6127 九豪


股價漲跌幅
202220212020
九豪-27.0%22.0%47.0%
0050-15.78%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)
21.9 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
2021202020192018201720162015201420132012
營業毛利率31.1724.127.1224.2524.3225.3224.9621.5210.864.53
營業利益率9.603.22-16.415.778.1010.348.324.26-5.11-15.63
折舊負擔比率10.8410.6811.768.117.737.537.647.818.1913.78
稅前淨利率8.19-6.12-24.161.735.166.714.022.03-7.23-18.36
股東權益報酬率4.51-8.89-12.85-1.992.893.341.520.41-6.32-11.63
資產報酬率2.80-1.24-4.82-0.342.302.531.611.13-2.27-5.91
本業收入比116.47-52.8367.80327.78158.18154.17206.98209.5270.7785.11
業外獲益比-17.65152.8332.20-227.78-58.18-54.17-106.98-109.5229.2314.89
無形資產佔淨值比0.160.190.310.350.000.000.000.000.000.00

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30.3533.0231.8833.5525.8423.9428.3327.9914.5420.084.417.24-11.8521.4726.3028.4819.88
營業利益率5.215.759.6114.388.133.842.7811.31-7.318.50-20.58-22.15-46.363.3910.098.85-0.13
稅前淨利率1.72-0.8111.8813.027.75-5.90-7.794.29-17.662.25-31.25-29.06-54.07-5.495.646.12-1.01
本業收入比325.00-700.0078.79111.43105.26-64.29-35.29260.0040.62400.0065.4576.9286.49-58.33180.00141.180.00
業外獲益比-225.00800.0018.18-11.43-5.26171.43135.29-160.0059.38-300.0034.5523.0814.86158.33-80.00-47.0666.67

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)7870-50468-167131176-33-858
自由現金流量(百萬)-129-116-310153-401-108-49-175-176-415
稅後淨利(百萬)51-102-170-253237175-70-141


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-103221842-336-362842-42-62-56033-270366
自由現金流量(百萬)54-21-465-66-9-8717-36-81-106-83-39-76-6721274
稅後淨利(百萬)3121209-21-50-5-27-1-53-51-64-112-1-15

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)
2021202020192018201720162015201420132012
營收(百萬)103387173110231074107510741037903769
營業利益(百萬)9928-12059871118944-46-120
稅後淨利(百萬)51-102-170-253237175-70-141
EPS(完全稀釋)0.47-0.95-1.57-0.240.360.380.210.05-0.820.00
營收成長率(%)18.6019.15-28.54-4.75-0.090.093.5714.8417.43N/A
營業利益成長率(%)253.57N/AN/A-32.18-21.6224.72102.27N/AN/AN/A
稅後淨利成長率(%)150.00N/AN/AN/A-13.51117.65240.00107.14N/AN/A
EPS成長率(%)N/AN/AN/AN/A-5.2680.95320.00N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)254246275271242242214232183237177180138218272276257
營業利益(百萬)13142639209626-1320-36-40-64727240
稅後淨利(百萬)3121209-21-50-5-27-1-53-51-64-112-1-15
EPS(完全稀釋)0.030.010.200.180.09-0.19-0.46-0.05-0.25-0.01-0.49-0.47-0.60-0.100.02-0.01-0.15
去年同期營收成長率(%)4.961.6528.5016.8132.242.1120.9028.8932.618.72-34.93-34.78-46.300.000.000.00-
去年同期營業利益成長率(%)-35.0055.56333.3350.00253.85-55.00116.67165.0079.69185.71-233.33-266.670.000.000.000.00-
去年同期稅後淨利成長率(%)-66.67104.76142.00500.00133.33-2000.005.6690.2057.8190.91-2750.00-5000.00-326.670.000.000.00-
去年同期EPS成長率(%)-66.67105.26143.48460.00136.00-1800.006.1289.3658.3390.00-2550.00-4600.00-300.000.000.000.00-
較上季營收成長率(%)3.25-10.551.4811.980.0013.08-7.7626.78-22.7833.90-1.6730.43-36.70-19.85-1.457.390.00
較上季營業利益成長率(%)-7.14-46.15-33.3395.00122.2250.00-76.92300.00-165.00155.5610.0037.50-1014.29-74.0712.500.000.00
較上季稅後淨利成長率(%)200.00-95.245.00122.22142.8658.00-900.0081.48-2600.0098.11-3.9220.31-481.82-650.00300.0093.330.00
較上季EPS成長率(%)200.00-95.0011.11100.00147.3758.70-820.0080.00-2400.0097.96-4.2621.67-500.00-600.00300.0093.330.00

