6117 迎廣


股價漲跌幅
20222021202020192018
迎廣-18.0%13.0%-2.0%14.0%-33.0%
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)
15.6 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
2021202020192018201720162015201420132012
營業毛利率16.8018.9318.3712.4514.2218.0515.6219.1218.2216.03
營業利益率-3.60-3.18-6.77-13.26-13.44-7.74-10.480.840.95-1.34
折舊負擔比率6.496.726.644.916.035.545.754.286.067.23
稅前淨利率-4.17-4.03-6.90-10.4419.16-8.23-12.351.781.42-1.45
股東權益報酬率-9.00-7.60-11.94-12.5216.82-11.51-12.711.961.09-2.38
資產報酬率-2.48-2.70-5.24-6.128.83-5.60-6.611.450.94-0.80
本業收入比86.4678.6598.59127.23-70.3893.9984.7347.1766.6793.18
業外獲益比13.5421.352.11-27.23170.386.0115.2752.8333.336.82
無形資產佔淨值比0.030.100.110.140.180.000.000.000.000.00

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14.2912.8619.1417.7717.1317.0619.1019.6719.6222.4818.2718.2113.1610.4013.6014.0411.8811.1317.1812.75
營業利益率-5.23-8.140.76-2.64-5.01-8.12-1.33-0.77-3.57-1.42-4.07-7.57-16.53-14.76-15.19-11.98-11.43-16.58-6.58-16.42
稅前淨利率-3.88-8.971.56-4.38-5.64-10.67-2.72-1.36-2.51-2.60-3.93-6.69-16.85-14.88-8.98-4.92-12.81114.43-6.59-16.75
本業收入比133.3392.0050.0060.0087.1076.4747.0662.50146.1553.33104.55111.7698.61100.00171.79245.8389.39-14.41100.0097.44
業外獲益比-33.3310.0050.0040.009.6823.5347.0650.00-46.1546.67-4.55-11.761.391.39-69.23-145.8310.61114.410.002.56

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)-5712139-402531-28-8-1221924
自由現金流量(百萬)-495-46729-561949-73-31-54141-28
稅後淨利(百萬)-87-76-153-191284-170-2333820-38


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-13160-8220-562550172952531-22-144-62-51-145755333
自由現金流量(百萬)-1895-174-128-198-41-323-13228-27933-81-177-109-116-1599770236
稅後淨利(百萬)-22-5012-21-28-48-14-5-10-21-22-34-76-71-35-41-44447-26-64

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)2311220320621936192322222121298831533058
營業利益(百萬)-83-70-140-257-259-172-2222530-41
稅後淨利(百萬)-87-76-153-191284-170-2333820-38
EPS(完全稀釋)-0.98-0.86-1.73-2.153.19-1.91-2.630.430.230.00
營收成長率(%)4.906.846.510.68-13.464.76-29.02-5.233.11N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/A-16.67N/AN/A
稅後淨利成長率(%)N/AN/AN/AN/A267.06N/AN/A90.00152.63N/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/A86.96N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)610561630580541479608594522572560502427487440494515497533464
營業利益(百萬)-32-465-15-27-39-8-5-19-8-23-38-71-72-67-59-59-82-35-76
稅後淨利(百萬)-22-5012-21-28-48-14-5-10-21-22-34-76-71-35-41-44447-26-64
EPS(完全稀釋)-0.25-0.570.13-0.23-0.32-0.54-0.15-0.06-0.11-0.24-0.25-0.39-0.86-0.80-0.39-0.47-0.505.05-0.29-0.72
去年同期營收成長率(%)12.7517.123.62-2.363.64-16.268.5718.3322.2517.4527.271.62-17.09-2.01-17.456.47----
兩季平均(YOY)營收成長率(%)14.9410.370.630.64-6.31-3.8513.4520.2919.8522.3614.45-7.73-9.55-9.73-5.49-----
去年同期EPS成長率(%)21.88-5.56186.67-283.33-190.91-125.0040.0084.6287.2170.0035.9017.02-72.00-115.84-34.4834.72----
兩季平均(YOY)EPS成長率(%)8.1690.55-48.33-237.12-157.95-42.5062.3185.9178.6052.9526.46-27.49-93.92-75.160.12-----
較上季營收成長率(%)8.73-10.958.627.2112.94-21.222.3613.79-8.742.1411.5517.56-12.3210.68-10.93-4.083.62-6.7514.87-
較上季EPS成長率(%)56.14-538.46156.5228.1240.74-260.00-150.0045.4554.174.0035.9054.65-7.50-105.1317.026.00-109.901841.3859.72-

