6147 頎邦


股價漲跌幅
202220212020
頎邦3.0%-1.0%2.0%
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)
69.1 2.89% 71.1 81.77 18.34% 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
202120202019201820172016201520142013
營業毛利率32.3228.1933.2028.6524.3224.1622.3424.0924.13
營業利益率25.4621.7026.4920.8317.3016.0515.1116.9717.11
折舊負擔比率12.9115.0514.9913.4014.0914.9816.5416.6315.37
稅前淨利率27.4319.9825.7219.0415.4015.4715.9519.5620.59
股東權益報酬率16.6511.8614.2110.109.288.498.6611.3512.81
資產報酬率12.728.8610.387.306.795.965.757.258.30
本業收入比92.81108.65102.95109.37112.33103.7194.7286.7683.10
業外獲益比7.19-8.63-2.97-9.37-12.33-3.715.3213.2116.93
無形資產佔淨值比9.4711.8312.5312.760.000.000.000.000.00

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33.4233.7333.2632.8029.3029.2430.3125.3827.3332.7035.4332.3732.0633.9832.5123.3821.81
營業利益率25.7826.5926.0926.4622.5023.0123.7818.5320.9226.0028.6625.7525.3026.5823.8215.5914.55
稅前淨利率31.6829.8229.4826.3923.8319.7622.8015.1221.7421.0028.3027.2026.4416.3624.6423.1210.52
本業收入比81.4189.1588.50100.2794.38116.52104.33122.5696.29123.82101.2394.6195.71162.5696.7267.45138.27
業外獲益比18.5910.8511.50-0.275.62-16.43-4.33-22.563.80-23.82-1.235.324.37-62.443.3632.55-38.27

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)795461748535612648594070618953785890
自由現金流量(百萬)3041-269332413552176621229121302544
稅後淨利(百萬)613736614090451522541992206425502501


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)2475331414422253944426272653118631931450134125511899147413131440
自由現金流量(百萬)17862177536456-128-27162311-7172545124-587132642562-488-983
稅後淨利(百萬)1724169017861442121910161015698931911120010049756812710748375

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)270822227520419187251842817256168631768315811
營業利益(百萬)689448355408390031882769254830012705
稅後淨利(百萬)613736614090451522541992206425502501
EPS(完全稀釋)8.825.526.176.813.433.033.143.894.05
營收成長率(%)21.589.099.051.616.792.33-4.6411.84N/A
營業利益成長率(%)42.59-10.6038.6722.3315.138.67-15.0910.94N/A
稅後淨利成長率(%)67.63-10.49-9.41100.3113.15-3.49-19.061.96N/A
EPS成長率(%)59.78-10.53-9.4098.5413.20-3.50-19.28-3.95N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)67456586710669716419616057735015532752565449504346715307531442533851
營業利益(百萬)17391751185418441444141813739291115136715611298118214111266663560
稅後淨利(百萬)1724169017861442121910161015698931911120010049756812710748375
EPS(完全稀釋)2.332.482.662.151.811.561.551.071.431.401.841.541.501.054.171.150.58
去年同期營收成長率(%)5.086.9223.0939.0020.5017.205.95-0.5614.04-0.962.5418.5821.290.000.000.00-
去年同期營業利益成長率(%)20.4323.4835.0398.4929.513.73-12.04-28.43-5.67-3.1223.3095.78111.070.000.000.00-
去年同期稅後淨利成長率(%)41.4366.3475.96106.5930.9311.53-15.42-30.48-4.5133.77-55.7234.22160.000.000.000.00-
去年同期EPS成長率(%)28.7358.9771.61100.9326.5711.43-15.76-30.52-4.6733.33-55.8833.91158.620.000.000.00-
較上季營收成長率(%)2.41-7.321.948.604.206.7015.11-5.861.35-3.548.057.96-11.98-0.1324.9510.440.00
較上季營業利益成長率(%)-0.69-5.560.5427.701.833.2847.79-16.68-18.43-12.4320.269.81-16.2311.4590.9518.390.00
較上季稅後淨利成長率(%)2.01-5.3823.8618.2919.980.1045.42-25.032.20-24.0819.522.9743.17-74.87262.3099.470.00
較上季EPS成長率(%)-6.05-6.7723.7218.7816.030.6544.86-25.172.14-23.9119.482.6742.86-74.82262.6198.280.00

