6134 萬旭


股價漲跌幅
202220212020
萬旭-31.0%170.0%49.0%
0050-15.64%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)
20.8 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16.2318.2917.0718.7021.2618.6711.838.313.02
營業利益率-4.14-1.52-4.44-0.233.310.09-5.12-8.87-9.79
折舊負擔比率5.324.525.625.303.572.184.166.295.89
稅前淨利率-2.431.14-1.01-1.904.771.39-5.70-8.53-11.57
股東權益報酬率-5.122.94-0.91-3.699.311.68-12.49-19.73-26.23
資產報酬率-2.371.840.04-1.465.271.35-5.41-8.45-12.07
本業收入比168.29-133.33426.6712.9069.625.0090.22104.2784.45
業外獲益比-70.73233.33-326.6787.1030.3895.009.78-4.2715.19
無形資產佔淨值比0.110.060.330.300.000.000.000.000.00

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13.7113.4614.5718.3218.0617.7218.9018.6417.9121.2717.2516.4412.4718.4221.2319.1015.61
營業利益率-11.32-5.66-8.25-3.930.19-0.791.26-2.07-6.27-3.57-1.75-3.37-10.19-2.474.320.77-4.27
稅前淨利率-4.69-4.61-5.19-2.391.51-0.209.25-1.26-5.84-1.360.323.72-7.93-4.902.64-1.29-4.68
本業收入比235.29122.22165.00160.0014.29400.0015.00175.00105.88260.00-700.00-85.71129.1750.00158.33-60.0088.89
業外獲益比-141.18-22.22-60.00-60.0085.71-300.0087.50-75.00-5.88-160.00800.00185.71-29.1750.00-66.67160.0011.11

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)
202120202019201820172016201520142013
營運現金流量(百萬)4772577491354665-171
自由現金流量(百萬)-104813-14-211944-154
稅後淨利(百萬)-39307-236540-91-158-242


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-2068241-6469-2972520-1004718-4-160
自由現金流量(百萬)-58120-5-12-11238-499625-488520-21-10-1548
稅後淨利(百萬)-13-20-15-951527-2-111618-18-17110-17

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)167415711441164016531424161219242443
營業利益(百萬)-69-24-64-4551-83-171-239
稅後淨利(百萬)-39307-236540-91-158-242
EPS(完全稀釋)-0.540.320.08-0.240.680.41-1.01-1.77-2.92
營收成長率(%)6.569.02-12.13-0.7916.08-11.66-16.22-21.24N/A
營業利益成長率(%)N/AN/AN/AN/A5400.00N/AN/AN/AN/A
稅後淨利成長率(%)N/A328.57130.43N/A62.50143.96N/AN/AN/A
EPS成長率(%)N/A300.00N/AN/A65.85N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)357388394403489494436348292376388369308410451397381
營業利益(百萬)-40-22-33-161-46-7-18-13-7-12-31-10193-16
稅後淨利(百萬)-13-20-15-951527-2-111618-18-17110-17
EPS(完全稀釋)-0.17-0.28-0.21-0.120.070.170.29-0.02-0.120.010.070.19-0.19-0.180.110.00-0.18
去年同期營收成長率(%)-26.99-21.46-9.6315.8067.4731.3812.37-5.69-5.19-8.29-13.97-7.05-19.160.000.000.00-
兩季平均(YOY)營收成長率(%)-24.23-15.553.0841.6349.4221.883.34-5.44-6.74-11.13-10.51-13.11-9.580.000.00--
去年同期EPS成長率(%)-342.86-264.71-172.41-500.00158.331600.00314.29-110.5336.84105.56-36.360.00-5.560.000.000.00-
兩季平均(YOY)EPS成長率(%)-303.78-218.56-336.20-170.83879.16957.14101.88-36.8471.2034.60-18.18-2.78-2.780.000.00--
較上季營收成長率(%)-7.99-1.52-2.23-17.59-1.0113.3025.2919.18-22.34-3.095.1519.81-24.88-9.0913.604.200.00
較上季EPS成長率(%)39.29-33.33-75.00-271.43-58.82-41.381550.0083.33-1300.00-85.71-63.16200.00-5.56-263.640.00100.000.00

