6204 艾華


股價漲跌幅
202220212020
艾華-16.0%-48.0%258.0%
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)
59.8 27.94% 76.51 87.99 47.14% 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27.8426.6725.1226.5828.7829.0926.1927.3229.2431.18
營業利益率9.047.586.008.7411.309.174.617.9211.8613.75
折舊負擔比率5.467.977.864.484.054.072.842.312.252.16
稅前淨利率51.608.478.5012.5211.5210.848.6512.6716.6815.07
股東權益報酬率47.184.283.865.086.175.874.547.7110.429.67
資產報酬率35.093.423.174.155.054.813.706.138.097.56
本業收入比17.4589.7472.0970.6798.5983.5853.8562.2071.1790.48
業外獲益比82.5510.2630.2330.671.4114.9346.1537.8028.838.57
無形資產佔淨值比0.440.310.420.090.000.000.000.000.000.00

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22.5525.5130.0230.0223.4829.3331.8028.993.7635.1724.8523.4916.8128.1530.7123.8423.38
營業利益率-0.273.8316.0810.551.139.6416.7511.34-27.0513.196.475.61-1.716.7114.058.733.85
稅前淨利率5.784.4917.11140.4824.037.6515.5513.93-18.2910.7610.628.723.2411.4917.5214.074.77
本業收入比-0.0083.3393.947.423.70120.00108.3382.35154.55123.0860.0066.67-50.0060.0079.3164.0083.33
業外獲益比100.0016.676.0692.1996.30-30.00-8.3317.65-45.45-23.0840.0033.33150.0040.0020.6940.0016.67

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)6179667588775365104127
自由現金流量(百萬)487591161294-24297-6470
稅後淨利(百萬)287323246555240668375


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)483711572639-4183617-10233027414
自由現金流量(百萬)4644251136551234310153-975735243-2458
稅後淨利(百萬)56252332391913-8111083112120-7

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)623464509603618615599648667694
營業利益(百萬)56353153705628517995
稅後淨利(百萬)287323246555240668375
EPS(完全稀釋)12.351.401.041.251.521.431.101.802.290.00
營收成長率(%)34.27-8.84-15.59-2.430.492.67-7.56-2.85-3.89N/A
營業利益成長率(%)60.0012.90-41.51-24.2925.00100.00-45.10-35.44-16.84N/A
稅後淨利成長率(%)796.880.00-30.43-16.365.7730.00-39.39-20.4810.67N/A
EPS成長率(%)782.1434.62-16.80-17.766.2930.00-38.89-21.40N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)10713819018211312815412161119139138113131166180125
營業利益(百萬)0531191122614-171698-2923165
稅後淨利(百萬)56252332391913-8111083112120-7
EPS(完全稀釋)0.230.251.0710.100.990.370.810.58-0.360.350.370.230.080.300.580.56-0.18
去年同期營收成長率(%)-5.317.8123.3850.4185.257.5610.79-12.32-46.02-9.16-16.27-23.33-9.600.000.000.00-
兩季平均(YOY)營收成長率(%)1.2515.5936.8967.8346.419.17-0.77-29.17-27.59-12.71-19.80-16.46-4.800.000.00--
去年同期EPS成長率(%)-76.77-32.4332.101641.38375.005.71118.92152.17-550.0016.67-36.21-58.93144.440.000.000.00-
兩季平均(YOY)EPS成長率(%)-54.60-0.16836.741008.19190.3562.31135.54-198.92-266.67-9.77-47.5742.7572.220.000.00--
較上季營收成長率(%)-22.46-27.374.4061.06-11.72-16.8827.2798.36-48.74-14.390.7222.12-13.74-21.08-7.7844.000.00
較上季EPS成長率(%)-8.00-76.64-89.41920.20167.57-54.3239.66261.11-202.86-5.4160.87187.50-73.33-48.283.57411.110.00

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(%)
2022/436.32-25.2-11.522019/1210.6311.17-15.52
2022/32.77-31.78-4.892019/1123.06-7.92-17.45
2022/1~2-39.3212.2812.282019/10-19.83-27.78-18.27
2021/1210.215.0834.242019/9-8.5-4.37-17.34
2021/11-18.444.6737.272019/8-13.27-20.13-18.66
2021/10-12.0914.0640.672019/735.82-20.23-18.43
2021/9-7.763.8944.212019/6-23.27-36.36-18.05
2021/8-8.8923.2152.242019/52.6-22.16-13.53
2021/77.4446.6358.712019/46.15-11.48-10.45
2021/61.844.0961.832019/3123.32-4.68-10.0
2021/515.4939.0567.582019/1~2-55.32-13.34-13.33
2021/424.3478.281.632018/12-8.37-10.89-2.43
2021/399.7495.0383.342018/11-3.47-12.08-1.75
2021/1~2-52.9876.5876.572018/106.14-9.99-0.75
2020/129.78-3.68-8.822018/9-23.59-9.470.25
2020/11-11.12-2.94-9.332018/8-13.370.871.35
2020/10-19.9334.4-9.942018/78.3512.21.42
2020/99.3834.55-13.732018/6-6.14-1.83-0.61
2020/88.4212.54-19.492018/516.6813.41-0.31
2020/75.58-9.97-24.292018/414.311.42-4.44
2020/6-1.7515.8-27.272018/3132.93-17.07-6.81
2020/548.0-9.55-35.12018/1~2-63.171.031.02
2020/436.08-37.29-43.032017/12-9.6-6.790.39
2020/3211.93-51.08-45.512017/11-1.170.881.02
2020/1~2-77.23-41.68-41.672017/106.7515.191.03

