6115 鎰勝


股價漲跌幅
20222021202020192017
鎰勝-1.0%2.0%-3.0%9.0%-2.0%
0050-15.64%3.82%50.48%14.17%-5.71%


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)
42.6 -10.0% 38.34 44.09 3.5% -17.75% 35.04

  • 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15.3521.6218.8617.0619.1124.0616.9715.2215.6114.87
營業利益率8.8113.7310.568.7510.9414.557.157.318.258.91
折舊負擔比率1.312.121.931.751.631.842.232.101.941.84
稅前淨利率9.0412.5512.7411.789.1316.3811.2911.0110.499.16
股東權益報酬率10.5110.0111.7210.588.9314.0611.4911.8713.6414.40
資產報酬率6.126.097.216.615.659.007.647.788.628.64
本業收入比97.28109.2982.9574.22119.8888.8863.3366.4378.6997.24
業外獲益比2.58-9.4217.1725.78-19.8811.1236.6733.5721.312.76
無形資產佔淨值比0.070.080.140.160.250.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率13.3114.5814.4415.8716.8920.6022.1825.8815.9921.2720.1817.9615.8019.4418.2016.4413.8914.5620.5021.90
營業利益率5.998.748.158.909.6313.9514.9618.024.8112.3912.4010.546.6510.719.378.376.358.8311.5011.40
稅前淨利率10.008.868.867.4511.2811.8213.2614.509.619.5416.4115.749.1212.7512.7317.003.816.8012.5113.44
本業收入比60.0098.3992.02119.5785.56117.70112.55124.2350.00129.8175.5667.0573.0583.7773.6849.36166.13129.3791.8084.89
業外獲益比40.001.617.98-19.5714.44-18.18-12.97-24.2350.00-29.8124.4432.9526.9515.7926.3250.64-66.13-29.378.2015.11

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)2914568457084136808878866611222
自由現金流量(百萬)-649977616840-2899231490-1606771213
稅後淨利(百萬)507484574526455732606611646642


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)20122929-2623466167378845-7346717727489331-183055738162
自由現金流量(百萬)148-495141-37580497-169-18668-279869118-91404431-4953-186-269-74
稅後淨利(百萬)14413813692141152133143571121771801041451362073880183165

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)7726617465417041705369757075757378778693
營業利益(百萬)6808476916167721015506554650774
稅後淨利(百萬)507484574526455732606611646642
EPS(完全稀釋)2.692.573.042.792.423.903.223.283.480.00
營收成長率(%)25.14-5.61-7.10-0.171.12-1.41-6.58-3.86-9.39N/A
營業利益成長率(%)-19.7222.5812.18-20.21-23.94100.59-8.66-14.77-16.02N/A
稅後淨利成長率(%)4.75-15.689.1315.60-37.8420.79-0.82-5.420.62N/A
EPS成長率(%)4.67-15.468.9615.29-37.9521.12-1.83-5.75N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)18952095212018511660176518021563104516901623168015481787179018341630184719511677
營業利益(百萬)11418317316516024626928250209201177103191168154103163224191
稅後淨利(百萬)14413813692141152133143571121771801041451362073880183165
EPS(完全稀釋)0.770.740.720.490.750.810.710.760.310.600.950.960.550.770.721.110.200.430.980.88
去年同期營收成長率(%)14.1618.7017.6518.4358.854.4411.03-6.96-32.49-5.43-9.33-8.40-5.03-3.25-8.259.36----
兩季平均(YOY)營收成長率(%)16.4318.1718.0438.6431.647.732.03-19.73-18.96-7.38-8.87-6.71-4.14-5.750.55-----
去年同期EPS成長率(%)2.67-8.641.41-35.53141.9435.00-25.26-20.83-43.64-22.0831.94-13.51175.0079.07-26.5326.14----
兩季平均(YOY)EPS成長率(%)-2.99-3.62-17.0653.2088.474.87-23.05-32.23-32.864.939.2180.75127.0326.27-0.20-----
較上季營收成長率(%)-9.55-1.1814.5311.51-5.95-2.0515.2949.57-38.174.13-3.398.53-13.37-0.17-2.4012.52-11.75-5.3316.34-
較上季EPS成長率(%)4.052.7846.94-34.67-7.4114.08-6.58145.16-48.33-36.84-1.0474.55-28.576.94-35.14455.00-53.49-56.1211.36-