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(%)
2022/4-36.27-45.96-31.872019/123.95-8.63-12.47
2022/350.21-27.11-27.482019/11-7.73-13.9-12.81
2022/1~2-38.24-27.7-27.692019/1013.74-6.66-12.7
2021/12-9.69-25.386.792019/9-16.06-26.12-13.38
2021/1129.22-15.3910.862019/8-2.63-12.39-11.57
2021/10-22.51-22.7614.552019/720.73-0.9-11.43
2021/917.11-9.8619.62019/6-14.5-5.45-13.31
2021/8-3.5-10.2424.792019/511.77-8.34-14.76
2021/77.74-5.8431.012019/415.74-6.55-16.59
2021/6-9.6111.0138.872019/343.12-24.69-19.93
2021/5-13.0412.4344.482019/1~2-45.21-17.29-17.29
2021/4-14.0422.2453.522018/12-2.04-9.52-0.8
2021/346.4445.8566.832018/110.01-13.80.06
2021/1~2-36.4781.6981.692018/10-9.97-1.661.71
2020/122.3942.129.12018/9-0.46-0.82.1
2020/1117.9644.295.992018/810.133.592.53
2020/10-9.5612.852.182018/715.19-8.292.36
2020/916.6141.930.892018/6-17.11-25.724.53
2020/81.222.15-3.992018/513.950.1812.99
2020/727.04-1.73-5.02018/4-6.72-5.5417.26
2020/6-8.45-6.61-5.672018/355.5114.6923.97
2020/5-5.45-12.78-5.482018/1~2-44.2932.7229.8
2020/42.553.11-3.192017/12-6.6726.5516.55
2020/371.4316.37-5.652017/1114.0945.2715.64
2020/1~2-29.53-16.82-16.812017/10-9.1921.112.89

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
-0.17-0.280.3928

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.102.972.572.502.812.752.712.502.84
存貨周轉率4.594.295.166.046.275.085.737.689.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.700.730.730.720.850.890.830.740.630.720.740.750.550.650.750.700.61
存貨周轉率1.271.381.260.981.071.241.301.201.071.281.341.211.101.451.581.421.46

償債能力-近10年
202120202019201820172016201520142013
負債比0.430.520.470.480.500.460.530.530.54
金融負債(百萬)280267271252292231227270462
營收淨額(百萬)167415711441164016531424161219242443
利息保障倍數-4.533.48-0.43-2.3710.913.21-7.94-8.71-20.58
長期銀行借款占稅後淨利比0.070.070.000.890.890.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)167415711441164016531424161219242443
推銷費用(百萬)969186909266615965
管理費用(百萬)142140134153143138157188159
研發費(百萬)1038177646261558388
推銷費用率(%)5.735.795.975.495.574.633.783.072.66
管理費用率(%)8.488.919.309.338.659.699.749.776.51
研發費用率(%)6.155.165.343.903.754.283.414.313.60

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)357388394403489494436348292376388369308410451397381
推銷費用(百萬)3017262825262521192423202023252121
管理費用(百萬)3133333739453231323830353244343540
研發費(百萬)2623312524212020202120181817161615
推銷費用率(%)8.404.386.606.955.115.265.736.036.516.385.935.426.495.615.545.295.51
管理費用率(%)8.688.518.389.187.989.117.348.9110.9610.117.739.4910.3910.737.548.8210.50
研發費用率(%)7.285.937.876.204.914.254.595.756.855.595.154.885.844.153.554.033.94

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
6134-萬旭OXOOXXOXXX
20年7.26億35.98%44.7%10.41%43.94%91百萬-6.64%

