6231 系微


股價漲跌幅
202220212020
系微8.0%-24.0%0.0%
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)
90.2 9.79% 99.03 113.88 26.25% 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81.2481.5684.5283.3682.5582.5482.7779.0482.78
營業利益率22.6818.1511.869.037.14-6.174.191.944.27
折舊負擔比率4.004.424.380.350.250.420.721.041.58
稅前淨利率22.8117.6212.219.856.49-4.876.492.364.25
股東權益報酬率28.0721.2112.9510.185.94-5.716.283.154.01
資產報酬率18.6413.938.847.424.35-4.064.142.072.48
本業收入比99.33103.0297.4491.67109.80125.7164.8185.00100.00
業外獲益比0.67-3.022.568.33-9.80-25.7135.1920.00-0.00
無形資產佔淨值比2.554.708.5814.270.000.000.000.000.00

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85.9683.0981.7078.7280.8777.9980.7684.3182.8384.8986.6383.6382.6983.2085.5382.6581.76
營業利益率25.6529.8625.0518.6414.0213.4222.8025.378.3013.2913.8813.006.7014.119.388.562.85
稅前淨利率27.4329.9125.2918.3114.6511.3322.3924.839.2812.8514.4414.476.5213.3311.5511.341.99
本業收入比93.88100.0098.85101.7997.44116.67102.94102.5691.30103.0397.1488.57107.14106.4580.7773.91125.00
業外獲益比6.120.001.15-1.795.13-16.67-1.47-2.568.70-3.032.8611.43-0.00-6.4519.2326.09-50.00

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)31423420914375-617255-62
自由現金流量(百萬)28422119213872-636654-115
稅後淨利(百萬)226154886637-37432128


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)691440126447046123-59718133-398040101-77
自由現金流量(百萬)65131-9122406744118-88814132-427939100-78
稅後淨利(百萬)739860392821566117272626102125183

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)13001131959849787720830865949
營業利益(百萬)2952051147756-44351740
稅後淨利(百萬)226154886637-37432128
EPS(完全稀釋)5.854.012.291.720.98-0.991.130.550.73
營收成長率(%)14.9417.9412.967.889.31-13.25-4.05-8.85N/A
營業利益成長率(%)43.9079.8248.0537.50N/AN/A105.88-57.50N/A
稅後淨利成長率(%)46.7575.0033.3378.38200.00N/A104.76-25.00N/A
EPS成長率(%)45.8975.1133.1475.51N/AN/A105.45-24.66N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)357382344306268262305314249256245240219235223202190
營業利益(百萬)9211486573835708021343431153321175
稅後淨利(百萬)739860392821566117272626102125183
EPS(完全稀釋)1.932.581.581.030.740.561.461.590.440.700.680.670.270.550.650.470.08
去年同期營收成長率(%)33.2145.8012.79-2.557.632.3424.4930.8313.708.949.8718.8115.260.000.000.00-
去年同期營業利益成長率(%)142.11225.7122.86-28.7580.952.94105.88158.0640.003.0361.9082.35200.000.000.000.00-
去年同期稅後淨利成長率(%)160.71366.677.14-36.0764.71-22.22115.38134.6270.0028.574.0044.44233.330.000.000.00-
去年同期EPS成長率(%)160.81360.718.22-35.2268.18-20.00114.71137.3162.9627.274.6242.55237.500.000.000.00-
較上季營收成長率(%)-6.5411.0512.4214.182.29-14.10-2.8726.10-2.734.492.089.59-6.815.3810.406.320.00
較上季營業利益成長率(%)-19.3032.5650.8850.008.57-50.00-12.50280.95-38.240.009.68106.67-54.5557.1423.53240.000.00
較上季稅後淨利成長率(%)-25.5163.3353.8539.2933.33-62.50-8.20258.82-37.043.850.00160.00-52.38-16.0038.89500.000.00
較上季EPS成長率(%)-25.1963.2953.4039.1932.14-61.64-8.18261.36-37.142.941.49148.15-50.91-15.3838.30487.500.00

