6242 立康


股價漲跌幅
20222021
立康39.0%6.0%
0050-15.64%3.82%


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)
54.1 -40.04% 32.44 37.31 -31.04% 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68.4065.8268.9168.5068.1767.3767.3452.3618.68
營業利益率14.7917.7218.2718.3617.0914.7811.622.99-20.14
折舊負擔比率3.363.283.733.633.633.992.410.390.42
稅前淨利率16.4019.0418.9019.4327.5014.1211.60-12.78-26.04
股東權益報酬率10.2813.9715.1616.8234.0119.8120.82-20.81-113.40
資產報酬率8.2210.9711.7512.8523.4211.6812.42-11.72-47.25
本業收入比90.4893.1096.7094.7962.50104.69100.00-24.2477.42
業外獲益比9.526.903.305.2138.24-4.69-0.00121.2122.58
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68.0068.7667.3468.4368.5567.8661.5468.2968.3569.5069.3568.8567.9168.7568.4368.4968.28
營業利益率17.6119.843.4114.5715.3123.6320.896.516.9620.8913.9018.5518.5518.7215.0021.1117.22
稅前淨利率17.5320.4112.8215.5813.9223.9620.2115.427.9120.7814.1720.5118.8521.2915.6521.7817.56
本業收入比100.0096.3025.0093.33107.6997.50103.1240.00100.00100.00100.0088.8995.4588.4694.1297.1494.74
業外獲益比-0.003.7075.006.67-7.692.50-3.1260.0020.00-0.000.0011.110.0011.545.882.860.00

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)6082931061111116442-23
自由現金流量(百萬)7294230108109-31044-24
稅後淨利(百萬)516972771346253-26-62


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1657-1-71143457-14466142732124120
自由現金流量(百萬)85537-3111-734-5-14176-82732-30188
稅後淨利(百萬)1422712103125842311211721132420

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)387457483496496451456256237
營業利益(百萬)578188918567538-48
稅後淨利(百萬)516972771346253-26-62
EPS(完全稀釋)2.313.103.223.435.992.762.64-1.98-3.31
營收成長率(%)-15.32-5.38-2.620.009.98-1.1078.128.02N/A
營業利益成長率(%)-29.63-7.95-3.307.0626.8726.42562.50N/AN/A
稅後淨利成長率(%)-26.09-4.17-6.49-42.54116.1316.98303.85N/AN/A
EPS成長率(%)-25.48-3.73-6.12-42.74117.034.55N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)101134629894166157666913898131116123108160105
營業利益(百萬)1826214143933452914242123163418
稅後淨利(百萬)1422712103125842311211721132420
EPS(完全稀釋)0.630.980.330.560.451.421.140.370.201.020.500.940.790.930.581.070.89
去年同期營收成長率(%)7.45-19.28-60.5148.4836.2320.2960.20-49.62-40.5212.20-9.26-18.1210.480.000.000.00-
兩季平均(YOY)營收成長率(%)-5.92-39.89-6.0242.3528.2640.255.29-45.07-14.161.47-13.69-3.825.240.000.00--
去年同期EPS成長率(%)40.00-30.99-71.0551.35125.0039.22128.00-60.64-74.689.68-13.79-12.15-11.240.000.000.00-
兩季平均(YOY)EPS成長率(%)4.51-51.02-9.8588.1782.1183.6133.68-67.66-32.50-2.05-12.97-11.70-5.620.000.00--
較上季營收成長率(%)-24.63116.13-36.734.26-43.375.73137.88-4.35-50.0040.82-25.1912.93-5.6913.89-32.5052.380.00
較上季EPS成長率(%)-35.71196.97-41.0724.44-68.3124.56208.1185.00-80.39104.00-46.8118.99-15.0560.34-45.7920.220.00

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(%)
2022/44.45-7.982.522019/12-6.31-0.83-2.47
2022/386.6516.538.242019/11-6.5937.92-2.63
2022/1~2-26.062.462.462019/1014.817.25-5.86
2021/122.5310.19-15.272019/974.777.34-7.47
2021/1151.09-11.74-18.142019/8-20.96-11.46-9.24
2021/1075.01-47.83-19.152019/7-13.44-22.52-9.04
2021/9-15.58-66.31-12.942019/6-25.13-20.7-7.01
2021/88.7-60.94-0.282019/51.34-18.05-4.2
2021/7-4.54-53.4619.112019/4-2.8-15.940.8
2021/6-17.04-24.6242.922019/367.5-1.989.72
2021/5-49.1540.0161.112019/1~2-23.9120.1120.1
2021/432.28172.865.582018/1230.35.08-0.07
2021/3103.090.436.432018/11-27.36-37.17-0.54
2021/1~2-47.6413.9113.92018/1014.9-6.764.29
2020/12-17.887.44-5.492018/944.142.175.83
2020/11-10.6922.58-6.762018/8-30.83-22.166.29
2020/1013.0228.19-10.182018/7-11.4117.739.93
2020/9-2.1330.22-15.652018/6-22.633.658.84
2020/829.52132.55-22.162018/53.9528.179.98
2020/754.6141.9-35.822018/413.339.494.61
2020/654.08-20.55-45.592018/3120.0319.862.19
2020/5-0.94-61.4-49.842018/1~2-32.48-9.63-9.62
2020/4-7.67-60.5-46.452017/12-22.095.0210.06
2020/3-21.02-58.42-40.722017/117.7914.4310.54
2020/1~212.07-27.91-27.92017/1025.913.8510.04

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
18.013.038.461
2021Q4(百萬)2020Q4(百萬)YoY(%)
27.040.0-32.5
2021Q3(百萬)2020Q3(百萬)YoY(%)
8.032.0-75.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.630.98-0.357

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率49.8473.96101.02106.01118.31101.9599.4510.065.40
存貨周轉率4.075.155.606.436.534.774.694.004.90

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率13.0219.198.0912.0413.0125.6135.0514.4313.0226.8921.3929.5523.8726.0324.5037.8523.19
存貨周轉率1.001.350.580.940.951.471.510.530.641.441.041.531.511.481.301.901.28

償債能力-近10年
202120202019201820172016201520142013
負債比0.200.210.230.230.250.390.470.300.78
金融負債(百萬)344149587296138027
營收淨額(百萬)387457483496496451456256237
利息保障倍數140.52160.24118.24105.19112.4333.190.00-42.78-74.57
長期銀行借款占稅後淨利比0.490.480.570.640.471.372.340.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)387457483496496451456256237
推銷費用(百萬)1701802052072071942088011
管理費用(百萬)374040414642454367
研發費(百萬)0000011414
推銷費用率(%)43.9339.3942.4441.7341.7343.0245.6131.254.64
管理費用率(%)9.568.758.288.279.279.319.8716.8028.27
研發費用率(%)0.000.000.000.000.000.220.221.565.91

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)101134629894166157666913898131116123108160105
推銷費用(百萬)4256304441635332335745554751476544
管理費用(百萬)910999111199101010101011119
研發費(百萬)00000000000000000
推銷費用率(%)41.5841.7948.3944.9043.6237.9533.7648.4847.8341.3045.9241.9840.5241.4643.5240.6241.90
管理費用率(%)8.917.4614.529.189.576.637.0113.6413.047.2510.207.638.628.1310.196.888.57
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
6242-立康OXXOOXOXXX
19年2.22億89.41%19.77%0.0%48.20%65百萬11.16%


立康熱門網頁

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。