6143 振曜


股價漲跌幅
202220212020
振曜-18.0%45.0%-2.0%
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)
48.0 -23.71% 36.62 42.11 -12.27% 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17.7617.2517.5912.5614.6918.8518.0815.1417.56
營業利益率6.546.025.502.337.069.006.622.799.82
折舊負擔比率1.731.901.951.131.001.341.360.940.64
稅前淨利率6.815.945.927.59-1.808.0712.3810.2511.31
股東權益報酬率12.4011.2110.2615.13-4.5013.6521.7919.4930.64
資產報酬率5.635.053.914.07-0.503.655.635.7110.57
本業收入比96.03101.2593.0930.74-390.62111.7053.4327.1586.90
業外獲益比3.97-1.257.2169.26490.62-11.4946.5772.8513.10
無形資產佔淨值比2.871.291.310.930.000.000.000.000.00

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18.0517.5019.1817.5017.1517.0017.9117.9515.7820.6116.8015.7815.9911.4116.3312.339.47
營業利益率3.938.844.855.416.067.167.167.730.1210.184.883.191.691.386.272.05-1.24
稅前淨利率9.179.395.964.006.826.215.497.793.395.336.067.464.896.728.8924.25-13.01
本業收入比42.8693.9480.88135.2988.42115.69130.9999.113.03191.4080.6842.2734.5520.3370.478.459.20
業外獲益比57.146.0619.12-35.2911.58-15.69-30.990.8996.97-91.4019.3257.7365.4578.8629.5391.5590.18

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)574-14696361-232808518891-251
自由現金流量(百萬)900-9231692894675-119-1870-314-2872
稅後淨利(百萬)272244252375-93337503437667


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)187112173117172-45258-326-32637-330122534241-211315-284
自由現金流量(百萬)-328507231257-95-376229-761322306-26829683417123911528-736
稅後淨利(百萬)6010743398384458431616577489194297-107

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)555453595632626170885827506452097154
營業利益(百萬)363323310146500525335145703
稅後淨利(百萬)272244252375-93337503437667
EPS(完全稀釋)3.302.943.004.46-1.124.015.955.167.91
營收成長率(%)3.64-4.85-10.05-11.6721.6415.07-2.78-27.19N/A
營業利益成長率(%)12.384.19112.33-70.80-4.7656.72131.03-79.37N/A
稅後淨利成長率(%)11.48-3.17-32.80503.23N/A-33.0015.10-34.48N/A
EPS成長率(%)12.24-2.00-32.74N/AN/A-32.6115.31-34.77N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1225175711381274138616481294143698217501456129911271824167215131253
營業利益(百萬)481555569841189311111787141192510531-15
稅後淨利(百萬)6010743398384458431616577489194297-107
EPS(完全稀釋)0.731.310.530.481.011.020.541.010.380.740.790.930.571.101.123.57-1.28
去年同期營收成長率(%)-11.626.61-12.06-11.2841.14-5.83-11.1310.55-12.87-4.06-12.92-14.14-10.060.000.000.00-
兩季平均(YOY)營收成長率(%)-2.50-2.73-11.6714.9317.66-8.48-0.29-1.16-8.46-8.49-13.53-12.10-5.030.000.00--
去年同期EPS成長率(%)-27.7228.43-1.85-52.48165.7937.84-31.658.60-33.33-32.73-29.46-73.95144.530.000.000.00-
兩季平均(YOY)EPS成長率(%)0.3613.29-27.1656.66101.813.10-11.52-12.36-33.03-31.09-51.7035.2972.270.000.00--
較上季營收成長率(%)-30.2854.39-10.68-8.08-15.9027.36-9.8946.23-43.8920.1912.0915.26-38.219.0910.5120.750.00
較上季EPS成長率(%)-44.27147.1710.42-52.48-0.9888.89-46.53165.79-48.65-6.33-15.0563.16-48.18-1.79-68.63378.910.00