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(%)
2022/4-21.50.3623.962019/1224.6823.8212.98
2022/327.1425.033.052019/11-18.647.3811.94
2022/1~2-14.0438.338.292019/1016.69-1.9712.39
2021/1224.0355.4715.022019/921.210.0514.54
2021/11-5.6233.911.422019/8-38.49-2.3115.12
2021/10-0.7747.219.382019/723.3619.8117.51
2021/911.57-4.095.742019/613.7236.0917.0
2021/81.5840.357.462019/5-8.8324.813.42
2021/7-7.9712.263.532019/4-6.90.9410.92
2021/640.695.462.022019/398.219.6615.15
2021/5-18.44-11.811.162019/1~2-49.7919.119.1
2021/4-2.24-2.944.652018/128.120.817.95
2021/353.2126.087.912018/11-25.7223.878.68
2021/1~2-26.27-1.33-1.322018/1031.016.167.41
2020/126.820.7617.822018/97.58-12.26.21
2020/113.7617.6119.632018/8-24.5530.299.17
2020/10-35.36-7.7819.812018/740.1330.176.8
2020/963.2866.4823.362018/64.29-14.262.72
2020/8-18.7423.5818.022018/5-26.264.876.69
2020/7-13.54-6.4517.392018/41.1331.867.1
2020/617.6433.4922.82018/3102.67-14.6-0.78
2020/5-10.2429.0320.392018/1~2-44.9512.312.3
2020/427.031.0518.262017/1232.85-5.419.28
2020/317.56-3.9313.512017/11-30.350.8411.06
2020/1~2-23.6825.0825.082017/10-0.9921.312.01

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
98.039.0151.28
2021Q4(百萬)2020Q4(百萬)YoY(%)
114.030.0280.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
87.068.027.941

EPS較上季
2022Q1(元)2021Q4(元)比率
1.932.58-0.251

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率10.9513.2411.6510.8210.5810.4112.128.3010.24
存貨周轉率0.000.000.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率2.322.632.622.702.552.452.522.812.872.982.692.452.172.492.612.332.28
存貨周轉率0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

償債能力-近10年
202120202019201820172016201520142013
負債比0.340.340.370.290.250.290.280.450.47
金融負債(百萬)00105003030308305
營收淨額(百萬)13001131959849787720830865949
利息保障倍數129.9070.7462.870.00192.07-115.9321.574.708.36
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)13001131959849787720830865949
推銷費用(百萬)12810289817675819391
管理費用(百萬)182186177155151155158163180
研發費(百萬)451429431395366408412410474
推銷費用率(%)9.859.029.289.549.6610.429.7610.759.59
管理費用率(%)14.0016.4518.4618.2619.1921.5319.0418.8418.97
研發費用率(%)34.6937.9344.9446.5346.5156.6749.6447.4049.95

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)357382344306268262305314249256245240219235223202190
推銷費用(百萬)3035373125232728242222242120212020
管理費用(百萬)4648444644444646515145424040423636
研發費(百萬)1401201141071101031041121111101111041061021079394
推銷費用率(%)8.409.1610.7610.139.338.788.858.929.648.598.9810.009.598.519.429.9010.53
管理費用率(%)12.8912.5712.7915.0316.4216.7915.0814.6520.4819.9218.3717.5018.2617.0218.8317.8218.95
研發費用率(%)39.2231.4133.1434.9741.0439.3134.1035.6744.5842.9745.3143.3348.4043.4047.9846.0449.47

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
6231-系微OXXOOOOOOX
19年3.80億79.69%31.68%0.0%259.74%339百萬32.92%

