6221 晉泰


股價漲跌幅
202220212020
晉泰-5.0%11.0%-33.0%
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)
46.6 -8.03% 42.86 49.29 5.77% 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19.7620.2822.2922.3522.2121.5019.8719.6519.2519.27
營業利益率6.727.337.136.234.943.574.352.934.084.39
折舊負擔比率0.580.520.740.540.720.780.570.540.480.44
稅前淨利率7.227.326.975.974.213.594.513.284.204.32
股東權益報酬率15.5720.9219.6416.079.788.8114.019.3312.7111.59
資產報酬率6.798.337.256.294.043.515.513.665.825.49
本業收入比92.96100.34102.12104.55117.2098.5597.0689.5597.73101.27
業外獲益比7.04-0.34-2.12-4.55-17.201.453.9210.453.41-1.27
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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21.7218.4220.7824.9316.9821.5718.5720.0321.0524.6021.9121.1921.6026.2821.4320.8220.87
營業利益率8.184.867.509.496.134.856.498.669.186.266.958.106.996.026.056.935.85
稅前淨利率9.085.968.018.876.774.497.338.149.165.776.798.087.056.015.606.755.45
本業收入比89.2582.0994.20105.8891.25109.3088.16106.90101.10108.51103.57100.00100.00102.27107.32101.89108.11
業外獲益比9.6817.915.80-7.3510.00-6.9811.84-6.90-0.00-8.51-1.79-0.000.00-0.00-7.32-1.89-8.11

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)5921854786-48-6141210-30249
自由現金流量(百萬)6338422-145-31-63-46175-51232
稅後淨利(百萬)211219176129685582537162


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-252121134-93429-71168-4-7535125119-74226-11663-87
自由現金流量(百萬)-294129145-74432-82173-24-592402384-61210-27114-97
稅後淨利(百萬)7147525260325761693842574035333426

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)3935406533792950221019212273205221031823
營業利益(百萬)2642982411841096899608680
稅後淨利(百萬)211219176129685582537162
EPS(完全稀釋)2.914.233.773.161.701.362.171.421.880.00
營收成長率(%)-3.2020.3014.5433.4815.04-15.4910.77-2.4315.36N/A
營業利益成長率(%)-11.4123.6530.9868.8160.29-31.3165.00-30.237.50N/A
稅後淨利成長率(%)-3.6524.4336.4389.7123.64-32.9354.72-25.3514.52N/A
EPS成長率(%)-31.2112.2019.3085.8825.00-37.3352.82-24.47N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)10191124865761118496410311072998820827979753740735786688
營業利益(百萬)8355657273476793925158795345445440
稅後淨利(百萬)7147525260325761693842574035333426
EPS(完全稀釋)0.990.661.011.021.180.631.121.341.530.840.941.420.990.870.840.870.66
去年同期營收成長率(%)-13.9416.60-16.10-29.0118.6417.5624.679.5032.5410.8112.5224.559.450.000.000.00-
兩季平均(YOY)營收成長率(%)1.330.25-22.55-5.1918.1021.1217.0921.0221.6811.6618.5417.004.720.000.00--
去年同期EPS成長率(%)-16.104.76-9.82-23.88-22.88-25.0019.15-5.6354.55-3.4511.9063.2250.000.000.000.00-
兩季平均(YOY)EPS成長率(%)-5.67-2.53-16.85-23.38-23.94-2.936.7624.4625.554.2237.5656.6125.000.000.00--
較上季營收成長率(%)-9.3429.9413.67-35.7322.82-6.50-3.827.4121.71-0.85-15.5330.011.760.68-6.4914.240.00
較上季EPS成長率(%)50.00-34.65-0.98-13.5687.30-43.75-16.42-12.4282.14-10.64-33.8043.4313.793.57-3.4531.820.00