融資使用率
日期股價融資使用率
2022-05-24 -20.810.67%
2022-05-2321.1510.79%
2022-05-2021.0510.79%
2022-05-1921.6510.51%
2022-05-1821.210.50%
2022-05-1720.910.55%
2022-05-1620.0510.57%
2022-05-1320.110.42%
2022-05-1219.310.74%
2022-05-1120.310.98%
2022-05-1020.611.10%
2022-05-0920.211.30%
2022-05-0621.211.88%
2022-05-0521.811.87%
2022-05-0421.311.96%
2022-05-0321.6511.97%
2022-04-2921.7511.93%
2022-04-2821.611.98%
2022-04-2721.711.90%
2022-04-2622.012.23%
2022-04-2521.6512.31%
2022-04-2223.613.05%
2022-04-2124.113.03%
2022-04-2024.113.27%
2022-04-1924.113.21%
2022-04-1824.513.18%
2022-04-1524.3514.36%
2022-04-1424.4514.66%
2022-04-1324.914.62%
2022-04-1223.814.63%
2022-04-1124.314.75%
2022-04-0825.6515.16%
2022-04-0725.015.18%
2022-04-0627.0515.88%
2022-04-0126.5515.96%
2022-03-3126.615.89%
2022-03-3027.315.69%
2022-03-2927.4515.66%
2022-03-2827.316.56%
2022-03-2526.1514.99%
2022-03-2423.812.74%
2022-03-2324.213.18%
2022-03-2224.3513.40%
2022-03-2124.4513.63%
2022-03-1824.4513.75%
2022-03-1723.713.30%
2022-03-1622.512.76%
2022-03-1522.6513.09%
2022-03-1424.013.77%
2022-03-1124.113.89%
2022-03-1025.013.92%
2022-03-0924.3514.29%
2022-03-0824.114.47%
2022-03-0725.514.59%
2022-03-0426.6515.00%
2022-03-0327.015.47%
2022-03-0227.515.30%
2022-03-0128.2516.98%
2022-02-2525.716.62%
2022-02-2425.1516.79%
2022-02-2327.418.36%
2022-02-2227.619.80%
2022-02-2128.0518.26%
2022-02-1825.516.99%
2022-02-1725.4517.16%
2022-02-1624.917.04%
2022-02-1525.519.02%
2022-02-1427.019.59%
2022-02-1127.3517.63%
2022-02-1026.1514.95%
2022-02-0923.814.19%
2022-02-0821.6514.72%
2022-02-0721.9514.65%
2022-01-2620.414.54%
2022-01-2520.2514.96%
2022-01-2421.514.64%
2022-01-2121.8515.27%
2022-01-2023.0515.78%
2022-01-1922.614.98%
2022-01-1822.7514.86%
2022-01-1723.3515.32%
2022-01-1422.615.18%
2022-01-1323.9515.12%
2022-01-1226.0515.83%
2022-01-1125.614.97%
2022-01-1028.417.85%
2022-01-0728.4518.13%
2022-01-0628.717.42%
2022-01-0528.217.72%
2022-01-0429.618.66%
2022-01-0330.3519.26%
2021-12-3033.721.69%
2021-12-2934.328.41%
2021-12-2831.220.32%
2021-12-2728.414.33%
2021-12-2428.3517.83%
2021-12-2328.3518.28%
2021-12-2227.718.66%
2021-12-2127.419.28%
2021-12-2026.819.08%
2021-12-1728.019.56%
2021-12-1628.819.12%
2021-12-1528.619.85%
2021-12-1429.121.40%
2021-12-1332.326.45%
2021-12-1029.5519.70%
2021-12-0929.4516.79%
2021-12-0829.314.66%
2021-12-0726.6513.09%
2021-12-0624.2513.11%
2021-12-0322.0511.41%
2021-12-0220.057.81%
2021-12-0118.254.66%
2021-11-3016.64.30%
2021-11-2916.554.21%
2021-11-2617.14.19%
2021-11-2517.04.36%
2021-11-2417.654.32%