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(%)
2022/4-13.44-20.56-13.812019/12-18.2415.32-10.06
2022/317.48-15.71-11.632019/11-18.5-14.72-11.82
2022/1~2-23.93101.43-9.42019/1047.23-4.47-11.45
2021/12-2.0111.383.652019/9-14.2-11.0-12.6
2021/1132.534.492.742019/833.0220.11-12.83
2021/1010.163.682.482019/7-8.56-37.7-17.28
2021/922.25-3.212.332019/613.8-7.55-12.3
2021/86.59-23.63.12019/5-7.46-29.68-13.34
2021/7-23.23-8.187.622019/421.04-1.59-7.81
2021/614.360.8710.032019/324.24-25.81-10.02
2021/5-14.41-27.6112.042019/1~2-39.26-0.03-0.02
2021/4-8.16-4.0726.572018/12-39.551.05-11.65
2021/321.2957.0541.222018/11-8.712.18-12.41
2021/1~2-18.25-39.7933.862018/1037.1719.55-14.01
2020/12-8.0720.31-4.842018/915.811.68-17.84
2020/1131.517.0-7.132018/8-31.0-14.04-20.73
2020/102.83-33.69-8.92018/735.6717.12-21.56
2020/9-3.5-5.06-4.42018/6-13.44-31.0-27.4
2020/828.12-15.58-4.312018/529.51-11.45-26.56
2020/7-15.66-12.36-2.092018/4-8.75-15.51-30.57
2020/6-17.92-4.99-0.322018/331.26-36.59-34.69
2020/513.4131.730.772018/1~2-6.93-33.43-33.42
2020/450.367.48-7.222017/12-38.87-16.4221.42
2020/3-11.13-13.47-12.92017/116.8-8.5924.83
2020/1~29.77-12.64-12.642017/1028.15-6.7430.03

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
112.095.017.894
2021Q4(百萬)2020Q4(百萬)YoY(%)
165.0102.061.764
2021Q3(百萬)2020Q3(百萬)YoY(%)
68.071.0-4.225

EPS較上季
2022Q1(元)2021Q4(元)比率
0.731.31-0.442

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.693.884.205.036.954.753.032.684.38
存貨周轉率4.865.345.045.405.885.837.196.137.92

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.021.290.860.880.921.130.891.120.861.211.051.290.971.201.161.441.34
存貨周轉率0.951.320.881.171.321.441.151.320.931.331.051.020.881.341.041.161.15

償債能力-近10年
202120202019201820172016201520142013
負債比0.550.560.570.700.800.770.780.760.71
金融負債(百萬)87211751094383870696680669451453826
營收淨額(百萬)555453595632626170885827506452097154
利息保障倍數41.4928.0214.2510.47-1.077.319.549.4325.64
長期銀行借款占稅後淨利比0.000.040.000.000.000.000.010.010.01

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)555453595632626170885827506452097154
推銷費用(百萬)204200227235219209204256190
管理費用(百萬)207200248216166205227213239
研發費(百萬)214197202189156161149174125
推銷費用率(%)3.673.734.033.753.093.594.034.912.66
管理費用率(%)3.733.734.403.452.343.524.484.093.34
研發費用率(%)3.853.683.593.022.202.762.943.341.75

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1225175711381274138616481294143698217501456129911271824167215131253
推銷費用(百萬)6136615453554650496455495961605955
管理費用(百萬)5661494551564050546370625462595539
研發費(百萬)5455545451505347465349524958494240
推銷費用率(%)4.982.055.364.243.823.343.553.484.993.663.783.775.243.343.593.904.39
管理費用率(%)4.573.474.313.533.683.403.093.485.503.604.814.774.793.403.533.643.11
研發費用率(%)4.413.134.754.243.683.034.103.274.683.033.374.004.353.182.932.783.19

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
6143-振曜OXOOOOOXXX
20年8.30億40.5%45.69%0.0%197.59%589百萬13.76%

