6151 晉倫


股價漲跌幅
202220212020
晉倫-21.0%53.0%17.0%
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)
29.4 6.6% 31.34 36.04 22.59% 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21.7920.0515.7515.4215.8720.8720.0515.3116.09
營業利益率11.248.084.875.755.839.448.774.545.26
折舊負擔比率1.873.173.703.183.053.222.782.802.76
稅前淨利率11.648.845.305.606.999.728.974.585.51
股東權益報酬率21.8012.448.018.5511.9714.4414.987.9910.08
資產報酬率12.937.835.014.916.678.408.334.405.40
本業收入比96.5091.7292.13102.8083.7097.2497.7098.9294.92
業外獲益比3.508.287.87-2.8016.302.762.301.084.24
無形資產佔淨值比0.000.120.220.060.000.000.000.000.00

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20.2720.7720.6124.3421.0519.5621.5921.1617.6218.2615.9814.6113.8017.3015.0014.8614.86
營業利益率9.039.749.5313.8711.318.099.189.065.636.245.954.182.746.864.775.775.70
稅前淨利率9.5110.3910.0514.4311.219.189.769.376.626.886.194.353.456.934.335.425.78
本業收入比95.5693.5594.6495.92100.0089.1392.3197.3786.3693.3396.3094.4476.92100.00110.53107.14100.00
業外獲益比4.446.455.364.08-1.4110.875.132.6313.6410.003.705.5623.080.00-10.53-7.140.00

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)17825572-63112158340148262
自由現金流量(百萬)34-44539-1074512918854215
稅後淨利(百萬)22311773811161431457285


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)241512947-14634851-1381311321501592525-65-48
自由現金流量(百萬)4-1109-31-45432150-1601081311501502315-78-66
稅後淨利(百萬)3452437453352927262722151023162417

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)245916411675191619351866194220382135
營業利益(百萬)2761338211011317617092112
稅後淨利(百萬)22311773811161431457285
EPS(完全稀釋)4.012.091.321.452.102.582.601.291.64
營收成長率(%)49.85-2.03-12.58-0.983.70-3.91-4.71-4.54N/A
營業利益成長率(%)107.5262.20-25.45-2.65-35.803.5384.78-17.86N/A
稅後淨利成長率(%)90.6060.27-9.88-30.17-18.88-1.38101.39-15.29N/A
EPS成長率(%)91.8758.33-8.97-30.95-18.60-0.77101.55-21.34N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)473595554680631504395404338441443418372416446512543
營業利益(百萬)4358539471413637192826171029213031
稅後淨利(百萬)3452437453352927262722151023162417
EPS(完全稀釋)0.620.950.781.350.960.630.520.490.470.480.390.270.190.420.300.430.31
去年同期營收成長率(%)-25.0418.0640.2568.3286.6914.29-10.84-3.35-9.146.01-0.67-18.36-31.490.000.000.00-
去年同期營業利益成長率(%)-39.4441.4647.22154.05273.6846.4338.46117.6590.00-3.4523.81-43.33-67.740.000.000.00-
去年同期稅後淨利成長率(%)-35.8548.5748.28174.07103.8529.6331.8280.00160.0017.3937.50-37.50-41.180.000.000.00-
去年同期EPS成長率(%)-35.4250.7950.00175.51104.2631.2533.3381.48147.3714.2930.00-37.21-38.710.000.000.00-
較上季營收成長率(%)-20.507.40-18.537.7725.2027.59-2.2319.53-23.36-0.455.9812.37-10.58-6.73-12.89-5.710.00
較上季營業利益成長率(%)-25.869.43-43.6232.3973.1713.89-2.7094.74-32.147.6952.9470.00-65.5238.10-30.00-3.230.00
較上季稅後淨利成長率(%)-34.6220.93-41.8939.6251.4320.697.413.85-3.7022.7346.6750.00-56.5243.75-33.3341.180.00
較上季EPS成長率(%)-34.7421.79-42.2240.6352.3821.156.124.26-2.0823.0844.4442.11-54.7640.00-30.2338.710.00