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(%)
2022/4-5.52-0.673.572019/1211.956.289.04
2022/315.416.625.072019/11-4.44-4.759.33
2022/1~2-9.44.244.242019/10-3.6-4.2810.94
2021/127.148.3221.572019/90.5-0.5113.0
2021/111.087.5422.972019/8-3.23-0.5515.11
2021/10-8.964.7824.672019/70.099.0417.99
2021/9-2.816.5327.182019/64.915.4119.87
2021/81.8225.8828.72019/523.6626.7320.97
2021/70.4927.3229.142019/4-8.7713.5619.4
2021/60.1540.429.462019/315.6418.4121.3
2021/53.2845.5427.352019/1~2-22.922.8222.82
2021/41.4131.5323.192018/120.3226.5716.39
2021/39.222.820.492018/11-3.9620.4115.43
2021/1~2-3.4719.2919.292018/100.1820.2914.89
2020/126.3714.59.082018/90.4622.6514.19
2020/11-1.5120.58.542018/86.0924.5412.98
2020/101.2316.927.372018/75.9421.2511.08
2020/94.9911.326.272018/615.1916.139.16
2020/82.986.565.592018/510.8118.237.56
2020/710.820.125.442018/4-4.876.054.98
2020/63.81-9.556.462018/319.796.074.64
2020/5-6.65-8.6110.232018/1~2-22.73-8.863.9
2020/4-5.3121.0715.682017/12-5.19-4.626.78
2020/37.6316.6514.032017/11-2.620.867.97
2020/1~2-6.1712.7212.712017/100.054.088.8

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
2136.01530.039.607
2021Q4(百萬)2020Q4(百萬)YoY(%)
1964.01217.061.380
2021Q3(百萬)2020Q3(百萬)YoY(%)
2095.01316.059.194

EPS較上季
2022Q1(元)2021Q4(元)比率
2.332.48-0.060

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.955.084.193.684.084.193.963.963.74
存貨周轉率13.2013.3414.9214.8913.9014.1313.6511.669.97

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.041.031.131.191.231.281.251.131.241.171.101.040.910.991.141.060.93
存貨周轉率2.982.862.952.843.033.343.082.713.083.183.193.583.994.884.943.973.13

償債能力-近10年
202120202019201820172016201520142013
負債比0.230.260.260.300.280.290.370.400.41
金融負債(百萬)550145254475442651225947105631217912480
營收淨額(百萬)270822227520419187251842817256168631768315811
利息保障倍數155.11100.9480.0857.0442.4822.7714.1115.8323.24
長期銀行借款占稅後淨利比0.520.870.730.590.981.871.741.892.73

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)270822227520419187251842817256168631768315811
推銷費用(百萬)172157152156137128120133130
管理費用(百萬)1026762726869750904712735618
研發費(百萬)660526494440408367387390363
推銷費用率(%)0.640.700.740.830.740.740.710.750.82
管理費用率(%)3.793.423.564.644.075.244.224.163.91
研發費用率(%)2.442.362.422.352.212.132.292.212.30

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)67456586710669716419616057735015532752565449504346715307531442533851
推銷費用(百萬)5642464144424036393939383649383732
管理費用(百萬)282251285243246199200182181190198175164223310176160
研發費(百萬)17717717815814714213712512212413212111712111311888
推銷費用率(%)0.830.640.650.590.690.680.690.720.730.740.720.750.770.920.720.870.83
管理費用率(%)4.183.814.013.493.833.233.463.633.403.613.633.473.514.205.834.144.15
研發費用率(%)2.622.692.502.272.292.312.372.492.292.362.422.402.502.282.132.772.29

