6233 旺玖


股價漲跌幅
202220212020
旺玖-35.0%10.0%119.0%
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)
23.25 N/A N/A N/A N/A 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
202120202019201820172016201520142013
營業毛利率45.9747.2648.7046.2448.3544.2643.7943.4750.21
營業利益率9.96-1.66-3.19-13.79-14.12-16.51-21.93-56.34-27.74
折舊負擔比率2.461.601.921.972.373.173.848.214.94
稅前淨利率13.402.360.91-7.99-14.03-12.65-16.66-29.00-23.04
股東權益報酬率6.370.980.38-3.26-6.55-6.31-7.17-8.24-7.65
資產報酬率5.660.910.39-2.92-5.78-5.56-6.39-7.46-6.95
本業收入比75.00-66.67-400.00175.00101.69130.00131.08194.74120.43
業外獲益比25.00166.67500.00-75.00-0.00-30.00-31.08-94.74-20.43
無形資產佔淨值比0.450.781.351.490.000.000.000.000.00

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45.6747.6246.6045.0444.5745.0544.4450.5349.4650.4647.6348.7147.9839.5849.2447.9447.34
營業利益率5.548.9111.797.6211.262.81-2.963.77-12.82-1.47-3.732.04-10.82-17.77-13.31-7.56-17.13
稅前淨利率12.9311.6218.568.5814.223.954.375.87-6.63-2.093.916.67-6.21-9.98-5.651.27-17.80
本業收入比46.1576.9263.6488.8981.2575.00-75.0066.67200.0050.00-75.0028.57180.00175.00240.00-700.0094.12
業外獲益比61.5423.0836.3611.1118.7525.00175.0033.33-100.0050.00175.0071.43-80.00-75.00-140.00800.005.88

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)10219736-44920-10-55
自由現金流量(百萬)61-16-122-53-7-7080-97
稅後淨利(百萬)6093-28-59-60-74-95-94


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)3323035417-10211226-19-122251-14-23
自由現金流量(百萬)-1290273-15-11-9524-20-111751-13-32
稅後淨利(百萬)131322916446-5-247-5-8-51-17

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)448374365356422473443329405
營業利益(百萬)45-6-12-49-60-78-97-185-112
稅後淨利(百萬)6093-28-59-60-74-95-94
EPS(完全稀釋)0.750.110.04-0.35-0.72-0.73-0.88-1.13-1.11
營收成長率(%)19.792.472.53-15.64-10.786.7734.65-18.77N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)566.67200.00110.71N/AN/AN/AN/AN/AN/A
EPS成長率(%)581.82175.00N/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)10211111910611310296997890931008279889594
營業利益(百萬)610148133-34-10-1-32-9-14-12-7-16
稅後淨利(百萬)131322916446-5-247-5-8-51-17
EPS(完全稀釋)0.170.160.270.120.200.050.050.07-0.06-0.020.040.08-0.06-0.10-0.060.01-0.20
去年同期營收成長率(%)-9.738.8223.967.0744.8713.333.23-1.00-4.8813.925.685.26-12.770.000.000.00-
兩季平均(YOY)營收成長率(%)-0.4616.3915.5225.9729.108.281.11-2.944.529.805.47-3.75-6.380.000.00--
去年同期EPS成長率(%)-15.00220.00440.0071.43433.33350.0025.00-12.500.0080.00166.67700.0070.000.000.000.00-
兩季平均(YOY)EPS成長率(%)102.50330.00255.72252.38391.66187.506.25-6.2540.00123.33433.33385.0035.000.000.00--
較上季營收成長率(%)-8.11-6.7212.26-6.1910.786.25-3.0326.92-13.33-3.23-7.0021.953.80-10.23-7.371.060.00
較上季EPS成長率(%)6.25-40.74125.00-40.00300.000.00-28.57216.67-200.00-150.00-50.00233.3340.00-66.67-700.00105.000.00