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(%)
2022/4-17.17-43.27-30.542019/12-16.910.02-12.6
2022/329.25-31.34-25.332019/113.047.88-13.52
2022/1~2-12.99-21.18-21.182019/104.879.58-15.43
2021/125.336.0249.872019/90.448.71-17.76
2021/114.5423.4155.822019/8-4.94-12.11-20.35
2021/101.5728.0259.862019/711.553.59-21.49
2021/9-5.2830.1164.02019/6-1.58-22.47-25.0
2021/814.7449.8968.872019/5-1.69-13.04-25.51
2021/7-4.1240.871.752019/4-4.13-18.01-28.29
2021/6-26.4443.8276.832019/346.74-30.79-31.55
2021/5-6.166.6983.462019/1~2-19.03-32.05-32.05
2021/40.2593.9688.642018/12-10.38-31.59-0.86
2021/377.5199.5186.542018/114.66-19.052.5
2021/1~2-36.3678.5478.532018/104.04-11.614.99
2020/1222.650.02-1.962018/9-18.8-22.966.86
2020/118.441.66-6.372018/812.052.5111.08
2020/103.23-3.4-7.282018/7-16.52-9.6412.38
2020/99.12-1.86-7.762018/610.3827.7816.35
2020/87.79-9.67-8.552018/5-7.311.5714.29
2020/7-2.06-20.34-8.382018/4-19.08-0.4614.91
2020/6-14.75-9.27-6.072018/356.9921.7320.83
2020/59.254.74-5.42018/1~2-30.3320.2720.26
2020/43.11-5.74-8.142017/126.0313.633.57
2020/329.98-12.38-9.052017/1114.294.02.57
2020/1~2-9.43-6.88-6.872017/10-9.3-4.732.41

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
45.071.0-36.61
2021Q4(百萬)2020Q4(百萬)YoY(%)
62.046.034.782
2021Q3(百萬)2020Q3(百萬)YoY(%)
56.039.043.589

EPS較上季
2022Q1(元)2021Q4(元)比率
0.620.95-0.347

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率3.963.233.353.272.932.983.223.313.69
存貨周轉率6.345.223.893.554.614.774.534.775.01

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q2
應收帳款周轉率0.720.930.810.941.051.010.810.820.710.890.820.79
存貨周轉率1.121.481.241.381.521.651.621.691.381.791.721.17

償債能力-近10年
202120202019201820172016201520142013
負債比0.420.410.350.470.490.430.430.490.51
金融負債(百萬)21312234485362205284474467
營收淨額(百萬)245916411675191619351866194220382135
利息保障倍數97.4173.9615.1510.9426.1440.6327.4411.0513.33
長期銀行借款占稅後淨利比0.000.000.000.000.000.080.782.332.33

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)245916411675191619351866194220382135
推銷費用(百萬)937067758294107111102
管理費用(百萬)806154516280757392
研發費(百萬)876463585039373537
推銷費用率(%)3.784.274.003.914.245.045.515.454.78
管理費用率(%)3.253.723.222.663.204.293.863.584.31
研發費用率(%)3.543.903.763.032.582.091.911.721.73

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)473595554680631504395404338441443418372416446512543
推銷費用(百萬)1924212324201817151817161516192020
管理費用(百萬)1719192320171615131714131113121215
研發費(百萬)1723222517191616131815161515151415
推銷費用率(%)4.024.033.793.383.803.974.564.214.444.083.843.834.033.854.263.913.68
管理費用率(%)3.593.193.433.383.173.374.053.713.853.853.163.112.963.122.692.342.76
研發費用率(%)3.593.873.973.682.693.774.053.963.854.083.393.834.033.613.362.732.76

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
6151-晉倫OXOOOXOXXX
20年5.53億39.92%39.51%0.0%5.79%215百萬12.44%

