6203 海韻電


股價漲跌幅
202220212020
海韻電-34.0%6.0%7.0%
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)
57.1 5.55% 60.27 69.31 21.38% 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29.7331.7031.6330.1628.4630.7826.5627.4425.48
營業利益率20.2422.5817.0315.8911.1215.1011.0215.5813.32
折舊負擔比率0.740.801.340.710.980.710.690.470.54
稅前淨利率19.2019.8216.5817.777.4814.5313.8216.5414.01
股東權益報酬率31.8631.5517.5319.527.1313.5613.0323.4319.95
資產報酬率18.1718.4812.1713.264.849.719.3915.9912.65
本業收入比105.50114.01102.6989.33148.46103.6779.6794.1395.21
業外獲益比-5.40-13.88-2.6910.67-48.46-4.0820.335.874.79
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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28.1026.7328.8631.7930.9230.1133.1730.0134.9532.5031.9130.9030.9830.2630.9931.1628.04
營業利益率15.2912.7219.6124.0323.1821.6524.4321.0723.5817.7518.9316.3014.3212.9516.3718.8714.16
稅前淨利率27.9611.4119.2421.2923.4717.6420.6819.4323.5010.8018.0619.5918.5112.9418.2127.798.81
本業收入比54.75112.10102.07112.8598.71122.65117.97108.09100.68164.62105.3182.8877.11100.0089.6967.86161.22
業外獲益比45.25-11.29-2.07-12.851.29-22.65-17.97-8.67-0.68-64.62-4.4217.1222.89-0.0010.3132.14-61.22

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)-130721601-38114278675-4244
自由現金流量(百萬)-484648606185-334159920-56266
稅後淨利(百萬)753611296301105201197351276


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)29139-20514224928432465189156121135-77-17814374
自由現金流量(百萬)288-292-23693-5045115279210189170121127-79-5924677
稅後淨利(百萬)14110718422423718018713111453888767497715619

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)501738922242226617351684174625762386
營業利益(百萬)1016879382360193254192401318
稅後淨利(百萬)753611296301105201197351276
EPS(完全稀釋)8.707.613.673.731.302.492.454.363.42
營收成長率(%)28.9173.60-1.0630.613.03-3.55-32.227.96N/A
營業利益成長率(%)15.59130.106.1186.53-24.0232.29-52.1226.10N/A
稅後淨利成長率(%)23.24106.42-1.66186.67-47.762.03-43.8727.17N/A
EPS成長率(%)14.32107.36-1.61186.92-47.791.63-43.8127.49N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)640109012581352131813241048889631604627564447474531704557
營業利益(百萬)981392473253052872561871491071199264618713379
稅後淨利(百萬)14110718422423718018713111453888767497715619
EPS(完全稀釋)1.761.342.292.812.972.252.341.631.420.661.101.090.840.610.961.950.24
去年同期營收成長率(%)-51.44-17.6720.0452.08108.87119.2167.1557.6241.1627.4318.08-19.89-19.750.000.000.00-
去年同期營業利益成長率(%)-67.87-51.57-3.5273.80104.70168.22115.13103.26132.8175.4136.78-30.83-18.990.000.000.00-
去年同期稅後淨利成長率(%)-40.51-40.56-1.6070.99107.89239.62112.5050.5770.158.1614.29-44.23252.630.000.000.00-
去年同期EPS成長率(%)-40.74-40.44-2.1472.39109.15240.91112.7349.5469.058.2014.58-44.10250.000.000.000.00-
較上季營收成長率(%)-41.28-13.35-6.952.58-0.4526.3417.8940.894.47-3.6711.1726.17-5.70-10.73-24.5726.390.00
較上季營業利益成長率(%)-29.50-43.72-24.006.566.2712.1136.9025.5039.25-10.0829.3543.754.92-29.89-34.5968.350.00
較上季稅後淨利成長率(%)31.78-41.85-17.86-5.4931.67-3.7442.7514.91115.09-39.771.1529.8536.73-36.36-50.64721.050.00
較上季EPS成長率(%)31.34-41.48-18.51-5.3932.00-3.8543.5614.79115.15-40.000.9229.7637.70-36.46-50.77712.500.00

