6245 立端


股價漲跌幅
202220212020
立端-9.0%-23.0%17.0%
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)
51.7 -26.89% 37.8 43.47 -15.92% 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26.5329.4128.6927.2227.9728.1428.7228.1929.84
營業利益率8.148.798.697.457.746.936.286.107.72
折舊負擔比率1.731.851.851.371.591.631.381.461.41
稅前淨利率8.6311.039.138.107.658.097.878.299.04
股東權益報酬率15.5218.0416.7715.5613.9516.3015.1516.8620.24
資產報酬率7.469.619.388.587.949.138.369.0910.42
本業收入比94.2779.5995.1892.05101.2285.6679.6773.6785.55
業外獲益比5.7320.414.828.11-1.2214.3420.3326.6014.45
無形資產佔淨值比0.000.000.070.080.000.000.000.000.00

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26.6626.5025.6726.0428.0729.8527.9930.2429.8629.1529.8429.4026.4027.4429.4225.5626.16
營業利益率6.4711.537.124.927.838.4111.088.026.949.609.927.487.559.348.206.644.69
稅前淨利率7.9612.217.845.048.158.8911.2516.327.629.7810.058.188.339.708.388.035.46
本業收入比81.8294.3190.6298.7795.7494.5198.3549.1291.5398.0998.4691.4390.6896.3598.0882.1985.54
業外獲益比18.885.699.382.474.265.491.6550.888.471.911.548.579.323.651.9217.1214.46

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)312470650581351744320474-2
自由現金流量(百萬)-22634541220265578150389-350
稅後淨利(百萬)546596492424349381318304294


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-456802-242-8-24189645-34581423136662432834776-170
自由現金流量(百萬)-385534-258-40-258134642-203603721194093130461-176
稅後淨利(百萬)11123312483106147189187731461439910415711710545

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)768175037725746164346120543945363905
營業利益(百萬)625659671556498424341277302
稅後淨利(百萬)546596492424349381318304294
EPS(完全稀釋)4.014.884.123.843.263.603.043.133.56
營收成長率(%)2.37-2.873.5415.965.1312.5219.9116.16N/A
營業利益成長率(%)-5.16-1.7920.6811.6517.4524.3423.10-8.28N/A
稅後淨利成長率(%)-8.3921.1416.0421.49-8.4019.814.613.40N/A
EPS成長率(%)-17.8318.457.2917.79-9.4418.42-2.88-12.08N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)18032300203616161729205021581744155121341936171719382259186718131522
營業利益(百萬)1172651458013517223914010820519212814621115312071
稅後淨利(百萬)11123312483106147189187731461439910415711710545
EPS(完全稀釋)0.951.991.060.700.901.251.601.580.611.241.220.900.951.451.090.990.42
去年同期營收成長率(%)4.2812.20-5.65-7.3411.48-3.9411.471.57-19.97-5.533.70-5.3027.330.000.000.00-
兩季平均(YOY)營收成長率(%)8.243.27-6.502.073.773.776.52-9.20-12.75-0.92-0.8011.0113.660.000.00--
去年同期EPS成長率(%)5.5659.20-33.75-55.7047.540.8131.1575.56-35.79-14.4811.93-9.09126.190.000.000.00-
兩季平均(YOY)EPS成長率(%)32.3812.73-44.73-4.0824.1815.9853.3619.89-25.13-1.281.4258.5563.090.000.00--
較上季營收成長率(%)-21.6112.9725.99-6.54-15.66-5.0023.7412.44-27.3210.2312.75-11.40-14.2121.002.9819.120.00
較上季EPS成長率(%)-52.2687.7451.43-22.22-28.00-21.881.27159.02-50.811.6435.56-5.26-34.4833.0310.10135.710.00