融資使用率
日期股價融資使用率
2022-05-19 -29.41.54%
2022-05-1829.61.54%
2022-05-1729.51.56%
2022-05-1629.41.55%
2022-05-1329.31.55%
2022-05-1229.11.56%
2022-05-1129.71.80%
2022-05-1029.951.91%
2022-05-0930.51.94%
2022-05-0631.551.96%
2022-05-0531.851.95%
2022-05-0432.051.93%
2022-05-0331.951.93%
2022-04-2932.21.93%
2022-04-2831.751.94%
2022-04-2731.551.94%
2022-04-2632.51.95%
2022-04-2532.71.93%
2022-04-2233.62.00%
2022-04-2134.01.99%
2022-04-2034.42.03%
2022-04-1934.52.03%
2022-04-1834.52.20%
2022-04-1535.12.19%
2022-04-1435.352.22%
2022-04-1334.952.25%
2022-04-1234.32.26%
2022-04-1134.92.31%
2022-04-0836.22.42%
2022-04-0736.452.43%
2022-04-0636.82.45%
2022-04-0136.852.64%
2022-03-3136.72.64%
2022-03-3037.02.69%
2022-03-2937.22.85%
2022-03-2837.352.85%
2022-03-2537.452.82%
2022-03-2437.452.81%
2022-03-2337.552.85%
2022-03-2237.62.84%
2022-03-2137.72.87%
2022-03-1837.83.09%
2022-03-1737.73.08%
2022-03-1637.53.19%
2022-03-1537.83.21%
2022-03-1437.853.19%
2022-03-1137.63.24%
2022-03-1037.33.37%
2022-03-0937.03.39%
2022-03-0836.53.44%
2022-03-0736.93.46%
2022-03-0437.053.46%
2022-03-0337.13.46%
2022-03-0237.053.47%
2022-03-0137.03.47%
2022-02-2536.853.53%
2022-02-2436.653.61%
2022-02-2336.953.59%
2022-02-2236.73.58%
2022-02-2136.953.60%
2022-02-1837.03.62%
2022-02-1736.653.62%
2022-02-1636.73.63%
2022-02-1536.63.66%
2022-02-1436.33.68%
2022-02-1136.653.68%
2022-02-1037.553.69%
2022-02-0937.13.69%
2022-02-0836.553.66%
2022-02-0736.43.67%
2022-01-2636.23.66%
2022-01-2536.153.74%
2022-01-2436.84.00%
2022-01-2137.04.21%
2022-01-2037.554.26%
2022-01-1937.754.42%
2022-01-1837.854.43%
2022-01-1738.254.41%
2022-01-1437.754.36%
2022-01-1337.94.36%
2022-01-1237.84.38%
2022-01-1138.54.23%
2022-01-1037.453.88%
2022-01-0736.93.87%
2022-01-0637.153.89%
2022-01-0537.03.96%
2022-01-0437.23.94%
2022-01-0337.253.85%
2021-12-3037.03.93%
2021-12-2937.54.02%
2021-12-2837.254.02%
2021-12-2737.354.06%
2021-12-2437.54.13%
2021-12-2337.754.13%
2021-12-2237.954.16%
2021-12-2137.94.13%
2021-12-2037.454.28%
2021-12-1737.34.28%
2021-12-1636.854.15%
2021-12-1536.854.16%
2021-12-1436.94.15%
2021-12-1337.54.23%
2021-12-1038.854.19%
2021-12-0938.754.15%
2021-12-0838.154.22%
2021-12-0737.954.18%
2021-12-0638.054.29%
2021-12-0338.14.29%
2021-12-0238.054.29%
2021-12-0138.154.37%
2021-11-3038.054.30%
2021-11-2938.054.26%
2021-11-2638.254.24%
2021-11-2538.954.44%
2021-11-2438.04.61%
2021-11-2336.954.42%
2021-11-2236.854.41%
2021-11-1936.74.41%
2021-11-1837.04.43%
2021-11-1737.44.42%
2021-11-1637.154.42%