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(%)
2022/4-0.9862.2-1.922019/128.735.6114.57
2022/33.2843.13-13.972019/1115.25-1.2815.53
2022/1~217.03-29.62-29.612019/10-21.839.3317.51
2021/1234.1519.2-3.232019/919.5220.8215.81
2021/1140.8227.79-5.782019/8-1.459.0915.15
2021/10-23.58-0.47-8.652019/7-12.177.0915.99
2021/912.59-10.82-9.342019/62.8511.9617.46
2021/837.94-24.16-9.132019/5-26.0913.1618.67
2021/7-33.08-10.86-6.542019/441.0947.9620.15
2021/656.45-18.26-6.022019/347.63-10.459.45
2021/5-5.47-27.98-3.072019/1~2-34.6325.7725.77
2021/4-12.62-41.132.212018/121.6237.3733.45
2021/3-34.54-40.9218.612018/1162.6861.1133.05
2021/1~2-28.0463.8563.852018/10-32.18-18.730.37
2020/1243.8237.1620.282018/97.913.536.83
2020/119.663.718.632018/8-3.2643.542.82
2020/10-31.528.9820.112018/7-8.1735.4942.73
2020/9-4.2424.4621.162018/63.9649.5244.01
2020/862.1355.3620.72018/5-3.3742.4442.85
2020/7-38.63-5.5716.222018/4-14.6189.1542.96
2020/637.8435.1519.522018/379.38122.1730.68
2020/5-22.720.8516.272018/1~2-15.85-2.29-2.29
2020/4-12.32-3.5420.172017/1219.18-5.6815.07
2020/339.9255.2232.52017/11-17.91-6.3217.76
2020/1~218.7919.2419.242017/10-13.660.4820.73

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
93.080.016.25
2021Q4(百萬)2020Q4(百萬)YoY(%)
67.043.055.813
2021Q3(百萬)2020Q3(百萬)YoY(%)
69.076.0-9.210

EPS較上季
2022Q1(元)2021Q4(元)比率
0.990.660.4999

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.388.266.705.955.304.805.194.746.385.91
存貨周轉率3.023.553.012.882.793.364.563.624.233.45

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.452.091.781.682.421.861.761.691.851.581.291.601.421.221.141.401.45
存貨周轉率0.540.850.730.681.080.790.890.910.880.810.820.810.620.620.710.810.75

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.570.580.650.650.610.660.610.650.610.51
金融負債(百萬)484588613763552652430323335164
營收淨額(百萬)3935406533792950221019212273205221031823
利息保障倍數42.3643.0320.8416.169.6011.6119.0416.2718.6213.78
長期銀行借款占稅後淨利比0.920.970.761.200.340.490.380.700.970.60

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3935406533792950221019212273205221031823
推銷費用(百萬)420428429397317282286270257223
管理費用(百萬)77826764545051464535
研發費(百萬)1412108101216271713
推銷費用率(%)10.6710.5312.7013.4614.3414.6812.5813.1612.2212.23
管理費用率(%)1.962.021.982.172.442.602.242.242.141.92
研發費用率(%)0.360.300.300.270.450.620.701.320.810.71

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)10191124865761118496410311072998820827979753740735786688
推銷費用(百萬)11012996979713310694951329810791126959284
管理費用(百萬)2021171919281617201418181618161515
研發費(百萬)34343433343222222
推銷費用率(%)10.7911.4811.1012.758.1913.8010.288.779.5216.1011.8510.9312.0817.0312.9311.7012.21
管理費用率(%)1.961.871.972.501.602.901.551.592.001.712.181.842.122.432.181.912.18
研發費用率(%)0.290.360.350.530.250.410.290.280.300.490.360.200.270.270.270.250.29

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
6221-晉泰OXOXOOXXXX
19年7.16億18.16%64.22%0.0%127.23%-90百萬17.92%