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
6147-頎邦OOOOXOOXXO
20年73.87億29.04%22.87%63.49%94.19%9484百萬16.44%

融資使用率
日期股價融資使用率
2022-05-19 -69.15.56%
2022-05-1869.65.57%
2022-05-1769.15.66%
2022-05-1667.85.78%
2022-05-1367.65.89%
2022-05-1266.85.91%
2022-05-1168.05.97%
2022-05-1068.26.06%
2022-05-0967.56.12%
2022-05-0668.36.19%
2022-05-0568.16.16%
2022-05-0467.46.12%
2022-05-0367.36.22%
2022-04-2967.16.29%
2022-04-2867.56.31%
2022-04-2766.26.27%
2022-04-2667.16.31%
2022-04-2567.56.32%
2022-04-2268.96.34%
2022-04-2168.76.35%
2022-04-2068.46.39%
2022-04-1968.66.38%
2022-04-1868.76.38%
2022-04-1567.26.35%
2022-04-1466.96.23%
2022-04-1367.06.15%
2022-04-1266.46.09%
2022-04-1166.56.10%
2022-04-0867.56.10%
2022-04-0767.26.07%
2022-04-0668.66.19%
2022-04-0169.46.16%
2022-03-3169.16.23%
2022-03-3069.46.21%
2022-03-2969.76.21%
2022-03-2870.16.23%
2022-03-2570.66.32%
2022-03-2471.56.31%
2022-03-2371.26.37%
2022-03-2271.96.25%
2022-03-2171.36.24%
2022-03-1871.86.23%
2022-03-1770.96.35%
2022-03-1669.16.34%
2022-03-1569.56.39%
2022-03-1471.06.52%
2022-03-1171.36.52%
2022-03-1071.26.67%
2022-03-0971.66.78%
2022-03-0868.96.38%
2022-03-0769.16.32%
2022-03-0471.16.55%
2022-03-0372.66.75%
2022-03-0270.96.62%
2022-03-0171.06.66%
2022-02-2568.96.84%
2022-02-2466.86.74%
2022-02-2368.77.08%
2022-02-2268.36.94%
2022-02-2169.56.97%
2022-02-1868.97.00%
2022-02-1768.86.98%
2022-02-1668.07.04%
2022-02-1567.97.04%
2022-02-1468.17.05%
2022-02-1169.37.17%
2022-02-1069.77.40%
2022-02-0969.07.46%
2022-02-0868.97.51%
2022-02-0767.87.53%
2022-01-2667.97.64%
2022-01-2568.07.72%
2022-01-2468.78.01%
2022-01-2169.08.30%
2022-01-2070.08.42%
2022-01-1969.18.30%
2022-01-1870.08.43%
2022-01-1769.88.03%
2022-01-1468.27.75%
2022-01-1369.07.82%
2022-01-1268.07.71%
2022-01-1167.97.77%
2022-01-1067.27.82%
2022-01-0766.47.81%
2022-01-0666.97.90%
2022-01-0566.58.00%
2022-01-0466.58.03%
2022-01-0366.88.08%
2021-12-3066.78.20%
2021-12-2966.48.12%
2021-12-2866.98.06%
2021-12-2767.17.88%
2021-12-2466.17.89%
2021-12-2366.07.72%
2021-12-2265.57.75%
2021-12-2165.47.73%
2021-12-2064.97.71%
2021-12-1765.17.84%
2021-12-1666.37.64%
2021-12-1565.37.70%
2021-12-1465.77.71%
2021-12-1366.77.84%
2021-12-1066.97.82%
2021-12-0966.37.94%
2021-12-0866.88.03%
2021-12-0767.17.88%
2021-12-0667.57.86%
2021-12-0367.67.81%
2021-12-0267.87.80%
2021-12-0167.97.80%
2021-11-3067.07.93%
2021-11-2966.67.80%
2021-11-2666.27.85%
2021-11-2567.27.92%
2021-11-2467.38.75%
2021-11-2367.69.10%
2021-11-2268.38.98%
2021-11-1967.38.86%