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(%)
2022/4-12.8215.2613.342019/1214.748.816.82
2022/323.9812.2912.742019/1125.8233.66.58
2022/1~2-8.6713.013.02019/10-16.3311.374.1
2021/122.1223.964.922019/9-4.6541.953.4
2021/111.9920.413.492019/87.0127.61-0.41
2021/10-25.2512.352.12019/713.1816.96-4.07
2021/933.2418.031.132019/6-11.61-4.15-7.31
2021/8-8.187.85-1.162019/58.818.34-7.93
2021/7-8.86-15.29-2.32019/419.225.09-11.97
2021/617.3529.040.452019/336.41-19.03-17.22
2021/59.32-24.5-4.712019/1~2-44.6-16.31-16.31
2021/4-15.06-2.282.342018/1240.8819.360.72
2021/347.4610.453.912018/114.89-15.82-1.1
2021/1~2-32.250.370.362018/106.63-8.630.5
2020/12-0.8-31.056.52018/9-14.28-40.051.48
2020/11-4.83-20.2511.052018/8-1.91-6.428.96
2020/10-21.475.4314.752018/7-7.250.4111.35
2020/921.7412.3415.712018/6-0.0819.5213.25
2020/8-27.89-12.0116.192018/55.54-1.6112.08
2020/738.8530.5821.092018/4-8.154.3216.09
2020/6-31.346.4419.252018/326.73-5.620.25
2020/541.537.0221.92018/1~2-34.2739.4739.46
2020/4-3.995.3617.282017/12-0.649.63-13.54
2020/311.5930.8621.932017/1113.859.36-15.3
2020/1~2-5.8417.5917.592017/10-30.04-17.08-17.35

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
-0.25-0.570.5614

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.095.324.675.345.575.885.096.275.936.07
存貨周轉率3.283.462.952.742.672.983.074.244.775.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.090.951.201.351.471.271.301.301.161.181.241.311.181.381.241.291.431.351.531.58
存貨周轉率0.810.760.820.830.840.720.850.860.830.860.830.710.610.650.540.650.760.710.680.63

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.720.620.550.500.470.510.460.430.480.49
金融負債(百萬)17981265800872800829742882883880
營收淨額(百萬)2311220320621936192322222121298831533058
利息保障倍數-4.25-4.63-8.24-15.9936.36-14.28-14.754.083.69-1.27
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.450.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)2311220320621936192322222121298831533058
推銷費用(百萬)136148169179179194159158160163
管理費用(百萬)212214226211238254263261268257
研發費(百萬)121127123107115125131127116111
推銷費用率(%)5.886.728.209.259.318.737.505.295.075.33
管理費用率(%)9.179.7110.9610.9012.3811.4312.408.738.508.40
研發費用率(%)5.245.765.975.535.985.636.184.253.683.63

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)610561630580541479608594522572560502427487440494515497533464
推銷費用(百萬)3336323434383736374540444049434739474349
管理費用(百萬)5654545351525355545857565549555453645458
研發費(百萬)2927293134323530303429303125272727273028
推銷費用率(%)5.416.425.085.866.287.936.096.067.097.877.148.769.3710.069.779.517.579.468.0710.56
管理費用率(%)9.189.638.579.149.4310.868.729.2610.3410.1410.1811.1612.8810.0612.5010.9310.2912.8810.1312.50
研發費用率(%)4.754.814.605.346.286.685.765.055.755.945.185.987.265.136.145.475.245.435.636.03