融資使用率
日期股價融資使用率
2022-05-24 -48.032.17%
2022-05-2349.332.28%
2022-05-2049.532.29%
2022-05-1949.532.10%
2022-05-1849.4531.94%
2022-05-1749.031.73%
2022-05-1647.8531.77%
2022-05-1348.331.11%
2022-05-1248.030.83%
2022-05-1149.5530.32%
2022-05-1050.330.16%
2022-05-0950.230.10%
2022-05-0651.829.99%
2022-05-0551.529.73%
2022-05-0450.629.23%
2022-05-0349.429.23%
2022-04-2948.029.11%
2022-04-2847.1529.05%
2022-04-2747.129.08%
2022-04-2648.3528.67%
2022-04-2547.828.48%
2022-04-2249.9528.37%
2022-04-2150.928.46%
2022-04-2050.228.51%
2022-04-1950.128.58%
2022-04-1849.028.22%
2022-04-1549.2528.19%
2022-04-1450.528.21%
2022-04-1349.728.23%
2022-04-1249.428.23%
2022-04-1148.828.26%
2022-04-0850.828.54%
2022-04-0750.728.24%
2022-04-0652.128.46%
2022-04-0152.228.58%
2022-03-3151.828.56%
2022-03-3051.928.54%
2022-03-2950.728.68%
2022-03-2850.328.77%
2022-03-2551.828.98%
2022-03-2451.728.42%
2022-03-2349.928.15%
2022-03-2249.828.53%
2022-03-2148.728.62%
2022-03-1847.828.85%
2022-03-1746.8528.88%
2022-03-1645.0529.04%
2022-03-1545.929.41%
2022-03-1447.1529.43%
2022-03-1146.829.65%
2022-03-1048.5529.85%
2022-03-0948.129.97%
2022-03-0846.530.08%
2022-03-0748.1530.42%
2022-03-0451.130.63%
2022-03-0351.030.68%
2022-03-0250.731.04%
2022-03-0151.531.24%
2022-02-2550.531.28%
2022-02-2450.531.22%
2022-02-2352.732.03%
2022-02-2252.232.01%
2022-02-2153.831.91%
2022-02-1853.731.60%
2022-02-1754.031.50%
2022-02-1652.831.05%
2022-02-1552.830.99%
2022-02-1452.230.97%
2022-02-1154.031.65%
2022-02-1055.331.78%
2022-02-0955.131.80%
2022-02-0854.332.11%
2022-02-0754.032.09%
2022-01-2651.232.41%
2022-01-2551.032.54%
2022-01-2452.932.83%
2022-01-2153.032.96%
2022-01-2055.233.54%
2022-01-1955.433.53%
2022-01-1856.033.54%
2022-01-1756.533.51%
2022-01-1455.833.55%
2022-01-1356.033.97%
2022-01-1257.234.25%
2022-01-1156.934.24%
2022-01-1057.534.51%
2022-01-0759.035.28%
2022-01-0660.535.14%
2022-01-0558.535.77%
2022-01-0460.036.94%
2022-01-0358.237.67%
2021-12-3056.938.20%
2021-12-2957.138.18%
2021-12-2857.038.57%
2021-12-2757.037.35%
2021-12-2458.737.92%
2021-12-2358.737.17%
2021-12-2259.137.24%
2021-12-2159.737.25%
2021-12-2058.937.22%
2021-12-1758.637.33%
2021-12-1659.637.68%
2021-12-1557.634.79%
2021-12-1456.035.09%
2021-12-1358.335.05%
2021-12-1057.835.48%
2021-12-0958.435.89%
2021-12-0857.735.83%
2021-12-0757.935.86%
2021-12-0656.534.88%
2021-12-0357.035.15%
2021-12-0255.035.15%
2021-12-0156.034.39%
2021-11-3056.834.36%
2021-11-2955.333.95%
2021-11-2655.634.34%
2021-11-2558.239.80%
2021-11-2459.640.75%
2021-11-2360.840.78%
2021-11-2262.044.06%
2021-11-1960.447.22%