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(%)
2022/4-22.76-12.714.242019/127.53-6.93-7.1
2022/353.154.5210.712019/11-9.96-20.1-7.12
2022/1~2-28.7215.0515.052019/1014.362.2-5.68
2021/12-10.645.0124.482019/9-11.7-4.99-6.52
2021/1116.4531.9326.732019/8-0.91-11.06-6.69
2021/10-11.4118.5526.132019/72.15-10.77-6.01
2021/95.7917.027.062019/6-3.433.29-5.13
2021/83.5917.2928.712019/5-3.28-6.2-6.69
2021/79.712.6130.792019/45.37-14.93-5.67
2021/6-0.3330.034.862019/340.42-0.12-1.58
2021/5-5.7914.935.92019/1~2-32.34-2.4-2.4
2021/4-7.513.9942.692018/12-7.683.570.31
2021/390.3556.3257.842018/1115.164.650.02
2021/1~2-41.6358.9358.932018/106.3-15.910.66
2020/1212.2615.28-5.892018/9-17.34-21.21.51
2020/114.6410.42-7.842018/8-0.59-1.24.87
2020/10-12.57-4.99-9.552018/718.268.465.88
2020/96.0624.27-10.082018/6-12.31-5.985.42
2020/8-0.533.45-13.972018/5-12.2912.07.85
2020/726.633.06-16.532018/423.7226.16.79
2020/6-11.9-16.85-19.942018/340.12-8.170.03
2020/5-6.54-8.86-20.582018/1~2-34.665.255.25
2020/426.84-5.68-24.682017/12-6.72-2.05-0.18
2020/3168.9-21.64-31.922017/11-7.464.780.92
2020/1~2-63.9-37.75-37.742017/10-0.387.06-0.59

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
190.0187.01.6042
2021Q4(百萬)2020Q4(百萬)YoY(%)
186.0209.0-11.00
2021Q3(百萬)2020Q3(百萬)YoY(%)
188.0239.0-21.33

EPS較上季
2022Q1(元)2021Q4(元)比率
0.770.740.0405

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率3.323.023.033.073.103.113.163.283.323.25
存貨周轉率8.788.859.8210.3711.1911.3911.6210.9411.3812.44

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.760.840.900.850.790.850.940.940.600.830.770.790.690.760.760.830.750.830.920.83
存貨周轉率1.852.022.102.012.102.442.722.351.782.742.402.262.142.502.512.582.523.003.082.69

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.450.430.390.400.390.390.360.350.380.40
金融負債(百萬)220020071865200118961925168315601290976
營收淨額(百萬)7726617465417041705369757075757378778693
利息保障倍數36.4441.4850.0242.5037.2362.9140.7637.3732.5230.31
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.030.190.100.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)7726617465417041705369757075757378778693
推銷費用(百萬)189186231226234217222216245187
管理費用(百萬)217208226220215261361249233251
研發費(百萬)1099310412612718511113310181
推銷費用率(%)2.453.013.533.213.323.113.142.853.112.15
管理費用率(%)2.813.373.463.123.053.745.103.292.962.89
研發費用率(%)1.411.511.591.791.802.651.571.761.280.93

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)18952095212018511660176518021563104516901623168015481787179018341630184719511677
推銷費用(百萬)5150494446515146396655535754685549496666
管理費用(百萬)5946575559435654546155555563565644277777
研發費(百萬)2927272926242323242426272726333334303333
推銷費用率(%)2.692.392.312.382.772.892.832.943.733.913.393.153.683.023.803.003.012.653.383.94
管理費用率(%)3.112.202.692.973.552.443.113.455.173.613.393.273.553.533.133.052.701.463.954.59
研發費用率(%)1.531.291.271.571.571.361.281.472.301.421.601.611.741.451.841.802.091.621.691.97