融資使用率
日期股價融資使用率
2022-05-19 -90.224.15%
2022-05-1891.124.16%
2022-05-1789.724.42%
2022-05-1687.824.85%
2022-05-1388.724.94%
2022-05-1285.025.43%
2022-05-1188.725.54%
2022-05-1094.226.58%
2022-05-0993.026.95%
2022-05-0696.827.31%
2022-05-0595.227.11%
2022-05-0495.026.91%
2022-05-0394.026.99%
2022-04-2994.027.21%
2022-04-2893.627.36%
2022-04-2792.727.14%
2022-04-2692.727.66%
2022-04-2589.628.89%
2022-04-2293.629.34%
2022-04-2199.829.48%
2022-04-2097.329.54%
2022-04-1998.530.04%
2022-04-1898.029.91%
2022-04-15100.530.03%
2022-04-14103.030.01%
2022-04-13107.533.06%
2022-04-12109.532.94%
2022-04-11111.032.02%
2022-04-08117.031.75%
2022-04-07106.529.00%
2022-04-06109.029.15%
2022-04-01107.029.04%
2022-03-31110.528.16%
2022-03-30114.529.25%
2022-03-29107.526.77%
2022-03-28103.026.90%
2022-03-25102.027.10%
2022-03-24107.026.99%
2022-03-23108.525.79%
2022-03-22108.526.15%
2022-03-2199.324.36%
2022-03-1897.224.43%
2022-03-1799.324.57%
2022-03-1692.524.69%
2022-03-1595.024.87%
2022-03-14101.025.52%
2022-03-11110.024.36%
2022-03-10107.025.19%
2022-03-09105.524.52%
2022-03-0896.123.62%
2022-03-07101.023.53%
2022-03-04112.023.35%
2022-03-03107.523.48%
2022-03-0298.120.43%
2022-03-0198.119.97%
2022-02-2595.719.52%
2022-02-2491.219.24%
2022-02-2397.219.27%
2022-02-2291.620.60%
2022-02-2191.918.99%
2022-02-1893.218.85%
2022-02-1789.818.80%
2022-02-1691.018.85%
2022-02-1588.819.95%
2022-02-1489.221.39%
2022-02-1187.920.99%
2022-02-1088.320.78%
2022-02-0987.721.09%
2022-02-0884.521.50%
2022-02-0781.022.15%
2022-01-2680.325.01%
2022-01-2580.625.78%
2022-01-2482.226.17%
2022-01-2184.026.08%
2022-01-2085.526.09%
2022-01-1984.427.61%
2022-01-1883.727.49%
2022-01-1784.128.02%
2022-01-1484.028.08%
2022-01-1387.928.16%
2022-01-1288.028.87%
2022-01-1188.629.98%
2022-01-1080.630.77%
2022-01-0780.630.93%
2022-01-0682.330.81%
2022-01-0583.130.63%
2022-01-0483.330.63%
2022-01-0383.330.58%
2021-12-3083.030.61%
2021-12-2982.830.53%
2021-12-2882.731.02%
2021-12-2782.731.26%
2021-12-2482.931.47%
2021-12-2384.031.65%
2021-12-2284.731.61%
2021-12-2184.031.88%
2021-12-2085.531.47%
2021-12-1787.031.27%
2021-12-1687.531.25%
2021-12-1586.731.17%
2021-12-1486.831.20%
2021-12-1388.230.56%
2021-12-1088.030.57%
2021-12-0987.030.41%
2021-12-0886.930.68%
2021-12-0786.730.96%
2021-12-0688.030.90%
2021-12-0386.930.80%
2021-12-0285.730.87%
2021-12-0187.930.70%
2021-11-3085.630.65%
2021-11-2983.230.75%
2021-11-2683.930.64%
2021-11-2585.330.61%
2021-11-2487.030.33%
2021-11-2387.030.28%
2021-11-2289.130.59%
2021-11-1987.630.09%
2021-11-1887.630.04%
2021-11-1788.130.42%
2021-11-1686.029.07%