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(%)
2022/419.59-47.25-50.522019/12-5.7760.45-0.28
2022/340.68-54.32-51.592019/110.079.38-3.76
2022/1~2-56.53-50.33-50.332019/10-11.7929.07-5.04
2021/12-23.02-33.9329.762019/913.851.79-8.12
2021/1111.83.4538.792019/89.0813.53-13.82
2021/105.59-15.0543.52019/710.44-1.19-17.27
2021/9-15.93-8.2253.442019/6-13.33-14.73-19.73
2021/8-16.1113.4364.232019/53.76-26.43-20.69
2021/728.3291.4774.512019/49.15-16.28-18.71
2021/6-27.7520.9271.682019/394.32-4.5-19.71
2021/524.180.9984.832019/1~2-50.34-27.2-27.19
2021/43.5539.4486.042018/12-35.76-32.6330.51
2021/328.97129.12108.942018/1118.0912.1537.9
2021/1~2-43.9100.75100.742018/103.73-12.7641.06
2020/1220.54145.8772.342018/9-14.8812.4849.37
2020/11-8.292.265.332018/8-5.069.5954.19
2020/1014.08109.5262.312018/7-4.6832.2262.52
2020/93.9161.9956.332018/6-25.2230.9568.43
2020/841.5877.4155.382018/518.08133.878.18
2020/7-18.9536.6851.572018/424.576.4464.71
2020/68.1386.2754.372018/325.757.3960.34
2020/5-4.3849.2947.822018/1~2-35.7861.8461.83
2020/470.1562.0247.362017/126.9321.962.54
2020/3-0.613.9441.082017/11-8.148.310.66
2020/1~2-30.9165.0365.032017/1033.7543.54-0.19

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
179.0309.0-42.07
2021Q4(百萬)2020Q4(百萬)YoY(%)
124.0234.0-47.00
2021Q3(百萬)2020Q3(百萬)YoY(%)
242.0217.011.520

EPS較上季
2022Q1(元)2021Q4(元)比率
1.761.340.3134

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.996.386.026.745.594.964.305.614.87
存貨周轉率3.203.172.122.492.592.602.262.913.23

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.400.470.340.280.360.290.280.280.35
金融負債(百萬)000020000020
營收淨額(百萬)501738922242226617351684174625762386
利息保障倍數175.21224.2897.68290.94113.19527.20510.32849.88853.65
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)501738922242226617351684174625762386
推銷費用(百萬)275176180162151130138155133
管理費用(百萬)12211285978988899899
研發費(百萬)796764656146455358
推銷費用率(%)5.484.528.037.158.707.727.906.025.57
管理費用率(%)2.432.883.794.285.135.235.103.804.15
研發費用率(%)1.571.722.852.873.522.732.582.062.43

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)640109012581352131813241048889631604627564447474531704557
推銷費用(百萬)41109615055634436346143423450373837
管理費用(百萬)2623363429313126231223242521212925
研發費(百萬)1520192118181717151517171516171714
推銷費用率(%)6.4110.004.853.704.174.764.204.055.3910.106.867.457.6110.556.975.406.64
管理費用率(%)4.062.112.862.512.202.342.962.923.651.993.674.265.594.433.954.124.49
研發費用率(%)2.341.831.511.551.371.361.621.912.382.482.713.013.363.383.202.412.51

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
6203-海韻電OXOOXOOXXX
20年8.00億24.99%38.69%12.08%172.50%139百萬21.24%