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(%)
2022/4-29.39-21.19-1.762019/12-21.828.94-28.98
2022/324.573.384.992019/1129.7331.84-32.28
2022/1~2-10.815.965.952019/1011.17-29.25-37.19
2021/12-3.25-0.3818.242019/94.52-31.06-38.17
2021/112.371.6820.152019/814.4-33.13-39.09
2021/10-9.151.7522.292019/7-1.56-41.77-39.95
2021/9-4.0923.7824.912019/6-20.78-41.45-39.64
2021/84.9634.5825.062019/512.6-29.04-39.26
2021/7-9.7519.023.72019/47.16-30.96-42.11
2021/611.5329.9724.552019/332.88-37.74-45.91
2021/55.55.5323.332019/1~25.85-50.37-50.36
2021/4-7.3823.4829.262018/12-20.04-40.85-4.2
2021/333.0526.5131.412018/11-30.38-20.02-0.69
2021/1~2-17.434.5434.542018/108.3319.321.17
2020/12-1.2314.0719.892018/91.391.6-0.69
2020/112.44-9.6820.522018/8-0.38-3.14-0.98
2020/1010.5214.3725.382018/7-1.0110.62-0.66
2020/94.2715.0526.932018/6-3.99-14.86-2.36
2020/8-7.1815.3328.672018/59.566.10.72
2020/7-1.4342.1630.832018/4-3.35-8.07-0.67
2020/6-9.4341.9728.962018/326.53-6.222.12
2020/523.4324.1826.332018/1~2-24.397.347.33
2020/4-5.113.2827.072017/128.1218.77-0.45
2020/350.3627.9333.072017/113.854.58-1.97
2020/1~2-25.8836.5836.582017/10-7.74-8.91-2.56

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
4.019.0-78.94
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.030.011.9999

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.752.461.932.282.312.472.552.783.032.87
存貨周轉率3.763.442.863.364.123.823.934.134.414.14

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.640.650.590.490.630.560.540.540.510.49
金融負債(百萬)1712149612271182162111797211168955865
營收淨額(百萬)103387173110231074107510741037903769
利息保障倍數2.770.34-3.641.912.473.352.581.79-1.76-6.31
長期銀行借款占稅後淨利比15.8210.4110.4110.4110.411.220.719.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)103387173110231074107510741037903769
推銷費用(百萬)16221621191721242725
管理費用(百萬)1451059294949591907792
研發費(百萬)57555967614867654138
推銷費用率(%)1.552.532.192.051.771.581.962.312.993.25
管理費用率(%)14.0412.0612.599.198.758.848.478.688.5311.96
研發費用率(%)5.526.318.076.555.684.476.246.274.544.94

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)254246275271242242214232183237177180138218272276257
推銷費用(百萬)44443594334445556
管理費用(百萬)4247363428283222221325302423222227
研發費(百萬)1215171312151413141115181516171618
推銷費用率(%)1.571.631.451.481.242.074.211.721.641.272.262.222.902.291.841.812.33
管理費用率(%)16.5419.1113.0912.5511.5711.5714.959.4812.025.4914.1216.6717.3910.558.097.9710.51
研發費用率(%)4.726.106.184.804.966.206.545.607.654.648.4710.0010.877.346.255.807.00

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
6127-九豪OOXXOXXXXX
20年10.81億64.68%67.84%0.0%16.84%-21百萬0.92%

