6190 萬泰科


股價漲跌幅
202220212020
萬泰科-9.0%130.0%17.0%
0050-14.69%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)
37.95 11.81% 42.43 48.79 28.56% 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
2021202020192018201720162015201420132012
營業毛利率14.3715.4416.0615.2213.2113.309.178.226.757.34
營業利益率4.775.125.575.484.484.280.410.06-0.960.48
折舊負擔比率1.762.442.632.212.783.273.312.723.002.73
稅前淨利率4.894.914.816.034.644.11-1.12-0.46-2.05-2.94
股東權益報酬率12.238.908.5212.018.708.64-3.68-2.39-6.18-8.88
資產報酬率5.504.544.886.424.814.78-0.69-0.04-1.95-2.94
本業收入比97.29104.26115.6890.7697.01104.32-35.56-10.5347.25-16.55
業外獲益比2.44-4.26-15.689.243.48-4.32135.56115.7952.75116.55
無形資產佔淨值比2.653.884.664.860.000.000.000.000.000.00

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15.9516.3014.9613.0912.9314.6015.9216.0515.3815.5515.4417.3115.8815.1114.7715.8515.14
營業利益率4.753.675.205.664.494.586.484.085.131.296.337.796.434.895.306.505.22
稅前淨利率6.154.614.795.744.344.486.692.985.050.174.986.607.014.884.467.107.84
本業收入比77.4679.12108.7098.25104.17101.6796.47137.93101.64750.00127.42118.0792.13100.00119.3091.2167.39
業外獲益比22.5419.78-8.701.75-4.17-1.673.53-37.93-1.64-650.00-27.42-18.077.87-0.00-19.308.7933.70

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)-452152154401-66254424-8294225
自由現金流量(百萬)-778-38-59399-363159494-40919659
稅後淨利(百萬)225138147190122120-31-21-86-155


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-232115-134-327-106-91-13132125-46106-69162689876158
自由現金流量(百萬)-31339-235-405-177-156-467787-9863-11186759479150
稅後淨利(百萬)865851734243501431-632596336336159

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)7538479049115019434539463993423044274943
營業利益(百萬)359245273275195169162-4324
稅後淨利(百萬)225138147190122120-31-21-86-155
EPS(完全稀釋)1.421.031.061.400.900.90-0.26-0.18-0.71-1.26
營收成長率(%)57.37-2.46-2.1515.5110.11-1.18-5.60-4.45-10.44N/A
營業利益成長率(%)46.53-10.26-0.7341.0315.38956.25700.00N/AN/AN/A
稅後淨利成長率(%)63.04-6.12-22.6355.741.67487.10N/AN/AN/AN/A
EPS成長率(%)37.86-2.83-24.2955.560.00N/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)2310196919191985166513401270970120911351247126012691283128012781179
營業利益(百萬)1107210011275618240621579988263688362
稅後淨利(百萬)865851734243501431-632596336336159
EPS(完全稀釋)0.570.440.390.560.310.320.380.100.23-0.050.230.420.450.270.250.450.44
去年同期營收成長率(%)38.7446.9451.10104.6437.7218.061.84-23.02-4.73-11.54-2.58-1.417.630.000.000.00-
兩季平均(YOY)營收成長率(%)42.8449.0277.8771.1827.899.95-10.59-13.88-8.13-7.06-2.003.113.810.000.00--
去年同期EPS成長率(%)83.8737.502.63460.0034.78740.0065.22-76.19-48.89-118.52-8.00-6.672.270.000.000.00-
兩季平均(YOY)EPS成長率(%)60.6920.07231.31247.39387.39402.61-5.48-62.54-83.70-63.26-7.33-2.201.140.000.00--
較上季營收成長率(%)17.322.61-3.3219.2224.255.5130.93-19.776.52-8.98-1.03-0.71-1.090.230.168.400.00
較上季EPS成長率(%)29.5512.82-30.3680.65-3.13-15.79280.00-56.52560.00-121.74-45.24-6.6766.678.00-44.442.270.00