2021-11-1867.29.13%
2021-11-1766.98.68%
2021-11-1666.88.38%
2021-11-1568.28.26%
2021-11-1266.78.01%
2021-11-1164.98.30%
2021-11-1066.09.23%
2021-11-0966.09.23%
2021-11-0865.99.26%
2021-11-0565.89.37%
2021-11-0465.29.35%
2021-11-0365.29.37%
2021-11-0263.69.45%
2021-11-0165.19.34%
2021-10-2964.39.41%
2021-10-2865.29.26%
2021-10-2764.58.80%
2021-10-2663.28.71%
2021-10-2563.18.49%
2021-10-2263.48.42%
2021-10-2162.08.44%
2021-10-2062.58.40%
2021-10-1962.68.39%
2021-10-1861.68.37%
2021-10-1562.18.42%
2021-10-1461.18.32%
2021-10-1361.08.46%
2021-10-1262.08.91%
2021-10-0863.39.48%
2021-10-0765.99.20%
2021-10-0664.69.07%
2021-10-0565.49.17%
2021-10-0465.09.24%
2021-10-0167.39.51%
2021-09-3067.59.60%
2021-09-2967.29.67%
2021-09-2870.19.52%
2021-09-2770.89.57%
2021-09-2471.49.60%
2021-09-2371.09.81%
2021-09-2270.59.80%
2021-09-1771.69.94%
2021-09-1671.89.96%
2021-09-1571.810.21%
2021-09-1472.710.18%
2021-09-1373.710.05%
2021-09-1074.510.04%
2021-09-0973.510.48%
2021-09-0873.310.43%
2021-09-0774.410.53%
2021-09-0678.011.05%
2021-09-0381.18.91%
2021-09-0279.48.82%
2021-09-0180.48.33%
2021-08-3177.16.43%
2021-08-3077.06.73%
2021-08-2775.86.43%
2021-08-2673.76.37%
2021-08-2572.56.13%
2021-08-2473.66.09%
2021-08-2374.56.26%
2021-08-2073.26.15%
2021-08-1973.16.27%
2021-08-1875.06.34%
2021-08-1773.66.20%
2021-08-1673.96.34%
2021-08-1373.66.63%
2021-08-1277.76.83%
2021-08-1176.16.90%
2021-08-1077.66.86%
2021-08-0978.47.68%
2021-08-0680.97.87%
2021-08-0580.27.93%
2021-08-0479.37.19%
2021-08-0376.06.85%
2021-08-0275.37.08%
2021-07-3075.07.27%
2021-07-2972.78.03%
2021-07-2871.48.06%
2021-07-2773.37.95%
2021-07-2672.98.08%
2021-07-2372.17.94%
2021-07-2271.47.86%
2021-07-2169.77.84%
2021-07-2074.37.38%
2021-07-1976.77.91%
2021-07-1677.77.93%
2021-07-1577.27.75%
2021-07-1474.45.04%
2021-07-1373.95.09%
2021-07-1274.75.28%
2021-07-0972.95.25%
2021-07-0873.85.33%
2021-07-0773.15.34%
2021-07-0673.35.35%
2021-07-0572.55.50%
2021-07-0271.55.46%
2021-07-0171.15.50%
2021-06-3072.05.49%
2021-06-2971.95.68%
2021-06-2872.85.63%
2021-06-2570.25.16%
2021-06-2470.05.01%
2021-06-2369.64.99%
2021-06-2269.64.98%
2021-06-2169.15.09%
2021-06-1869.05.11%
2021-06-1770.65.16%
2021-06-1670.05.19%
2021-06-1570.25.18%
2021-06-1170.35.23%
2021-06-1070.55.18%
2021-06-0969.25.15%
2021-06-0870.85.14%
2021-06-0768.45.12%
2021-06-0468.45.17%
2021-06-0368.35.21%
2021-06-0268.25.22%
2021-06-0168.25.22%
2021-05-3168.35.24%
2021-05-2868.25.20%
2021-05-2766.05.28%

頎邦熱門網頁

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。