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
6115-鎰勝OOOOOOOXXX
18年18.77億36.59%42.59%0.0%104.21%197百萬11.56%

融資使用率
日期股價融資使用率
2022-05-24 -42.60.07%
2022-05-2342.60.07%
2022-05-2042.50.07%
2022-05-1942.40.07%
2022-05-1842.450.07%
2022-05-1742.50.07%
2022-05-1642.40.07%
2022-05-1342.40.07%
2022-05-1242.30.07%
2022-05-1142.50.07%
2022-05-1042.750.07%
2022-05-0942.70.07%
2022-05-0642.80.07%
2022-05-0542.850.07%
2022-05-0442.750.07%
2022-05-0342.850.07%
2022-04-2942.80.07%
2022-04-2842.70.07%
2022-04-2742.60.07%
2022-04-2642.70.07%
2022-04-2542.750.07%
2022-04-2243.00.07%
2022-04-2143.00.07%
2022-04-2042.950.07%
2022-04-1943.050.07%
2022-04-1842.80.07%
2022-04-1542.750.07%
2022-04-1442.90.07%
2022-04-1342.90.07%
2022-04-1242.850.07%
2022-04-1143.00.07%
2022-04-0843.050.07%
2022-04-0743.050.07%
2022-04-0643.30.13%
2022-04-0143.450.13%
2022-03-3143.450.12%
2022-03-3043.250.08%
2022-03-2943.050.09%
2022-03-2843.150.09%
2022-03-2543.050.09%
2022-03-2443.050.08%
2022-03-2343.050.12%
2022-03-2243.050.11%
2022-03-2143.00.14%
2022-03-1842.950.16%
2022-03-1743.10.15%
2022-03-1642.80.06%
2022-03-1542.650.06%
2022-03-1442.750.06%
2022-03-1142.750.06%
2022-03-1042.850.06%
2022-03-0942.650.06%
2022-03-0842.550.07%
2022-03-0743.00.07%
2022-03-0443.150.07%
2022-03-0343.00.07%
2022-03-0243.10.07%
2022-03-0142.90.07%
2022-02-2542.90.07%
2022-02-2442.80.07%
2022-02-2342.950.07%
2022-02-2242.80.07%
2022-02-2142.90.08%
2022-02-1842.90.08%
2022-02-1742.850.08%
2022-02-1642.950.08%
2022-02-1542.650.09%
2022-02-1442.750.09%
2022-02-1142.950.09%
2022-02-1043.00.09%
2022-02-0943.00.09%
2022-02-0842.750.09%
2022-02-0742.650.08%
2022-01-2642.50.08%
2022-01-2542.450.08%
2022-01-2442.50.08%
2022-01-2142.550.08%
2022-01-2042.550.08%
2022-01-1942.60.08%
2022-01-1842.60.08%
2022-01-1742.550.08%
2022-01-1442.550.08%
2022-01-1342.80.08%
2022-01-1242.850.08%
2022-01-1142.550.08%
2022-01-1042.550.09%
2022-01-0742.60.09%
2022-01-0642.750.09%
2022-01-0542.850.09%
2022-01-0443.00.09%
2022-01-0342.950.09%
2021-12-3042.90.09%
2021-12-2943.00.10%
2021-12-2842.850.09%
2021-12-2742.80.08%
2021-12-2442.70.07%
2021-12-2342.750.08%
2021-12-2242.70.07%
2021-12-2142.550.07%
2021-12-2042.60.08%
2021-12-1742.650.09%
2021-12-1642.70.10%
2021-12-1542.750.10%
2021-12-1442.550.10%
2021-12-1342.50.10%
2021-12-1042.550.10%
2021-12-0942.650.10%
2021-12-0842.550.10%
2021-12-0742.450.10%
2021-12-0642.50.11%
2021-12-0342.60.11%
2021-12-0242.550.11%
2021-12-0142.80.11%
2021-11-3042.60.11%
2021-11-2943.00.11%
2021-11-2642.550.12%
2021-11-2542.650.12%
2021-11-2442.60.12%