融資使用率
日期股價融資使用率
2022-05-24 -46.614.30%
2022-05-2346.314.32%
2022-05-2047.1514.32%
2022-05-1946.0514.32%
2022-05-1846.814.32%
2022-05-1746.814.32%
2022-05-1347.214.32%
2022-05-1147.014.32%
2022-05-1047.314.32%
2022-05-0647.1514.33%
2022-05-0547.014.34%
2022-05-0446.414.34%
2022-05-0346.0514.34%
2022-04-2945.8514.34%
2022-04-2846.1514.35%
2022-04-2746.014.34%
2022-04-2647.014.34%
2022-04-2547.614.34%
2022-04-2248.8514.33%
2022-04-2148.7514.40%
2022-04-2048.914.38%
2022-04-1948.914.36%
2022-04-1848.914.35%
2022-04-1548.914.35%
2022-04-1448.714.35%
2022-04-1349.014.36%
2022-04-1248.7514.36%
2022-04-1149.014.36%
2022-04-0848.9514.36%
2022-04-0748.5514.36%
2022-04-0649.0514.38%
2022-04-0149.0514.38%
2022-03-3149.0514.41%
2022-03-3049.0514.41%
2022-03-2949.114.41%
2022-03-2849.014.38%
2022-03-2548.8514.36%
2022-03-2448.814.36%
2022-03-2348.714.36%
2022-03-2248.7514.36%
2022-03-2148.614.36%
2022-03-1848.6514.36%
2022-03-1748.0514.36%
2022-03-1647.814.36%
2022-03-1548.014.34%
2022-03-1448.314.33%
2022-03-1148.314.33%
2022-03-1048.2514.33%
2022-03-0948.2514.31%
2022-03-0848.214.16%
2022-03-0748.514.10%
2022-03-0448.714.06%
2022-03-0348.3514.04%
2022-03-0248.6514.04%
2022-03-0148.514.04%
2022-02-2548.6514.03%
2022-02-2448.814.00%
2022-02-2348.714.00%
2022-02-2248.7514.00%
2022-02-2149.013.99%
2022-02-1849.013.99%
2022-02-1749.013.99%
2022-02-1649.013.98%
2022-02-1549.0514.02%
2022-02-1449.3514.02%
2022-02-1149.514.03%
2022-02-1049.5513.99%
2022-02-0949.513.99%
2022-02-0849.813.99%
2022-02-0749.5513.99%
2022-01-2649.0513.99%
2022-01-2549.1513.90%
2022-01-2449.1513.88%
2022-01-2149.0513.85%
2022-01-2049.213.80%
2022-01-1949.313.77%
2022-01-1849.513.73%
2022-01-1749.6513.74%
2022-01-1449.313.70%
2022-01-1349.313.60%
2022-01-1249.2513.54%
2022-01-1149.413.55%
2022-01-1049.313.51%
2022-01-0749.2513.45%
2022-01-0649.213.32%
2022-01-0549.513.32%
2022-01-0449.1513.34%
2022-01-0349.2513.34%
2021-12-3049.313.29%
2021-12-2949.313.29%
2021-12-2849.313.28%
2021-12-2749.2513.28%
2021-12-2449.5513.28%
2021-12-2349.7513.28%
2021-12-2249.713.28%
2021-12-2149.5513.32%
2021-12-2049.613.32%
2021-12-1749.6513.32%
2021-12-1649.7513.33%
2021-12-1550.313.26%
2021-12-1450.218.57%
2021-12-1351.518.50%
2021-12-1051.518.51%
2021-12-0950.018.83%
2021-12-0850.318.91%
2021-12-0749.4518.96%
2021-12-0649.618.96%
2021-12-0350.018.99%
2021-12-0250.419.03%
2021-12-0150.319.03%
2021-11-3050.419.03%
2021-11-2950.419.03%
2021-11-2650.619.03%
2021-11-2551.019.08%
2021-11-2451.119.08%
2021-11-2350.719.08%
2021-11-2251.119.08%
2021-11-1951.018.80%
2021-11-1851.218.71%
2021-11-1751.118.73%