2021-11-1587.229.01%
2021-11-1287.729.74%
2021-11-1187.228.30%
2021-11-1084.825.54%
2021-11-0986.326.28%
2021-11-0878.523.39%
2021-11-0578.023.42%
2021-11-0477.523.86%
2021-11-0377.223.73%
2021-11-0277.023.69%
2021-11-0180.823.61%
2021-10-2978.223.54%
2021-10-2879.323.79%
2021-10-2776.523.14%
2021-10-2674.323.12%
2021-10-2574.322.87%
2021-10-2273.722.88%
2021-10-2173.323.10%
2021-10-2073.023.03%
2021-10-1972.523.18%
2021-10-1871.223.25%
2021-10-1570.623.36%
2021-10-1470.223.36%
2021-10-1369.623.42%
2021-10-1271.623.43%
2021-10-0872.223.31%
2021-10-0771.423.18%
2021-10-0668.023.23%
2021-10-0569.923.18%
2021-10-0468.223.35%
2021-10-0170.623.41%
2021-09-3073.223.44%
2021-09-2972.623.50%
2021-09-2874.523.46%
2021-09-2775.723.42%
2021-09-2475.723.47%
2021-09-2374.123.59%
2021-09-2272.523.68%
2021-09-1775.023.79%
2021-09-1674.623.81%
2021-09-1575.223.84%
2021-09-1475.123.92%
2021-09-1374.523.97%
2021-09-1072.223.84%
2021-09-0973.123.88%
2021-09-0870.323.92%
2021-09-0772.024.02%
2021-09-0673.924.34%
2021-09-0377.124.46%
2021-09-0277.624.63%
2021-09-0173.624.31%
2021-08-3172.624.63%
2021-08-3072.824.71%
2021-08-2772.424.77%
2021-08-2671.925.05%
2021-08-2573.425.02%
2021-08-2469.025.16%
2021-08-2370.825.17%
2021-08-2067.925.50%
2021-08-1967.225.68%
2021-08-1870.626.23%
2021-08-1768.927.19%
2021-08-1671.527.35%
2021-08-1375.627.30%
2021-08-1280.629.36%
2021-08-1179.529.42%
2021-08-1085.729.97%
2021-08-0984.030.24%
2021-08-0693.530.68%
2021-08-0594.631.34%
2021-08-0498.031.78%
2021-08-03100.031.87%
2021-08-02100.533.31%
2021-07-30100.034.03%
2021-07-2999.531.65%
2021-07-28102.531.32%
2021-07-2793.626.29%
2021-07-2691.823.77%
2021-07-2389.423.71%
2021-07-2291.224.32%
2021-07-2192.624.61%
2021-07-2089.721.99%
2021-07-1991.022.06%
2021-07-1688.323.15%
2021-07-1585.021.55%
2021-07-1481.020.64%
2021-07-1380.320.58%
2021-07-1280.220.46%
2021-07-0979.120.21%
2021-07-0879.820.17%
2021-07-0778.820.19%
2021-07-0678.220.42%
2021-07-0580.020.72%
2021-07-0278.520.68%
2021-07-0177.920.79%
2021-06-3079.520.90%
2021-06-2980.620.82%
2021-06-2880.220.93%
2021-06-2582.320.95%
2021-06-2485.621.00%
2021-06-2380.320.00%
2021-06-2277.819.80%
2021-06-2177.318.92%
2021-06-1877.718.92%
2021-06-1778.918.79%
2021-06-1678.618.79%
2021-06-1579.118.83%
2021-06-1176.519.05%
2021-06-1079.619.37%
2021-06-0978.019.34%
2021-06-0878.019.37%
2021-06-0777.619.41%
2021-06-0479.019.36%
2021-06-0380.019.31%
2021-06-0279.019.42%
2021-06-0179.519.47%
2021-05-3178.119.58%
2021-05-2876.519.57%
2021-05-2775.519.80%

系微熱門網頁

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。