融資使用率
日期股價融資使用率
2022-05-19 -21.920.24%
2022-05-1822.120.23%
2022-05-1721.8520.26%
2022-05-1621.1520.27%
2022-05-1320.920.32%
2022-05-1220.3520.43%
2022-05-1121.220.69%
2022-05-1022.020.67%
2022-05-0921.620.76%
2022-05-0622.820.76%
2022-05-0523.020.67%
2022-05-0421.9520.70%
2022-05-0321.9520.70%
2022-04-2921.8520.80%
2022-04-2821.320.95%
2022-04-2720.8520.89%
2022-04-2621.8521.44%
2022-04-2521.821.49%
2022-04-2223.021.72%
2022-04-2123.321.74%
2022-04-2023.121.77%
2022-04-1922.921.74%
2022-04-1822.8521.68%
2022-04-1523.5521.72%
2022-04-1424.221.78%
2022-04-1324.221.83%
2022-04-1224.021.76%
2022-04-1124.021.73%
2022-04-0824.821.74%
2022-04-0724.521.80%
2022-04-0625.1521.79%
2022-04-0125.421.85%
2022-03-3125.6521.85%
2022-03-3026.021.82%
2022-03-2926.021.90%
2022-03-2825.922.04%
2022-03-2526.3521.95%
2022-03-2427.021.81%
2022-03-2327.321.66%
2022-03-2227.3521.51%
2022-03-2126.421.31%
2022-03-1826.5520.42%
2022-03-1726.420.43%
2022-03-1625.020.58%
2022-03-1525.020.52%
2022-03-1426.0520.31%
2022-03-1126.020.22%
2022-03-1026.320.20%
2022-03-0925.720.15%
2022-03-0824.920.29%
2022-03-0726.0520.65%
2022-03-0427.5520.87%
2022-03-0328.021.07%
2022-03-0228.221.06%
2022-03-0128.4521.05%
2022-02-2527.8521.09%
2022-02-2427.621.25%
2022-02-2328.921.14%
2022-02-2228.4521.43%
2022-02-2129.2521.42%
2022-02-1829.5521.41%
2022-02-1729.021.26%
2022-02-1629.0521.30%
2022-02-1528.6521.50%
2022-02-1428.221.24%
2022-02-1129.221.37%
2022-02-1029.221.32%
2022-02-0929.521.14%
2022-02-0829.121.15%
2022-02-0728.521.07%
2022-01-2627.521.34%
2022-01-2527.6521.42%
2022-01-2428.021.76%
2022-01-2128.621.70%
2022-01-2029.3522.04%
2022-01-1929.4522.11%
2022-01-1829.8522.65%
2022-01-1729.3521.67%
2022-01-1429.222.19%
2022-01-1330.022.27%
2022-01-1229.722.22%
2022-01-1128.822.05%
2022-01-1030.122.38%
2022-01-0730.5522.34%
2022-01-0631.622.52%
2022-01-0531.624.36%
2022-01-0430.822.53%
2022-01-0330.1522.86%
2021-12-3029.3522.84%
2021-12-2929.720.96%
2021-12-2829.320.81%
2021-12-2729.520.05%
2021-12-2428.1519.61%
2021-12-2328.7519.48%
2021-12-2228.6519.30%
2021-12-2128.719.36%
2021-12-2029.1519.58%
2021-12-1729.621.37%
2021-12-1629.820.89%
2021-12-1529.521.20%
2021-12-1427.918.50%
2021-12-1327.5517.79%
2021-12-1027.1517.96%
2021-12-0927.218.02%
2021-12-0827.518.04%
2021-12-0728.118.19%
2021-12-0628.318.02%
2021-12-0327.5518.22%
2021-12-0227.118.82%
2021-12-0127.120.31%
2021-11-3025.6518.11%
2021-11-2925.118.35%
2021-11-2625.218.54%
2021-11-2526.318.40%
2021-11-2426.3518.26%
2021-11-2326.217.92%
2021-11-2227.817.61%
2021-11-1926.1517.56%
2021-11-1825.9517.17%
2021-11-1726.1516.85%
2021-11-1625.4517.17%