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
6117-迎廣OXOXOXXXOX
19年8.87億8.67%71.55%0.0%43.40%-133百萬-9.4%

融資使用率
日期股價融資使用率
2022-05-24 -15.61.59%
2022-05-2315.71.53%
2022-05-2015.71.57%
2022-05-1915.61.58%
2022-05-1815.51.60%
2022-05-1715.551.30%
2022-05-1615.21.30%
2022-05-1315.21.30%
2022-05-1215.051.30%
2022-05-1115.21.29%
2022-05-1015.21.29%
2022-05-0915.151.31%
2022-05-0615.51.33%
2022-05-0515.851.33%
2022-05-0415.81.33%
2022-05-0315.651.33%
2022-04-2915.51.33%
2022-04-2815.61.33%
2022-04-2715.651.33%
2022-04-2615.71.32%
2022-04-2515.31.33%
2022-04-2215.451.32%
2022-04-2115.451.32%
2022-04-2015.351.33%
2022-04-1915.351.32%
2022-04-1815.451.33%
2022-04-1515.61.33%
2022-04-1415.71.32%
2022-04-1315.951.32%
2022-04-1215.51.31%
2022-04-1115.51.32%
2022-04-0815.551.34%
2022-04-0715.551.34%
2022-04-0615.91.33%
2022-04-0115.951.32%
2022-03-3116.451.33%
2022-03-3015.951.37%
2022-03-2915.81.36%
2022-03-2815.751.37%
2022-03-2515.651.41%
2022-03-2415.551.39%
2022-03-2315.81.44%
2022-03-2215.81.40%
2022-03-2115.81.43%
2022-03-1815.91.43%
2022-03-1715.851.43%
2022-03-1615.751.43%
2022-03-1515.21.65%
2022-03-1415.11.80%
2022-03-1115.552.00%
2022-03-1015.51.99%
2022-03-0915.31.99%
2022-03-0815.31.99%
2022-03-0715.72.08%
2022-03-0416.052.11%
2022-03-0315.92.11%
2022-03-0215.952.14%
2022-03-0116.02.15%
2022-02-2515.82.13%
2022-02-2415.952.16%
2022-02-2316.32.12%
2022-02-2216.152.13%
2022-02-2116.352.13%
2022-02-1816.352.14%
2022-02-1716.32.16%
2022-02-1616.352.12%
2022-02-1516.32.13%
2022-02-1416.452.17%
2022-02-1117.02.16%
2022-02-1017.152.15%
2022-02-0917.32.15%
2022-02-0816.152.14%
2022-02-0716.12.14%
2022-01-2615.952.15%
2022-01-2516.052.13%
2022-01-2416.22.14%
2022-01-2116.42.14%
2022-01-2016.52.14%
2022-01-1916.52.18%
2022-01-1816.652.17%
2022-01-1716.52.18%
2022-01-1416.42.17%
2022-01-1316.752.22%
2022-01-1216.72.22%
2022-01-1116.92.21%
2022-01-1017.62.17%
2022-01-0717.452.12%
2022-01-0618.32.08%
2022-01-0518.62.17%
2022-01-0418.852.12%
2022-01-0319.11.94%
2021-12-3019.21.99%
2021-12-2919.22.10%
2021-12-2819.352.20%
2021-12-2717.61.55%
2021-12-2417.01.53%
2021-12-2317.051.50%
2021-12-2217.051.50%
2021-12-2117.051.45%
2021-12-2017.61.40%
2021-12-1716.81.14%
2021-12-1615.31.27%
2021-12-1515.21.30%
2021-12-1415.351.30%
2021-12-1316.11.24%
2021-12-1016.31.21%
2021-12-0916.551.21%
2021-12-0816.351.20%
2021-12-0716.551.20%
2021-12-0616.251.20%
2021-12-0316.11.23%
2021-12-0216.21.22%
2021-12-0116.61.25%
2021-11-3016.61.25%
2021-11-2915.751.28%
2021-11-2616.251.34%
2021-11-2516.61.34%
2021-11-2416.751.37%