2021-11-1858.245.54%
2021-11-1757.437.71%
2021-11-1655.137.30%
2021-11-1556.537.57%
2021-11-1254.037.42%
2021-11-1154.637.59%
2021-11-1053.738.01%
2021-11-0953.537.95%
2021-11-0852.938.11%
2021-11-0554.739.21%
2021-11-0454.139.74%
2021-11-0355.240.68%
2021-11-0255.340.66%
2021-11-0158.541.67%
2021-10-2957.042.31%
2021-10-2857.043.43%
2021-10-2754.142.93%
2021-10-2654.543.22%
2021-10-2554.842.44%
2021-10-2254.443.22%
2021-10-2151.042.37%
2021-10-2052.642.17%
2021-10-1952.842.29%
2021-10-1851.142.03%
2021-10-1551.341.98%
2021-10-1450.142.14%
2021-10-1350.942.20%
2021-10-1253.041.68%
2021-10-0853.442.53%
2021-10-0752.543.24%
2021-10-0651.342.84%
2021-10-0552.643.08%
2021-10-0450.143.62%
2021-10-0150.644.65%
2021-09-3054.746.41%
2021-09-2953.347.59%
2021-09-2858.747.45%
2021-09-2760.247.26%
2021-09-2459.947.40%
2021-09-2354.544.07%
2021-09-2253.343.27%
2021-09-1755.043.12%
2021-09-1654.543.15%
2021-09-1550.141.89%
2021-09-1449.642.08%
2021-09-1348.9542.12%
2021-09-1048.8541.73%
2021-09-0949.7541.29%
2021-09-0848.6542.09%
2021-09-0751.543.33%
2021-09-0650.044.61%
2021-09-0352.446.07%
2021-09-0253.546.65%
2021-09-0156.347.46%
2021-08-3155.846.05%
2021-08-3056.746.47%
2021-08-2753.043.56%
2021-08-2648.7542.08%
2021-08-2548.5541.13%
2021-08-2444.1539.97%
2021-08-2344.3538.74%
2021-08-2041.8538.61%
2021-08-1941.0538.51%
2021-08-1842.838.14%
2021-08-1742.138.40%
2021-08-1644.939.01%
2021-08-1344.840.65%
2021-08-1249.041.84%
2021-08-1147.9542.30%
2021-08-1052.142.15%
2021-08-0954.844.86%
2021-08-0660.046.60%
2021-08-0561.848.30%
2021-08-0465.047.81%
2021-08-0361.645.66%
2021-08-0260.046.87%
2021-07-3062.548.06%
2021-07-2965.049.27%
2021-07-2859.143.48%
2021-07-2762.145.34%
2021-07-2656.638.22%
2021-07-2351.529.55%
2021-07-2251.528.81%
2021-07-2150.828.82%
2021-07-2051.628.65%
2021-07-1952.728.62%
2021-07-1650.226.98%
2021-07-1550.127.85%
2021-07-1450.027.90%
2021-07-1349.328.05%
2021-07-1248.6528.29%
2021-07-0947.528.10%
2021-07-0848.2528.52%
2021-07-0748.328.27%
2021-07-0648.627.84%
2021-07-0547.1526.26%
2021-07-0245.0526.24%
2021-07-0144.226.19%
2021-06-3044.925.87%
2021-06-2945.5526.05%
2021-06-2845.5525.98%
2021-06-2545.1525.79%
2021-06-2444.425.93%
2021-06-2344.5525.97%
2021-06-2243.125.76%
2021-06-2143.4525.40%
2021-06-1843.2525.83%
2021-06-1743.525.56%
2021-06-1643.125.54%
2021-06-1543.225.77%
2021-06-1143.725.65%
2021-06-1045.025.60%
2021-06-0944.1525.72%
2021-06-0843.925.77%
2021-06-0744.025.78%
2021-06-0444.625.79%
2021-06-0345.7525.79%
2021-06-0245.225.79%
2021-06-0146.225.76%

振曜熱門網頁

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。