2021-11-1525.7517.12%
2021-11-1225.017.11%
2021-11-1125.017.28%
2021-11-1025.117.49%
2021-11-0925.2517.44%
2021-11-0824.917.52%
2021-11-0525.017.79%
2021-11-0425.417.88%
2021-11-0325.2518.05%
2021-11-0224.819.34%
2021-11-0125.7518.48%
2021-10-2925.0518.09%
2021-10-2825.018.33%
2021-10-2725.017.63%
2021-10-2624.1517.75%
2021-10-2524.3517.48%
2021-10-2223.8517.33%
2021-10-2123.817.41%
2021-10-2024.0517.22%
2021-10-1923.9517.22%
2021-10-1823.317.31%
2021-10-1523.817.27%
2021-10-1423.0517.17%
2021-10-1322.817.32%
2021-10-1223.5517.53%
2021-10-0823.9517.55%
2021-10-0723.917.62%
2021-10-0622.917.85%
2021-10-0523.617.85%
2021-10-0422.5518.28%
2021-10-0123.918.60%
2021-09-3025.1519.13%
2021-09-2924.619.33%
2021-09-2825.5519.33%
2021-09-2726.4519.25%
2021-09-2426.6519.15%
2021-09-2326.5519.13%
2021-09-2226.2519.16%
2021-09-1727.1519.22%
2021-09-1626.6520.20%
2021-09-1526.6520.34%
2021-09-1427.019.96%
2021-09-1327.419.53%
2021-09-1027.419.42%
2021-09-0927.619.41%
2021-09-0826.719.54%
2021-09-0727.5519.63%
2021-09-0627.819.69%
2021-09-0328.9520.29%
2021-09-0228.6520.25%
2021-09-0129.520.60%
2021-08-3129.520.54%
2021-08-3028.520.42%
2021-08-2728.920.24%
2021-08-2629.620.30%
2021-08-2528.321.93%
2021-08-2428.322.91%
2021-08-2329.3523.79%
2021-08-2026.8522.69%
2021-08-1925.023.10%
2021-08-1826.0523.40%
2021-08-1724.7523.86%
2021-08-1625.9524.22%
2021-08-1326.924.53%
2021-08-1228.3525.43%
2021-08-1128.125.41%
2021-08-1028.825.49%
2021-08-0929.8526.11%
2021-08-0630.8526.71%
2021-08-0530.527.32%
2021-08-0430.0526.80%
2021-08-0329.926.94%
2021-08-0229.826.38%
2021-07-3030.126.56%
2021-07-2930.727.15%
2021-07-2830.329.01%
2021-07-2732.832.73%
2021-07-2636.134.73%
2021-07-2332.932.06%
2021-07-2232.731.72%
2021-07-2132.7529.76%
2021-07-2030.528.57%
2021-07-1931.4528.71%
2021-07-1631.229.08%
2021-07-1530.829.27%
2021-07-1430.329.41%
2021-07-1331.9530.09%
2021-07-1233.133.00%
2021-07-0932.7532.73%
2021-07-0832.331.90%
2021-07-0732.733.00%
2021-07-0632.2529.05%
2021-07-0529.7525.48%
2021-07-0229.2525.45%
2021-07-0129.726.14%
2021-06-3032.2528.64%
2021-06-2929.3529.65%
2021-06-2826.725.33%
2021-06-2525.826.17%
2021-06-2425.8526.36%
2021-06-2325.5525.98%
2021-06-2225.1525.88%
2021-06-2125.325.53%
2021-06-1827.025.70%
2021-06-1727.525.97%
2021-06-1626.2526.62%
2021-06-1527.827.23%
2021-06-1125.823.62%
2021-06-1026.0523.35%
2021-06-0925.7523.19%
2021-06-0825.8523.02%
2021-06-0725.7522.88%
2021-06-0426.222.68%
2021-06-0326.422.73%
2021-06-0226.1523.16%
2021-06-0126.822.92%
2021-05-3126.2524.53%
2021-05-2826.324.50%
2021-05-2725.925.29%

九豪熱門網頁

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。