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
6.027.0-77.77
2021Q4(百萬)2020Q4(百萬)YoY(%)
6.010.0-40.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
33.024.037.5

EPS較上季
2022Q1(元)2021Q4(元)比率
0.230.25-0.079

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率8.286.386.636.726.356.536.075.875.635.35
存貨周轉率6.776.258.169.298.598.087.467.117.126.81

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.691.541.872.201.551.601.882.041.141.431.431.631.441.331.371.721.42
存貨周轉率1.221.361.631.651.331.601.961.501.081.772.482.292.082.092.452.701.84

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.320.210.200.180.190.180.180.190.220.23
金融負債(百萬)0000000000
營收淨額(百萬)623464509603618615599648667694
利息保障倍數1072.56185.46117.950.000.000.000.000.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)623464509603618615599648667694
推銷費用(百萬)23202324263135383443
管理費用(百萬)79535865636663696968
研發費(百萬)16151819192531191310
推銷費用率(%)3.694.314.523.984.215.045.845.865.106.20
管理費用率(%)12.6811.4211.3910.7810.1910.7310.5210.6510.349.80
研發費用率(%)2.573.233.543.153.074.075.182.931.951.44

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)10713819018211312815412161119139138113131166180125
推銷費用(百萬)45675555465666666
管理費用(百萬)1721182516161412111715141119161614
研發費(百萬)35344434445444555
推銷費用率(%)3.743.623.163.854.423.913.254.136.565.043.604.355.314.583.613.334.80
管理費用率(%)15.8915.229.4713.7414.1612.509.099.9218.0314.2910.7910.149.7314.509.648.8911.20
研發費用率(%)2.803.621.582.203.543.121.953.316.563.363.602.903.543.053.012.784.00

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
6204-艾華OXXOXOOXXX
20年2.31億50.03%46.71%40.09%144.16%101百萬5.24%