2021-11-2317.752.91%
2021-11-2216.152.59%
2021-11-1916.02.64%
2021-11-1816.02.66%
2021-11-1716.152.62%
2021-11-1615.92.49%
2021-11-1516.12.40%
2021-11-1216.12.43%
2021-11-1116.02.55%
2021-11-1016.22.52%
2021-11-0915.92.57%
2021-11-0816.12.72%
2021-11-0516.02.84%
2021-11-0415.52.82%
2021-11-0315.32.95%
2021-11-0215.32.92%
2021-11-0115.452.93%
2021-10-2915.32.88%
2021-10-2815.052.86%
2021-10-2715.152.86%
2021-10-2615.12.87%
2021-10-2515.12.88%
2021-10-2215.02.88%
2021-10-2114.952.84%
2021-10-2015.02.81%
2021-10-1914.952.87%
2021-10-1814.952.86%
2021-10-1514.852.87%
2021-10-1414.72.91%
2021-10-1314.92.96%
2021-10-1215.052.97%
2021-10-0815.453.05%
2021-10-0715.453.01%
2021-10-0615.22.98%
2021-10-0515.42.93%
2021-10-0415.22.91%
2021-10-0116.03.05%
2021-09-3016.22.98%
2021-09-2916.352.98%
2021-09-2816.853.10%
2021-09-2717.23.16%
2021-09-2416.653.21%
2021-09-2317.13.28%
2021-09-2217.753.48%
2021-09-1718.553.40%
2021-09-1618.63.18%
2021-09-1517.253.00%
2021-09-1415.72.53%
2021-09-1315.952.49%
2021-09-1016.22.53%
2021-09-0915.952.44%
2021-09-0815.852.46%
2021-09-0716.052.44%
2021-09-0616.22.38%
2021-09-0316.32.42%
2021-09-0216.32.41%
2021-09-0116.252.33%
2021-08-3116.32.29%
2021-08-3015.852.25%
2021-08-2715.72.21%
2021-08-2615.92.15%
2021-08-2515.752.47%
2021-08-2415.72.37%
2021-08-2315.852.37%
2021-08-2016.02.26%
2021-08-1916.12.17%
2021-08-1816.52.18%
2021-08-1716.152.18%
2021-08-1616.452.20%
2021-08-1316.752.21%
2021-08-1217.352.13%
2021-08-1116.952.13%
2021-08-1017.352.23%
2021-08-0918.02.27%
2021-08-0618.32.36%
2021-08-0518.452.35%
2021-08-0418.452.40%
2021-08-0318.52.44%
2021-08-0218.652.44%
2021-07-3018.252.43%
2021-07-2918.652.43%
2021-07-2817.852.50%
2021-07-2718.72.83%
2021-07-2619.553.02%
2021-07-2319.93.18%
2021-07-2221.753.39%
2021-07-2119.83.04%
2021-07-2018.02.30%
2021-07-1918.152.39%
2021-07-1618.552.38%
2021-07-1518.72.37%
2021-07-1417.72.48%
2021-07-1318.252.43%
2021-07-1219.22.30%
2021-07-0919.252.37%
2021-07-0819.02.28%
2021-07-0719.32.16%
2021-07-0619.552.03%
2021-07-0520.71.73%
2021-07-0219.51.54%
2021-07-0117.951.74%
2021-06-3016.351.82%
2021-06-2916.51.67%
2021-06-2816.31.70%
2021-06-2516.21.59%
2021-06-2416.11.60%
2021-06-2316.01.60%
2021-06-2216.11.62%
2021-06-2115.951.60%
2021-06-1816.01.65%
2021-06-1716.051.62%
2021-06-1615.51.53%
2021-06-1516.11.39%
2021-06-1116.451.31%
2021-06-1016.91.54%
2021-06-0915.81.46%
2021-06-0816.51.37%
2021-06-0716.91.29%
2021-06-0417.21.31%
2021-06-0317.951.26%
2021-06-0218.01.13%
2021-06-0118.051.30%

萬旭熱門網頁

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。