2021-11-1651.318.81%
2021-11-1551.618.75%
2021-11-1252.018.77%
2021-11-1151.518.78%
2021-11-1050.018.69%
2021-11-0970.518.55%
2021-11-0868.918.37%
2021-11-0570.618.07%
2021-11-0470.518.15%
2021-11-0370.718.10%
2021-11-0270.517.98%
2021-11-0170.517.79%
2021-10-2970.817.78%
2021-10-2869.717.97%
2021-10-2766.918.76%
2021-10-2666.518.76%
2021-10-2566.618.48%
2021-10-2266.618.43%
2021-10-2166.718.43%
2021-10-2066.518.44%
2021-10-1966.818.55%
2021-10-1866.518.50%
2021-10-1566.718.47%
2021-10-1466.718.91%
2021-10-1366.618.87%
2021-10-1266.918.74%
2021-10-0867.018.61%
2021-10-0766.918.61%
2021-10-0665.519.45%
2021-10-0567.019.51%
2021-10-0466.919.39%
2021-10-0166.919.19%
2021-09-3067.218.84%
2021-09-2966.820.19%
2021-09-2866.320.11%
2021-09-2766.020.00%
2021-09-2465.319.85%
2021-09-2364.519.85%
2021-09-2264.519.73%
2021-09-1764.919.73%
2021-09-1664.519.70%
2021-09-1564.719.71%
2021-09-1464.319.70%
2021-09-1364.219.70%
2021-09-1064.619.69%
2021-09-0963.719.69%
2021-09-0863.719.69%
2021-09-0765.519.70%
2021-09-0665.519.71%
2021-09-0366.919.71%
2021-09-0266.819.67%
2021-09-0167.721.59%
2021-08-3165.021.29%
2021-08-3064.321.15%
2021-08-2761.322.83%
2021-08-2660.922.82%
2021-08-2559.122.82%
2021-08-2458.522.80%
2021-08-2359.522.79%
2021-08-2057.522.79%
2021-08-1957.522.79%
2021-08-1858.522.86%
2021-08-1758.522.81%
2021-08-1658.422.81%
2021-08-1359.122.84%
2021-08-1259.222.84%
2021-08-1158.522.84%
2021-08-1059.623.02%
2021-08-0962.923.22%
2021-08-0663.423.40%
2021-08-0563.923.40%
2021-08-0464.323.44%
2021-08-0364.323.58%
2021-08-0264.623.58%
2021-07-3063.523.58%
2021-07-2964.023.58%
2021-07-2863.923.57%
2021-07-2765.923.61%
2021-07-2666.923.58%
2021-07-2367.223.52%
2021-07-2267.323.52%
2021-07-2166.523.51%
2021-07-2067.823.65%
2021-07-1967.223.75%
2021-07-1669.223.82%
2021-07-1569.223.85%
2021-07-1469.123.84%
2021-07-1369.223.80%
2021-07-1271.324.09%
2021-07-0972.224.03%
2021-07-0873.224.20%
2021-07-0772.624.21%
2021-07-0672.324.27%
2021-07-0572.424.34%
2021-07-0271.824.35%
2021-07-0172.324.35%
2021-06-3072.024.15%
2021-06-2972.223.33%
2021-06-2872.823.40%
2021-06-2571.423.44%
2021-06-2471.823.45%
2021-06-2371.423.51%
2021-06-2271.223.65%
2021-06-2171.323.66%
2021-06-1871.523.69%
2021-06-1770.923.68%
2021-06-1671.123.69%
2021-06-1571.823.76%
2021-06-1170.623.80%
2021-06-1068.723.84%
2021-06-0970.123.93%
2021-06-0870.523.93%
2021-06-0770.224.16%
2021-06-0470.524.17%
2021-06-0371.024.26%
2021-06-0270.624.27%
2021-06-0170.624.59%
2021-05-3170.624.64%
2021-05-2871.424.67%
2021-05-2772.424.61%

晉泰熱門網頁

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。