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(%)
2022/48.65.01-6.152019/12-7.9522.552.53
2022/313.38-7.61-9.792019/11-10.95-8.681.21
2022/1~2-10.11-10.92-10.912019/1013.931.552.26
2021/120.5119.319.952019/9-11.01-5.33-0.39
2021/11-3.42.6620.02019/82.567.320.22
2021/10-10.885.4222.02019/74.1219.22-0.77
2021/98.3912.0824.182019/6-9.843.66-3.59
2021/83.5132.0526.122019/5-4.78-2.57-4.93
2021/74.232.3725.272019/47.8816.0-5.58
2021/610.444.5124.132019/342.64-9.56-12.6
2021/5-11.366.7728.92019/1~2-12.14-14.53-14.53
2021/4-4.4610.1635.02018/12-31.42-38.26-15.57
2021/314.0922.5845.712018/1128.28-18.05-13.46
2021/1~2-16.9861.4761.472018/10-18.03-22.77-12.94
2020/12-13.5113.142.382018/90.89-6.73-11.93
2020/11-0.8120.41.522018/813.94-8.8-12.53
2020/10-5.258.09-0.272018/7-9.46-28.4-13.03
2020/927.6929.94-1.282018/6-15.26-23.88-10.32
2020/83.76-9.44-4.952018/513.36-3.83-7.27
2020/7-17.72-10.48-4.262018/4-15.89-25.46-8.19
2020/612.8313.28-3.182018/363.89-0.07-0.71
2020/5-8.55-9.48-6.492018/1~2-37.47-1.11-1.1
2020/46.31-5.75-5.632017/12-8.96-8.66-10.91
2020/332.37-4.36-5.582017/1120.89-2.05-11.11
2020/1~26.17-6.41-6.42017/10-1.02-22.75-12.03

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
13.016.0-18.75
2021Q4(百萬)2020Q4(百萬)YoY(%)
13.04.0225.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
22.04.0450.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.170.160.0625

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.376.156.205.364.995.236.456.647.93
存貨周轉率3.253.413.372.512.854.244.403.433.74

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.941.721.771.581.741.621.481.641.371.351.311.581.441.271.231.351.34
存貨周轉率0.580.720.940.981.060.890.790.690.630.800.870.890.740.760.620.610.55

償債能力-近10年
202120202019201820172016201520142013
負債比0.120.120.120.090.110.120.120.100.09
金融負債(百萬)414144465056646462
營收淨額(百萬)448374365356422473443329405
利息保障倍數94.7514.425.64-767.86-1792.09-1197.30-1270.34-1363.10-156.54
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)448374365356422473443329405
推銷費用(百萬)181826282827273032
管理費用(百萬)565552526265626966
研發費(百萬)87110112135173196203230218
推銷費用率(%)4.024.817.127.876.645.716.099.127.90
管理費用率(%)12.5014.7114.2514.6114.6913.7414.0020.9716.30
研發費用率(%)19.4229.4130.6837.9241.0041.4445.8269.9153.83

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)10211111910611310296997890931008279889594
推銷費用(百萬)45544444567777777
管理費用(百萬)1515151413131414141312131311131216
研發費(百萬)2223222121252827302829272927353438
推銷費用率(%)3.924.504.203.773.543.924.174.046.416.677.537.008.548.867.957.377.45
管理費用率(%)14.7113.5112.6113.2111.5012.7514.5814.1417.9514.4412.9013.0015.8513.9214.7712.6317.02
研發費用率(%)21.5720.7218.4919.8118.5824.5129.1727.2738.4631.1131.1827.0035.3734.1839.7735.7940.43

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
6233-旺玖OXOOXOOXXX
19年7.96億24.48%10.66%22.77%63.07%100百萬5.28%