2021-11-2342.650.13%
2021-11-2242.750.13%
2021-11-1942.80.13%
2021-11-1842.80.13%
2021-11-1742.950.13%
2021-11-1642.90.13%
2021-11-1542.650.13%
2021-11-1242.650.13%
2021-11-1142.60.13%
2021-11-1042.550.13%
2021-11-0942.40.12%
2021-11-0842.550.12%
2021-11-0542.30.12%
2021-11-0442.50.13%
2021-11-0342.30.13%
2021-11-0242.60.13%
2021-11-0142.650.15%
2021-10-2942.50.15%
2021-10-2842.50.15%
2021-10-2742.50.14%
2021-10-2642.40.14%
2021-10-2542.250.14%
2021-10-2242.60.15%
2021-10-2143.80.16%
2021-10-2042.30.16%
2021-10-1942.950.16%
2021-10-1842.450.12%
2021-10-1542.350.09%
2021-10-1442.20.10%
2021-10-1342.00.10%
2021-10-1241.70.09%
2021-10-0841.350.09%
2021-10-0741.150.09%
2021-10-0641.150.09%
2021-10-0541.250.09%
2021-10-0441.20.09%
2021-10-0141.40.09%
2021-09-3041.650.09%
2021-09-2941.550.09%
2021-09-2841.650.09%
2021-09-2741.80.10%
2021-09-2441.850.10%
2021-09-2341.90.10%
2021-09-2241.650.10%
2021-09-1741.90.10%
2021-09-1641.90.10%
2021-09-1542.00.10%
2021-09-1441.950.10%
2021-09-1341.950.10%
2021-09-1041.750.10%
2021-09-0941.650.10%
2021-09-0841.50.10%
2021-09-0741.70.09%
2021-09-0642.10.12%
2021-09-0342.30.12%
2021-09-0242.10.12%
2021-09-0142.00.13%
2021-08-3142.050.13%
2021-08-3042.10.13%
2021-08-2742.150.10%
2021-08-2641.90.11%
2021-08-2541.950.11%
2021-08-2442.10.12%
2021-08-2341.950.12%
2021-08-2041.80.12%
2021-08-1941.550.12%
2021-08-1841.60.11%
2021-08-1741.80.11%
2021-08-1642.050.11%
2021-08-1342.50.12%
2021-08-1242.70.16%
2021-08-1142.750.17%
2021-08-1042.850.19%
2021-08-0943.00.19%
2021-08-0643.00.19%
2021-08-0543.050.19%
2021-08-0442.90.22%
2021-08-0343.00.22%
2021-08-0245.150.32%
2021-07-3045.250.24%
2021-07-2945.10.22%
2021-07-2845.00.23%
2021-07-2745.60.29%
2021-07-2645.750.30%
2021-07-2345.70.29%
2021-07-2245.650.25%
2021-07-2145.00.16%
2021-07-2044.90.16%
2021-07-1945.050.22%
2021-07-1645.20.22%
2021-07-1544.90.18%
2021-07-1444.950.17%
2021-07-1345.00.16%
2021-07-1244.750.18%
2021-07-0944.450.17%
2021-07-0844.40.17%
2021-07-0744.40.17%
2021-07-0644.40.17%
2021-07-0544.20.18%
2021-07-0244.150.18%
2021-07-0144.150.17%
2021-06-3044.10.17%
2021-06-2944.00.19%
2021-06-2844.00.17%
2021-06-2544.10.17%
2021-06-2444.00.17%
2021-06-2343.950.17%
2021-06-2243.850.17%
2021-06-2143.950.17%
2021-06-1844.050.17%
2021-06-1744.150.17%
2021-06-1644.050.17%
2021-06-1544.050.17%
2021-06-1144.10.17%
2021-06-1044.00.18%
2021-06-0943.80.17%
2021-06-0843.70.17%
2021-06-0743.90.17%
2021-06-0444.00.17%
2021-06-0344.150.17%
2021-06-0244.10.17%
2021-06-0143.90.17%

鎰勝熱門網頁

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。