融資使用率
日期股價融資使用率
2022-05-24 -59.83.67%
2022-05-2360.23.69%
2022-05-2059.73.65%
2022-05-1959.73.65%
2022-05-1859.93.65%
2022-05-1759.93.74%
2022-05-1659.93.69%
2022-05-1359.93.71%
2022-05-1259.53.71%
2022-05-1159.93.74%
2022-05-1058.93.74%
2022-05-0958.53.76%
2022-05-0660.63.76%
2022-05-0561.23.77%
2022-05-0460.03.79%
2022-05-0358.63.88%
2022-04-2958.03.95%
2022-04-2857.63.86%
2022-04-2756.83.86%
2022-04-2657.63.86%
2022-04-2558.03.79%
2022-04-2258.83.67%
2022-04-2158.83.67%
2022-04-2058.83.69%
2022-04-1958.83.65%
2022-04-1858.83.67%
2022-04-1560.23.69%
2022-04-1461.03.74%
2022-04-1361.93.72%
2022-04-1263.43.48%
2022-04-1164.63.45%
2022-04-0865.53.52%
2022-04-0765.53.52%
2022-04-0665.93.50%
2022-04-0165.53.79%
2022-03-3165.43.79%
2022-03-3065.73.88%
2022-03-2966.23.90%
2022-03-2865.34.02%
2022-03-2566.04.03%
2022-03-2468.34.09%
2022-03-2372.64.21%
2022-03-2273.34.28%
2022-03-2173.54.57%
2022-03-1872.75.19%
2022-03-1772.16.06%
2022-03-1671.86.42%
2022-03-1571.56.68%
2022-03-1471.96.84%
2022-03-1170.76.79%
2022-03-1070.96.56%
2022-03-0971.26.46%
2022-03-0870.76.48%
2022-03-0772.46.77%
2022-03-0470.67.00%
2022-03-0370.07.00%
2022-03-0270.07.05%
2022-03-0169.37.00%
2022-02-2569.07.00%
2022-02-2469.06.98%
2022-02-2369.57.00%
2022-02-2269.97.00%
2022-02-2170.27.00%
2022-02-1869.67.03%
2022-02-1770.27.00%
2022-02-1669.67.00%
2022-02-1569.47.00%
2022-02-1469.87.00%
2022-02-1170.07.00%
2022-02-1070.17.01%
2022-02-0968.87.03%
2022-02-0868.67.01%
2022-02-0768.37.03%
2022-01-2667.87.01%
2022-01-2567.86.98%
2022-01-2469.26.98%
2022-01-2169.56.93%
2022-01-2069.57.01%
2022-01-1969.77.03%
2022-01-1870.06.89%
2022-01-1769.96.86%
2022-01-1470.06.86%
2022-01-1370.26.87%
2022-01-1270.06.93%
2022-01-1170.16.93%
2022-01-1070.36.94%
2022-01-0770.07.08%
2022-01-0671.17.12%
2022-01-0571.37.20%
2022-01-0471.57.10%
2022-01-0371.67.22%
2021-12-3071.97.45%
2021-12-2971.77.41%
2021-12-2871.97.58%
2021-12-2772.07.62%
2021-12-2472.17.53%
2021-12-2372.07.52%
2021-12-2271.97.48%
2021-12-2171.87.53%
2021-12-2071.97.76%
2021-12-1771.97.83%
2021-12-1671.87.81%
2021-12-1571.57.81%
2021-12-1471.57.88%
2021-12-1372.57.95%
2021-12-1073.07.88%
2021-12-0973.17.91%
2021-12-0873.27.91%
2021-12-0773.27.93%
2021-12-0673.17.91%
2021-12-0373.67.81%
2021-12-0273.47.69%
2021-12-0173.87.64%
2021-11-3074.27.81%
2021-11-2973.37.79%
2021-11-2673.57.90%
2021-11-2573.87.90%
2021-11-2473.87.83%
2021-11-2373.57.81%
2021-11-2273.67.83%
2021-11-1973.57.83%
2021-11-1873.57.64%
2021-11-1773.97.67%
2021-11-1673.47.55%
2021-11-1573.57.60%
2021-11-1274.08.09%
2021-11-1174.48.02%
2021-11-1075.08.26%
2021-11-0976.68.12%
2021-11-0876.98.54%
2021-11-0576.88.83%
2021-11-0475.48.90%
2021-11-0373.48.97%
2021-11-0274.78.87%
2021-11-0175.79.04%
2021-10-2991.99.32%
2021-10-2892.513.04%
2021-10-2794.516.31%
2021-10-2695.417.42%
2021-10-2597.616.87%
2021-10-2295.116.90%
2021-10-2191.916.59%
2021-10-2091.216.69%
2021-10-1991.116.38%
2021-10-1890.816.29%
2021-10-1591.216.21%
2021-10-1491.116.07%
2021-10-1391.015.95%
2021-10-1290.916.03%
2021-10-0890.116.21%
2021-10-0790.516.21%
2021-10-0690.116.16%
2021-10-0591.016.35%
2021-10-0490.816.33%
2021-10-0192.316.24%
2021-09-3093.916.23%
2021-09-2993.216.23%
2021-09-2893.916.21%
2021-09-2793.516.16%
2021-09-2493.716.16%
2021-09-2393.816.16%
2021-09-2293.716.12%
2021-09-1793.716.16%
2021-09-1693.916.16%
2021-09-1593.816.12%
2021-09-1493.516.16%
2021-09-1392.616.12%
2021-09-1094.216.10%
2021-09-0993.616.10%
2021-09-0892.916.03%
2021-09-0794.516.07%
2021-09-0694.416.09%
2021-09-0394.016.10%
2021-09-0294.516.55%
2021-09-0194.716.73%
2021-08-3195.216.83%
2021-08-3094.716.87%
2021-08-2794.416.66%
2021-08-2693.816.78%
2021-08-2594.116.80%
2021-08-2494.016.61%
2021-08-2393.416.59%
2021-08-2093.016.57%
2021-08-1994.316.57%
2021-08-1894.316.59%
2021-08-1794.316.61%
2021-08-1693.216.59%
2021-08-1393.216.64%
2021-08-1293.416.59%
2021-08-1192.616.74%
2021-08-1093.016.80%
2021-08-0994.416.81%
2021-08-0696.316.71%
2021-08-0598.016.71%
2021-08-0499.817.00%
2021-08-0390.817.25%
2021-08-0290.117.25%
2021-07-3090.017.25%
2021-07-2990.317.30%
2021-07-2889.017.28%
2021-07-2789.017.28%
2021-07-2690.017.25%
2021-07-2387.817.26%
2021-07-2287.317.26%
2021-07-2188.617.26%
2021-07-2090.017.26%
2021-07-1990.817.28%
2021-07-1691.517.30%
2021-07-1592.617.25%
2021-07-1492.217.30%
2021-07-1385.017.37%
2021-07-1283.817.40%
2021-07-0983.517.44%
2021-07-0882.517.51%
2021-07-0784.017.45%
2021-07-0686.817.37%
2021-07-0587.117.45%
2021-07-0287.517.42%
2021-07-0189.317.45%
2021-06-3090.417.40%
2021-06-2990.517.37%
2021-06-2891.617.49%
2021-06-2592.517.56%
2021-06-2490.817.56%
2021-06-2388.617.56%
2021-06-2291.917.63%
2021-06-2194.217.47%
2021-06-1896.417.49%
2021-06-1796.717.58%
2021-06-1696.617.54%
2021-06-1598.217.56%
2021-06-1199.317.45%
2021-06-10101.017.65%
2021-06-09101.018.51%
2021-06-08101.518.51%
2021-06-07102.018.60%
2021-06-04103.518.55%
2021-06-03104.518.51%
2021-06-02106.518.41%
2021-06-01119.517.06%

艾華熱門網頁

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。