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(%)
2022/4-17.110.55.722019/1218.4-7.413.54
2022/349.712.714.252019/112.31-7.144.97
2022/1~2-23.15-0.6-0.62019/10-4.98-1.536.47
2021/123.333.542.372019/915.31-0.027.5
2021/1114.2821.22.232019/8-5.9-7.828.67
2021/10-23.9313.730.182019/7-4.0823.8811.46
2021/958.2114.01-1.322019/610.55-8.249.54
2021/84.3-18.4-3.942019/535.029.114.5
2021/7-6.78-15.94-1.372019/4-46.39-16.8515.95
2021/620.19-15.931.522019/350.2840.5327.58
2021/5-7.71-9.766.262019/1~21.2819.2719.26
2021/4-15.447.5510.532018/1218.7413.7415.94
2021/324.56.3811.492018/118.4945.616.23
2021/1~2-14.5514.6514.642018/10-3.527.713.4
2020/1220.95-1.27-2.872018/96.32-1.5114.18
2020/117.24-3.36-3.052018/826.4624.2617.06
2020/10-23.74-7.8-3.022018/7-28.9627.9815.92
2020/913.2314.88-2.462018/631.460.3314.25
2020/87.4416.99-4.922018/52.8931.6218.85
2020/7-6.772.45-7.992018/4-9.3944.1315.83
2020/629.025.41-9.822018/321.43-9.558.29
2020/59.98-9.67-13.222018/1~212.0824.0124.0
2020/4-16.3510.88-14.122017/1252.0-6.475.44
2020/346.63-28.93-19.92017/11-19.743.967.27
2020/1~2-27.1-13.07-13.072017/10-11.7857.267.6

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
143.0141.01.4184
2021Q4(百萬)2020Q4(百萬)YoY(%)
281.0182.054.395
2021Q3(百萬)2020Q3(百萬)YoY(%)
160.0243.0-34.15

EPS較上季
2022Q1(元)2021Q4(元)比率
0.951.99-0.522

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.726.705.835.935.815.605.325.065.76
存貨周轉率2.642.912.832.902.953.143.173.323.38

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.611.771.801.721.781.941.981.861.521.721.551.411.491.721.571.831.59
存貨周轉率0.500.690.650.580.700.810.860.600.530.820.780.720.780.780.650.740.64

償債能力-近10年
202120202019201820172016201520142013
負債比0.550.510.430.460.440.430.460.460.49
金融負債(百萬)17634625227414599310401293
營收淨額(百萬)768175037725746164346120543945363905
利息保障倍數41.97119.4190.66189.66135.5272.1553.7341.9343.74
長期銀行借款占稅後淨利比0.000.000.000.040.050.100.130.140.14

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)768175037725746164346120543945363905
推銷費用(百萬)459587603586533539446413337
管理費用(百萬)381340356313292317348244231
研發費(百萬)565563570578477442427345296
推銷費用率(%)5.987.827.817.858.288.818.209.108.63
管理費用率(%)4.964.534.614.204.545.186.405.385.92
研發費用率(%)7.367.507.387.757.417.227.857.617.58

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)18032300203616161729205021581744155121341936171719382259186718131522
推銷費用(百萬)114115115116112167145123152162152149140180142133131
管理費用(百萬)10390102919810969857611785718268948269
研發費(百萬)155136157133139155148133127131147153139166156129128
推銷費用率(%)6.325.005.657.186.488.156.727.059.807.597.858.687.227.977.617.348.61
管理費用率(%)5.713.915.015.635.675.323.204.874.905.484.394.144.233.015.034.524.53
研發費用率(%)8.605.917.718.238.047.566.867.638.196.147.598.917.177.358.367.128.41

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
6245-立端OOOOOOOXXX
19年11.70億26.7%49.14%0.0%104.96%96百萬12.28%