融資使用率
日期股價融資使用率
2022-05-19 -57.16.98%
2022-05-1856.56.59%
2022-05-1753.16.39%
2022-05-1652.66.40%
2022-05-1352.26.43%
2022-05-1251.06.46%
2022-05-1152.16.46%
2022-05-1052.36.50%
2022-05-0952.06.55%
2022-05-0653.86.52%
2022-05-0554.96.52%
2022-05-0453.86.55%
2022-05-0353.86.62%
2022-04-2954.36.63%
2022-04-2854.16.59%
2022-04-2752.96.78%
2022-04-2654.46.87%
2022-04-2554.66.95%
2022-04-2256.87.05%
2022-04-2157.57.13%
2022-04-2057.37.23%
2022-04-1957.27.28%
2022-04-1857.07.46%
2022-04-1556.47.50%
2022-04-1457.67.50%
2022-04-1356.87.63%
2022-04-1254.77.86%
2022-04-1154.38.07%
2022-04-0857.38.27%
2022-04-0758.67.99%
2022-04-0660.08.52%
2022-04-0161.38.41%
2022-03-3161.98.57%
2022-03-3062.78.55%
2022-03-2961.98.48%
2022-03-2862.28.47%
2022-03-2562.88.47%
2022-03-2463.08.58%
2022-03-2364.38.80%
2022-03-2268.08.76%
2022-03-2166.58.72%
2022-03-1867.08.60%
2022-03-1768.18.71%
2022-03-1664.210.02%
2022-03-1562.59.26%
2022-03-1462.49.09%
2022-03-1163.28.62%
2022-03-1068.78.04%
2022-03-0967.08.10%
2022-03-0867.08.12%
2022-03-0768.58.16%
2022-03-0470.08.19%
2022-03-0371.08.18%
2022-03-0271.28.23%
2022-03-0171.68.34%
2022-02-2570.68.31%
2022-02-2469.68.29%
2022-02-2371.38.52%
2022-02-2271.88.52%
2022-02-2172.08.67%
2022-02-1871.38.78%
2022-02-1771.79.03%
2022-02-1671.69.04%
2022-02-1571.39.02%
2022-02-1471.48.95%
2022-02-1176.19.01%
2022-02-1077.19.18%
2022-02-0977.09.31%
2022-02-0876.89.40%
2022-02-0776.19.40%
2022-01-2675.59.42%
2022-01-2574.59.71%
2022-01-2474.29.71%
2022-01-2174.29.70%
2022-01-2076.09.65%
2022-01-1975.29.96%
2022-01-1874.59.98%
2022-01-1773.99.98%
2022-01-1474.09.98%
2022-01-1374.810.02%
2022-01-1275.410.21%
2022-01-1176.210.27%
2022-01-1083.410.38%
2022-01-0783.911.51%
2022-01-0685.311.57%
2022-01-0586.311.61%
2022-01-0487.011.45%
2022-01-0386.211.52%
2021-12-3085.511.51%
2021-12-2985.011.55%
2021-12-2884.711.52%
2021-12-2784.411.50%
2021-12-2484.011.50%
2021-12-2384.411.53%
2021-12-2284.811.54%
2021-12-2183.011.54%
2021-12-2082.411.57%
2021-12-1783.411.69%
2021-12-1684.711.76%
2021-12-1582.811.60%
2021-12-1481.711.65%
2021-12-1383.211.83%
2021-12-1083.211.80%
2021-12-0983.211.83%
2021-12-0883.811.85%
2021-12-0784.511.82%
2021-12-0684.011.77%
2021-12-0384.011.75%
2021-12-0283.011.73%
2021-12-0184.611.79%
2021-11-3083.511.73%
2021-11-2981.811.74%
2021-11-2683.911.88%
2021-11-2587.011.97%
2021-11-2485.011.91%
2021-11-2383.611.77%
2021-11-2285.111.78%
2021-11-1982.511.79%
2021-11-1882.011.78%
2021-11-1783.011.77%
2021-11-1683.211.68%
2021-11-1584.711.66%
2021-11-1281.011.59%
2021-11-1180.811.58%