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(%)
2022/47.7249.8640.952019/12-6.76-13.59-2.28
2022/327.7329.8937.72019/11-0.07-4.36-1.23
2022/1~2-15.7942.7142.72019/102.97-15.41-0.92
2021/12-13.3734.1156.942019/9-6.7-5.940.9
2021/118.3753.6159.352019/8-2.53-8.611.75
2021/107.146.3760.042019/74.62-7.833.4
2021/9-1.9637.1661.822019/6-6.56-1.695.56
2021/8-10.1244.8465.512019/51.83-2.227.07
2021/72.3282.369.02019/4-10.9115.219.75
2021/60.85121.9766.672019/342.2515.488.02
2021/511.17145.6157.62019/1~2-24.813.923.92
2021/4-6.6259.3542.432018/123.1917.7115.94
2021/341.1941.8737.112018/11-11.612.9115.78
2021/1~2-16.7234.2334.222018/1014.523.3617.23
2020/12-0.7824.32-2.132018/9-9.3512.3716.5
2020/113.2616.82-4.282018/8-1.6916.9117.04
2020/100.3613.05-6.32018/711.5935.0517.06
2020/93.5215.98-8.352018/6-7.0719.9514.14
2020/813.124.52-11.142018/519.9930.4713.0
2020/724.59-9.93-13.342018/4-10.79.728.79
2020/611.59-24.36-13.912018/338.220.778.5
2020/5-27.87-36.67-11.912018/1~2-34.0213.2813.28
2020/4-16.87-10.59-5.552017/12-9.786.510.39
2020/320.18-4.19-3.842017/115.9416.2210.75
2020/1~22.02-3.63-3.632017/104.3121.4310.17

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
142.072.097.222
2021Q4(百萬)2020Q4(百萬)YoY(%)
91.060.051.666
2021Q3(百萬)2020Q3(百萬)YoY(%)
92.085.08.2352

EPS較上季
2022Q1(元)2021Q4(元)比率
0.570.440.2954

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.834.104.474.454.033.883.703.823.843.85
存貨周轉率4.273.644.184.834.985.115.476.026.586.43

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.141.041.031.211.221.101.180.921.081.021.081.101.141.151.131.171.07
存貨周轉率1.020.961.031.241.181.031.120.851.010.941.011.031.111.141.151.131.14

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.620.590.510.510.560.530.540.570.530.57
金融負債(百萬)238917821363128315191213994149913371605
營收淨額(百萬)7538479049115019434539463993423044274943
利息保障倍數8.838.717.548.496.276.24-0.110.57-1.50-2.23
長期銀行借款占稅後淨利比0.121.710.200.290.270.210.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)7538479049115019434539463993423044274943
推銷費用(百萬)407223224197129132141128116118
管理費用(百萬)276228243282225197184183201192
研發費(百萬)39302629252725352530
推銷費用率(%)5.404.664.563.932.973.353.533.032.622.39
管理費用率(%)3.664.764.955.625.184.994.614.334.543.88
研發費用率(%)0.520.630.530.580.580.680.630.830.560.61

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)2310196919191985166513401270970120911351247126012691283128012781179
推銷費用(百萬)1391291198970516552554760595718566063
管理費用(百萬)1041106050568151425491455255113585457
研發費(百萬)1114898977766779865
推銷費用率(%)6.026.556.204.484.203.815.125.364.554.144.814.684.491.404.384.695.34
管理費用率(%)4.505.593.132.523.366.044.024.334.478.023.614.134.338.814.534.234.83
研發費用率(%)0.480.710.420.450.480.670.550.720.580.530.480.560.550.700.620.470.42

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
6190-萬泰科OOXXXXXXOO
24年15.91億79.41%61.9%32.11%35.53%-578百萬15.88%

