021-08-1722.316.33%
2021-08-1622.216.10%
2021-08-1322.5515.60%
2021-08-1223.1515.30%
2021-08-1123.515.22%
2021-08-1023.6514.09%
2021-08-0925.614.21%
2021-08-0625.514.21%
2021-08-0525.5514.08%
2021-08-0425.615.39%
2021-08-0325.6515.69%
2021-08-0225.6515.68%
2021-07-3025.6515.67%
2021-07-2925.6515.69%
2021-07-2825.7515.67%
2021-07-2725.815.64%
2021-07-2626.015.65%
2021-07-2325.9515.65%
2021-07-2225.915.65%
2021-07-2125.915.66%
2021-07-2025.7515.83%
2021-07-1926.4515.89%
2021-07-1626.615.85%
2021-07-1526.615.84%
2021-07-1426.215.89%
2021-07-1326.1515.92%
2021-07-1226.6516.00%
2021-07-0925.6516.36%
2021-07-0823.8516.32%
2021-07-0723.8516.30%
2021-07-0623.917.69%
2021-07-0524.017.79%
2021-07-0224.018.32%
2021-07-0124.018.44%
2021-06-3023.919.15%
2021-06-2923.919.12%
2021-06-2824.319.22%
2021-06-2524.3519.23%
2021-06-2424.1519.21%
2021-06-2324.4519.16%
2021-06-2223.719.18%
2021-06-2123.5519.13%
2021-06-1823.819.11%
2021-06-1723.619.17%
2021-06-1623.319.21%
2021-06-1523.8519.10%
2021-06-1123.9519.01%
2021-06-1023.618.88%
2021-06-0924.518.98%
2021-06-0824.319.05%
2021-06-0724.3519.05%
2021-06-0424.119.04%
2021-06-0324.619.04%
2021-06-0224.518.94%
2021-06-0124.418.88%
2021-05-3124.318.88%
2021-05-2824.318.91%
2021-05-2724.118.91%

久威熱門網頁

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。