融資使用率
日期股價融資使用率
2022-05-24 -23.2523.05%
2022-05-2324.1523.04%
2022-05-2023.9522.98%
2022-05-1924.123.14%
2022-05-1824.023.38%
2022-05-1723.8523.32%
2022-05-1623.323.38%
2022-05-1322.623.40%
2022-05-1221.9523.50%
2022-05-1122.323.62%
2022-05-1021.723.34%
2022-05-0921.523.66%
2022-05-0622.5523.90%
2022-05-0523.624.79%
2022-05-0423.324.87%
2022-05-0322.9525.00%
2022-04-2922.7525.03%
2022-04-2822.125.07%
2022-04-2722.025.21%
2022-04-2622.426.28%
2022-04-2522.326.87%
2022-04-2224.329.14%
2022-04-2124.829.27%
2022-04-2025.1529.50%
2022-04-1924.6529.57%
2022-04-1824.329.51%
2022-04-1525.530.31%
2022-04-1426.630.64%
2022-04-1326.430.89%
2022-04-1226.1530.99%
2022-04-1126.6531.34%
2022-04-0827.731.90%
2022-04-0727.6531.93%
2022-04-0628.731.92%
2022-04-0128.9531.98%
2022-03-3129.432.25%
2022-03-3029.8532.19%
2022-03-2930.032.49%
2022-03-2830.132.96%
2022-03-2529.133.51%
2022-03-2430.133.20%
2022-03-2330.033.27%
2022-03-2229.233.18%
2022-03-2129.232.94%
2022-03-1828.6532.95%
2022-03-1729.032.93%
2022-03-1627.2532.88%
2022-03-1527.332.93%
2022-03-1428.633.07%
2022-03-1128.1532.65%
2022-03-1028.832.42%
2022-03-0928.232.44%
2022-03-0826.7532.63%
2022-03-0728.433.00%
2022-03-0429.5533.20%
2022-03-0330.032.80%
2022-03-0229.632.65%
2022-03-0129.232.56%
2022-02-2528.732.46%
2022-02-2428.9532.59%
2022-02-2330.3533.73%
2022-02-2230.3533.95%
2022-02-2130.8534.05%
2022-02-1831.134.12%
2022-02-1731.134.37%
2022-02-1631.2534.88%
2022-02-1530.235.09%
2022-02-1430.035.13%
2022-02-1131.535.53%
2022-02-1032.0535.66%
2022-02-0932.635.58%
2022-02-0830.835.43%
2022-02-0730.235.51%
2022-01-2629.235.58%
2022-01-2529.136.20%
2022-01-2429.9537.10%
2022-01-2130.8537.57%
2022-01-2031.8537.41%
2022-01-1932.2537.61%
2022-01-1832.9537.86%
2022-01-1733.038.13%
2022-01-1431.238.14%
2022-01-1332.339.15%
2022-01-1232.639.19%
2022-01-1133.439.53%
2022-01-1033.739.83%
2022-01-0733.740.13%
2022-01-0634.7539.79%
2022-01-0534.2539.88%
2022-01-0435.439.61%
2022-01-0335.639.18%
2021-12-3035.5538.42%
2021-12-2935.5538.56%
2021-12-2836.238.29%
2021-12-2736.5538.73%
2021-12-2437.139.76%
2021-12-2334.736.00%
2021-12-2234.236.60%
2021-12-2133.636.83%
2021-12-2033.938.38%
2021-12-1734.138.48%
2021-12-1634.8538.60%
2021-12-1534.138.71%
2021-12-1433.739.11%
2021-12-1334.839.50%
2021-12-1034.940.04%
2021-12-0935.339.95%
2021-12-0835.839.99%
2021-12-0735.840.16%
2021-12-0636.240.26%
2021-12-0336.0540.46%
2021-12-0235.840.06%
2021-12-0137.0539.81%
2021-11-3036.2539.98%
2021-11-2936.240.22%
2021-11-2635.940.72%
2021-11-2536.7541.35%
2021-11-2437.2541.21%
2021-11-2337.6541.74%
2021-11-2239.642.28%
2021-11-1939.041.96%