融資使用率
日期股價融資使用率
2022-05-23 -37.9523.39%
2022-05-2037.023.49%
2022-05-1937.2523.92%
2022-05-1837.824.13%
2022-05-1737.9524.16%
2022-05-1637.024.12%
2022-05-1337.5523.95%
2022-05-1235.023.68%
2022-05-1136.724.15%
2022-05-1037.023.93%
2022-05-0935.4523.89%
2022-05-0635.423.24%
2022-05-0535.923.33%
2022-05-0435.223.48%
2022-05-0335.1523.60%
2022-04-2934.823.57%
2022-04-2834.923.45%
2022-04-2734.323.89%
2022-04-2635.824.59%
2022-04-2536.4524.67%
2022-04-2238.5525.64%
2022-04-2138.5525.75%
2022-04-2037.8525.83%
2022-04-1938.9528.02%
2022-04-1839.027.54%
2022-04-1540.0527.23%
2022-04-1440.2527.83%
2022-04-1338.822.83%
2022-04-1237.422.19%
2022-04-1138.122.27%
2022-04-0838.521.92%
2022-04-0737.621.34%
2022-04-0638.6521.28%
2022-04-0138.821.35%
2022-03-3137.7521.54%
2022-03-3038.922.31%
2022-03-2939.0522.50%
2022-03-2838.822.55%
2022-03-2538.923.17%
2022-03-2436.421.58%
2022-03-2335.721.38%
2022-03-2235.9521.09%
2022-03-2134.620.41%
2022-03-1834.520.62%
2022-03-1734.120.75%
2022-03-1632.920.68%
2022-03-1532.7520.83%
2022-03-1434.220.72%
2022-03-1134.120.72%
2022-03-1034.620.73%
2022-03-0933.4521.07%
2022-03-0832.321.13%
2022-03-0733.2521.71%
2022-03-0435.522.08%
2022-03-0335.921.92%
2022-03-0236.121.93%
2022-03-0136.8521.59%
2022-02-2534.121.51%
2022-02-2433.521.74%
2022-02-2335.922.48%
2022-02-2235.2522.66%
2022-02-2137.2523.73%
2022-02-1837.3524.20%
2022-02-1737.824.60%
2022-02-1637.723.58%
2022-02-1537.723.52%
2022-02-1437.2524.64%
2022-02-1137.824.69%
2022-02-1037.1522.50%
2022-02-0937.2521.50%
2022-02-0836.9521.69%
2022-02-0736.122.48%
2022-01-2632.8521.62%
2022-01-2531.922.27%
2022-01-2433.521.62%
2022-01-2132.9522.45%
2022-01-2035.1523.34%
2022-01-1934.722.82%
2022-01-1835.3523.69%
2022-01-1735.9523.52%
2022-01-1435.3523.41%
2022-01-1336.723.53%
2022-01-1235.9523.71%
2022-01-1136.023.77%
2022-01-1037.3525.74%
2022-01-0737.926.27%
2022-01-0638.8529.46%
2022-01-0539.429.70%
2022-01-0441.432.91%
2022-01-0341.832.35%
2021-12-3041.8532.97%
2021-12-2943.135.36%
2021-12-2841.0533.86%
2021-12-2741.034.33%
2021-12-2442.435.44%
2021-12-2342.936.37%
2021-12-2240.231.64%
2021-12-2140.530.86%
2021-12-2039.2530.57%
2021-12-1739.7529.99%
2021-12-1642.337.27%
2021-12-1542.534.47%
2021-12-1443.333.79%
2021-12-1343.128.93%
2021-12-1039.231.74%
2021-12-0939.029.13%
2021-12-0840.3528.12%
2021-12-0736.726.23%
2021-12-0633.427.51%
2021-12-0334.027.82%
2021-12-0234.026.64%
2021-12-0137.1529.03%
2021-11-3037.4529.17%
2021-11-2936.831.97%
2021-11-2634.4529.89%
2021-11-2531.3525.29%
2021-11-2432.825.78%
2021-11-2332.7524.92%
2021-11-2229.822.32%
2021-11-1927.116.54%
2021-11-1826.3516.16%