2021-11-1080.111.57%
2021-11-0981.711.75%
2021-11-0882.111.59%
2021-11-0583.111.58%
2021-11-0481.511.61%
2021-11-0381.511.62%
2021-11-0280.511.74%
2021-11-0181.011.83%
2021-10-2979.511.68%
2021-10-2880.711.72%
2021-10-2779.111.51%
2021-10-2678.211.51%
2021-10-2579.411.52%
2021-10-2279.811.52%
2021-10-2176.011.27%
2021-10-2074.611.16%
2021-10-1973.911.19%
2021-10-1872.511.21%
2021-10-1573.311.18%
2021-10-1473.011.25%
2021-10-1371.011.27%
2021-10-1273.311.64%
2021-10-0880.911.93%
2021-10-0782.011.91%
2021-10-0678.811.93%
2021-10-0578.511.99%
2021-10-0476.812.23%
2021-10-0180.112.42%
2021-09-3082.812.60%
2021-09-2983.313.10%
2021-09-2886.013.22%
2021-09-2787.913.22%
2021-09-2488.213.22%
2021-09-2387.813.17%
2021-09-2286.913.12%
2021-09-1788.513.11%
2021-09-1687.112.98%
2021-09-1587.212.69%
2021-09-1487.412.43%
2021-09-1385.812.08%
2021-09-1088.412.35%
2021-09-0992.711.93%
2021-09-0890.611.95%
2021-09-0793.012.00%
2021-09-0694.111.96%
2021-09-0397.511.95%
2021-09-0297.611.93%
2021-09-0197.411.96%
2021-08-3196.211.97%
2021-08-3096.711.98%
2021-08-2797.211.90%
2021-08-2698.011.96%
2021-08-2598.611.95%
2021-08-2495.812.00%
2021-08-2394.811.95%
2021-08-2090.812.18%
2021-08-1991.612.16%
2021-08-1894.712.21%
2021-08-1792.312.49%
2021-08-1695.512.43%
2021-08-1395.512.72%
2021-08-1297.012.97%
2021-08-1197.613.00%
2021-08-1098.513.02%
2021-08-0999.112.96%
2021-08-06101.013.06%
2021-08-05104.512.97%
2021-08-04103.512.99%
2021-08-03104.013.05%
2021-08-02102.513.05%
2021-07-30102.513.35%
2021-07-29103.513.30%
2021-07-28102.013.20%
2021-07-27103.013.51%
2021-07-26105.513.58%
2021-07-23104.013.67%
2021-07-22104.013.70%
2021-07-21101.513.72%
2021-07-20101.015.08%
2021-07-19103.015.13%
2021-07-16102.015.15%
2021-07-15100.515.27%
2021-07-14100.015.32%
2021-07-13101.015.37%
2021-07-12105.516.03%
2021-07-09117.017.63%
2021-07-08115.018.10%
2021-07-07115.518.23%
2021-07-06114.018.13%
2021-07-05119.519.42%
2021-07-02109.517.61%
2021-07-01109.517.66%
2021-06-30113.017.23%
2021-06-29106.517.10%
2021-06-28110.016.82%
2021-06-25106.517.06%
2021-06-24106.516.94%
2021-06-23107.516.75%
2021-06-22106.516.12%
2021-06-21107.016.39%
2021-06-18111.516.76%
2021-06-17113.016.36%
2021-06-16111.516.13%
2021-06-15111.516.16%
2021-06-11111.515.85%
2021-06-10111.515.53%
2021-06-09106.514.21%
2021-06-08105.014.28%
2021-06-07105.014.27%
2021-06-04106.513.88%
2021-06-03105.513.89%
2021-06-02103.514.02%
2021-06-01107.513.88%
2021-05-31106.013.80%
2021-05-28104.513.75%
2021-05-27104.013.63%

海韻電熱門網頁

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。