2021-11-2316.81.37%
2021-11-2216.81.37%
2021-11-1916.61.38%
2021-11-1816.71.39%
2021-11-1716.71.36%
2021-11-1616.651.36%
2021-11-1516.61.35%
2021-11-1216.551.39%
2021-11-1116.81.41%
2021-11-1016.951.37%
2021-11-0916.051.43%
2021-11-0816.41.43%
2021-11-0516.451.43%
2021-11-0416.31.43%
2021-11-0316.351.43%
2021-11-0216.351.43%
2021-11-0116.21.43%
2021-10-2916.351.45%
2021-10-2816.951.50%
2021-10-2716.851.50%
2021-10-2616.851.60%
2021-10-2516.21.39%
2021-10-2215.71.40%
2021-10-2115.71.41%
2021-10-2015.71.41%
2021-10-1915.51.42%
2021-10-1815.81.41%
2021-10-1515.81.41%
2021-10-1415.61.41%
2021-10-1315.71.43%
2021-10-1215.551.43%
2021-10-0815.51.44%
2021-10-0715.651.43%
2021-10-0615.61.41%
2021-10-0515.61.41%
2021-10-0415.651.42%
2021-10-0115.851.39%
2021-09-3016.11.39%
2021-09-2916.01.39%
2021-09-2816.31.39%
2021-09-2716.31.39%
2021-09-2416.351.39%
2021-09-2316.11.39%
2021-09-2216.01.39%
2021-09-1716.151.39%
2021-09-1616.01.39%
2021-09-1516.01.39%
2021-09-1416.01.40%
2021-09-1316.01.40%
2021-09-1015.951.41%
2021-09-0915.91.41%
2021-09-0815.91.41%
2021-09-0715.91.41%
2021-09-0615.71.41%
2021-09-0316.01.42%
2021-09-0215.71.44%
2021-09-0115.81.46%
2021-08-3116.31.44%
2021-08-3016.31.44%
2021-08-2716.11.44%
2021-08-2616.01.44%
2021-08-2516.01.44%
2021-08-2416.21.44%
2021-08-2316.21.44%
2021-08-2015.451.44%
2021-08-1915.51.44%
2021-08-1815.31.45%
2021-08-1715.31.49%
2021-08-1615.351.49%
2021-08-1316.351.49%
2021-08-1216.551.49%
2021-08-1116.451.49%
2021-08-1016.61.50%
2021-08-0916.81.49%
2021-08-0616.751.49%
2021-08-0516.651.49%
2021-08-0416.851.48%
2021-08-0316.71.48%
2021-08-0216.751.48%
2021-07-3016.751.47%
2021-07-2917.151.46%
2021-07-2816.851.47%
2021-07-2716.951.47%
2021-07-2617.051.47%
2021-07-2317.151.47%
2021-07-2217.151.46%
2021-07-2117.41.47%
2021-07-2017.01.45%
2021-07-1917.251.44%
2021-07-1617.151.45%
2021-07-1517.51.47%
2021-07-1416.71.46%
2021-07-1316.71.46%
2021-07-1217.01.50%
2021-07-0916.751.45%
2021-07-0816.751.45%
2021-07-0716.751.45%
2021-07-0616.951.45%
2021-07-0516.851.45%
2021-07-0216.81.45%
2021-07-0116.81.45%
2021-06-3016.91.47%
2021-06-2917.151.48%
2021-06-2817.21.49%
2021-06-2517.01.65%
2021-06-2416.21.39%
2021-06-2315.851.39%
2021-06-2215.61.39%
2021-06-2116.01.39%
2021-06-1816.351.39%
2021-06-1716.351.39%
2021-06-1616.451.39%
2021-06-1515.61.36%
2021-06-1115.61.37%
2021-06-1015.71.36%
2021-06-0915.71.36%
2021-06-0815.91.35%
2021-06-0715.91.35%
2021-06-0416.01.35%
2021-06-0316.01.36%
2021-06-0216.01.36%
2021-06-0116.01.35%

迎廣熱門網頁

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。