2021-11-1726.616.30%
2021-11-1627.1516.69%
2021-11-1526.815.66%
2021-11-1227.016.21%
2021-11-1128.616.91%
2021-11-1028.6515.36%
2021-11-0927.7512.95%
2021-11-0827.413.62%
2021-11-0526.914.60%
2021-11-0426.214.57%
2021-11-0325.2511.47%
2021-11-0223.110.69%
2021-11-0123.010.66%
2021-10-2922.9510.51%
2021-10-2823.010.45%
2021-10-2723.510.59%
2021-10-2622.410.14%
2021-10-2522.610.66%
2021-10-2222.710.60%
2021-10-2122.9510.57%
2021-10-2023.010.64%
2021-10-1922.8510.77%
2021-10-1822.7510.73%
2021-10-1522.9510.69%
2021-10-1423.010.77%
2021-10-1323.1510.97%
2021-10-1223.310.95%
2021-10-0824.111.36%
2021-10-0723.8510.75%
2021-10-0623.2510.99%
2021-10-0524.311.38%
2021-10-0424.411.56%
2021-10-0124.9511.64%
2021-09-3024.3510.26%
2021-09-2924.010.36%
2021-09-2824.29.82%
2021-09-2723.39.38%
2021-09-2423.29.40%
2021-09-2323.19.43%
2021-09-2223.59.38%
2021-09-1724.59.41%
2021-09-1624.39.42%
2021-09-1524.29.48%
2021-09-1424.659.56%
2021-09-1323.959.47%
2021-09-1023.359.56%
2021-09-0923.39.53%
2021-09-0823.09.53%
2021-09-0723.759.64%
2021-09-0624.259.71%
2021-09-0324.959.89%
2021-09-0224.69.99%
2021-09-0124.9510.09%
2021-08-3124.810.39%
2021-08-3024.510.41%
2021-08-2724.5510.45%
2021-08-2624.0510.94%
2021-08-2524.611.85%
2021-08-2423.812.21%
2021-08-2324.0512.38%
2021-08-2023.3512.41%
2021-08-1923.012.65%
2021-08-1823.512.58%
2021-08-1722.4512.68%
2021-08-1623.012.88%
2021-08-1324.4514.40%
2021-08-1224.614.42%
2021-08-1124.014.04%
2021-08-1024.914.04%
2021-08-0925.514.24%
2021-08-0626.214.53%
2021-08-0526.714.88%
2021-08-0426.614.66%
2021-08-0325.7513.93%
2021-08-0225.213.99%
2021-07-3025.614.04%
2021-07-2925.613.70%
2021-07-2825.2513.75%
2021-07-2725.815.06%
2021-07-2626.815.92%
2021-07-2327.315.94%
2021-07-2225.3516.16%
2021-07-2125.9518.05%
2021-07-2026.7519.14%
2021-07-1927.519.25%
2021-07-1627.419.66%
2021-07-1527.7519.79%
2021-07-1427.9519.87%
2021-07-1327.6519.69%
2021-07-1229.920.49%
2021-07-0929.219.54%
2021-07-0827.0517.90%
2021-07-0727.218.88%
2021-07-0626.518.67%
2021-07-0526.819.26%
2021-07-0226.919.57%
2021-07-0127.620.67%
2021-06-3028.420.01%
2021-06-2927.418.10%
2021-06-2826.317.07%
2021-06-2525.4516.03%
2021-06-2424.314.49%
2021-06-2323.7514.72%
2021-06-2223.7514.70%
2021-06-2123.814.39%
2021-06-1824.814.33%
2021-06-1725.1515.17%
2021-06-1624.115.00%
2021-06-1524.414.77%
2021-06-1124.714.78%
2021-06-1024.814.62%
2021-06-0925.415.13%
2021-06-0826.0514.76%
2021-06-0726.716.11%
2021-06-0424.514.77%
2021-06-0325.0514.82%
2021-06-0225.0514.56%
2021-06-0125.514.91%
2021-05-3125.315.13%

萬泰科熱門網頁

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。