2021-11-1838.542.19%
2021-11-1739.942.39%
2021-11-1639.742.56%
2021-11-1540.3544.41%
2021-11-1238.041.73%
2021-11-1137.043.04%
2021-11-1036.943.37%
2021-11-0937.043.73%
2021-11-0836.9543.61%
2021-11-0536.943.65%
2021-11-0437.6543.79%
2021-11-0337.444.36%
2021-11-0236.8544.60%
2021-11-0139.7545.46%
2021-10-2938.245.62%
2021-10-2837.9544.88%
2021-10-2737.3544.72%
2021-10-2636.944.87%
2021-10-2536.8544.24%
2021-10-2236.8544.11%
2021-10-2136.2544.30%
2021-10-2036.044.35%
2021-10-1935.944.26%
2021-10-1834.544.73%
2021-10-1534.544.72%
2021-10-1433.5544.79%
2021-10-1333.6544.98%
2021-10-1234.844.95%
2021-10-0835.9544.87%
2021-10-0735.6545.09%
2021-10-0634.2545.50%
2021-10-0535.446.06%
2021-10-0433.646.78%
2021-10-0135.747.74%
2021-09-3037.948.26%
2021-09-2937.248.50%
2021-09-2839.3549.64%
2021-09-2740.2549.75%
2021-09-2439.850.12%
2021-09-2339.350.32%
2021-09-2239.7551.42%
2021-09-1740.7551.86%
2021-09-1640.2552.17%
2021-09-1540.352.39%
2021-09-1440.9552.23%
2021-09-1341.752.54%
2021-09-1042.553.03%
2021-09-0940.853.45%
2021-09-0840.0553.83%
2021-09-0741.054.71%
2021-09-0643.7555.55%
2021-09-0345.8553.31%
2021-09-0243.051.59%
2021-09-0142.449.20%
2021-08-3140.253.95%
2021-08-3040.053.35%
2021-08-2740.3553.39%
2021-08-2641.1553.66%
2021-08-2541.6559.95%
2021-08-2438.759.49%
2021-08-2339.9559.15%
2021-08-2038.0559.88%
2021-08-1937.1559.95%
2021-08-1840.858.94%
2021-08-1737.559.56%
2021-08-1639.1560.17%
2021-08-1340.161.53%
2021-08-1242.462.02%
2021-08-1140.562.20%
2021-08-1042.6562.52%
2021-08-0944.065.53%
2021-08-0648.8577.36%
2021-08-0549.777.81%
2021-08-0450.977.90%
2021-08-0350.078.58%
2021-08-0250.477.82%
2021-07-3048.174.70%
2021-07-2947.370.70%
2021-07-2846.1569.75%
2021-07-2748.275.04%
2021-07-2649.075.99%
2021-07-2350.978.18%
2021-07-2250.974.63%
2021-07-2150.475.50%
2021-07-2050.675.89%
2021-07-1948.8570.96%
2021-07-1647.669.55%
2021-07-1543.360.76%
2021-07-1441.760.32%
2021-07-1343.162.15%
2021-07-1246.764.39%
2021-07-0943.9561.48%
2021-07-0842.861.51%
2021-07-0742.4559.82%
2021-07-0638.653.78%
2021-07-0539.4551.93%
2021-07-0235.950.64%
2021-07-0135.550.99%
2021-06-3036.451.42%
2021-06-2936.0552.27%
2021-06-2837.651.44%
2021-06-2535.850.90%
2021-06-2435.750.84%
2021-06-2335.750.62%
2021-06-2235.250.70%
2021-06-2135.250.79%
2021-06-1836.750.04%
2021-06-1737.3548.85%
2021-06-1636.1549.49%
2021-06-1537.348.63%
2021-06-1136.7549.27%
2021-06-1036.549.62%
2021-06-0935.948.60%
2021-06-0835.249.05%
2021-06-0735.3548.90%
2021-06-0436.048.64%
2021-06-0337.248.90%
2021-06-0236.948.78%
2021-06-0137.2548.59%

旺玖熱門網頁

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。