2021-11-1537.34.29%
2021-11-1237.14.21%
2021-11-1137.054.27%
2021-11-1035.854.21%
2021-11-0935.254.37%
2021-11-0834.94.25%
2021-11-0535.054.28%
2021-11-0435.054.31%
2021-11-0335.04.34%
2021-11-0234.74.35%
2021-11-0135.34.33%
2021-10-2935.34.33%
2021-10-2835.254.33%
2021-10-2735.254.33%
2021-10-2634.84.45%
2021-10-2534.14.45%
2021-10-2233.84.67%
2021-10-2134.24.66%
2021-10-2034.154.65%
2021-10-1934.74.90%
2021-10-1834.64.92%
2021-10-1534.54.93%
2021-10-1434.44.93%
2021-10-1334.04.94%
2021-10-1235.055.03%
2021-10-0836.45.01%
2021-10-0735.855.01%
2021-10-0635.955.00%
2021-10-0535.85.01%
2021-10-0435.45.01%
2021-10-0136.05.07%
2021-09-3037.05.16%
2021-09-2937.255.13%
2021-09-2837.555.13%
2021-09-2737.45.24%
2021-09-2437.555.24%
2021-09-2337.455.23%
2021-09-2237.45.20%
2021-09-1737.35.27%
2021-09-1637.155.27%
2021-09-1537.155.27%
2021-09-1437.35.26%
2021-09-1337.25.29%
2021-09-1037.65.47%
2021-09-0936.855.58%
2021-09-0835.75.65%
2021-09-0735.855.65%
2021-09-0636.55.65%
2021-09-0336.755.70%
2021-09-0236.655.74%
2021-09-0136.95.73%
2021-08-3135.955.76%
2021-08-3035.855.75%
2021-08-2735.85.81%
2021-08-2635.75.81%
2021-08-2535.25.78%
2021-08-2434.65.94%
2021-08-2334.75.96%
2021-08-2033.85.83%
2021-08-1933.655.83%
2021-08-1834.955.86%
2021-08-1735.157.24%
2021-08-1635.757.40%
2021-08-1336.57.42%
2021-08-1236.67.51%
2021-08-1136.57.98%
2021-08-1037.47.95%
2021-08-0938.958.07%
2021-08-0639.08.05%
2021-08-0538.88.07%
2021-08-0438.58.07%
2021-08-0338.78.04%
2021-08-0240.58.04%
2021-07-3039.98.04%
2021-07-2939.97.91%
2021-07-2839.47.88%
2021-07-2739.957.98%
2021-07-2640.257.91%
2021-07-2340.87.75%
2021-07-2240.657.60%
2021-07-2140.07.64%
2021-07-2040.257.61%
2021-07-1941.17.66%
2021-07-1641.257.60%
2021-07-1541.07.70%
2021-07-1440.47.90%
2021-07-1340.27.98%
2021-07-1241.68.33%
2021-07-0941.958.82%
2021-07-0844.99.15%
2021-07-0743.3511.00%
2021-07-0644.513.17%
2021-07-0545.3513.23%
2021-07-0242.913.02%
2021-07-0143.4513.00%
2021-06-3043.7512.76%
2021-06-2944.211.93%
2021-06-2842.610.34%
2021-06-2541.810.53%
2021-06-2441.910.61%
2021-06-2341.510.74%
2021-06-2241.1510.61%
2021-06-2140.910.54%
2021-06-1842.010.50%
2021-06-1743.2510.46%
2021-06-1641.710.42%
2021-06-1542.010.55%
2021-06-1142.5510.79%
2021-06-1042.3510.22%
2021-06-0942.5510.43%
2021-06-0845.210.06%
2021-06-0745.610.15%
2021-06-0445.8510.43%
2021-06-0346.510.18%
2021-06-0243.79.05%
2021-06-0145.059.47%
2021-05-3141.89.56%
2021-05-2841.559.58%
2021-05-2741.49.64%

晉倫熱門網頁

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。