融資使用率
日期股價融資使用率
2022-05-24 -51.711.26%
2022-05-2352.210.94%
2022-05-2052.010.86%
2022-05-1952.810.84%
2022-05-1851.810.58%
2022-05-1751.013.13%
2022-05-1651.114.77%
2022-05-1351.814.52%
2022-05-1250.914.41%
2022-05-1151.715.12%
2022-05-1053.915.19%
2022-05-0954.815.08%
2022-05-0657.514.70%
2022-05-0558.214.70%
2022-05-0457.814.58%
2022-05-0358.514.32%
2022-04-2959.014.09%
2022-04-2858.013.79%
2022-04-2757.013.82%
2022-04-2657.513.81%
2022-04-2558.013.49%
2022-04-2260.614.40%
2022-04-2161.514.40%
2022-04-2060.914.37%
2022-04-1959.913.51%
2022-04-1859.112.22%
2022-04-1560.010.86%
2022-04-1459.610.16%
2022-04-1356.78.97%
2022-04-1256.28.83%
2022-04-1156.38.75%
2022-04-0855.88.87%
2022-04-0755.88.75%
2022-04-0656.78.95%
2022-04-0156.58.90%
2022-03-3155.48.59%
2022-03-3055.38.53%
2022-03-2954.88.54%
2022-03-2855.18.53%
2022-03-2555.68.41%
2022-03-2455.68.53%
2022-03-2355.48.56%
2022-03-2254.28.79%
2022-03-2153.68.88%
2022-03-1854.88.77%
2022-03-1754.18.84%
2022-03-1654.08.73%
2022-03-1553.68.82%
2022-03-1454.08.63%
2022-03-1154.28.48%
2022-03-1054.38.40%
2022-03-0953.38.31%
2022-03-0852.78.15%
2022-03-0752.87.91%
2022-03-0453.67.69%
2022-03-0353.57.73%
2022-03-0253.27.77%
2022-03-0152.87.77%
2022-02-2552.57.70%
2022-02-2452.87.61%
2022-02-2353.67.50%
2022-02-2253.57.44%
2022-02-2153.97.38%
2022-02-1854.27.38%
2022-02-1754.57.44%
2022-02-1653.26.97%
2022-02-1553.06.98%
2022-02-1453.06.98%
2022-02-1153.86.68%
2022-02-1054.56.57%
2022-02-0954.56.59%
2022-02-0854.26.51%
2022-02-0753.66.50%
2022-01-2652.76.44%
2022-01-2552.86.31%
2022-01-2453.26.21%
2022-01-2153.66.14%
2022-01-2053.96.02%
2022-01-1953.46.20%
2022-01-1854.16.27%
2022-01-1754.46.37%
2022-01-1453.96.47%
2022-01-1354.16.42%
2022-01-1254.76.41%
2022-01-1154.86.40%
2022-01-1054.96.39%
2022-01-0754.66.37%
2022-01-0656.26.42%
2022-01-0556.36.36%
2022-01-0456.56.40%
2022-01-0357.06.37%
2021-12-3055.76.48%
2021-12-2955.15.98%
2021-12-2854.45.84%
2021-12-2755.15.84%
2021-12-2455.55.68%
2021-12-2354.25.41%
2021-12-2254.15.46%
2021-12-2153.95.36%
2021-12-2053.05.39%
2021-12-1752.75.31%
2021-12-1653.65.33%
2021-12-1553.75.36%
2021-12-1453.45.31%
2021-12-1354.25.24%
2021-12-1051.95.24%
2021-12-0952.05.16%
2021-12-0851.05.20%
2021-12-0751.15.87%
2021-12-0652.25.77%
2021-12-0349.85.84%
2021-12-0250.15.86%
2021-12-0150.05.87%
2021-11-3050.25.84%
2021-11-2950.55.79%
2021-11-2650.85.77%
2021-11-2550.85.60%
2021-11-2450.55.52%
2021-11-2350.95.58%
2021-11-2251.25.55%
2021-11-1950.85.58%
2021-11-1850.85.57%
2021-11-1750.95.73%
2021-11-1650.05.81%
2021-11-1549.855.77%
2021-11-1250.45.75%
2021-11-1151.25.60%
2021-11-1051.55.63%
2021-11-0951.25.60%
2021-11-0851.45.94%
2021-11-0549.06.09%
2021-11-0449.66.09%
2021-11-0349.46.06%
2021-11-0249.06.16%
2021-11-0149.76.23%
2021-10-2949.76.21%
2021-10-2849.46.26%
2021-10-2750.06.18%
2021-10-2649.756.25%
2021-10-2549.96.26%
2021-10-2249.456.28%
2021-10-2149.06.30%
2021-10-2049.76.27%
2021-10-1949.66.30%
2021-10-1848.56.48%
2021-10-1548.456.57%
2021-10-1448.056.52%
2021-10-1347.656.53%
2021-10-1248.656.53%
2021-10-0847.16.59%
2021-10-0746.356.61%
2021-10-0645.86.63%
2021-10-0545.56.63%
2021-10-0444.456.66%
2021-10-0145.956.66%
2021-09-3046.86.56%
2021-09-2946.756.55%
2021-09-2847.86.65%
2021-09-2747.956.60%
2021-09-2447.76.56%
2021-09-2346.76.58%
2021-09-2246.856.61%
2021-09-1747.96.77%
2021-09-1648.76.44%
2021-09-1548.86.28%
2021-09-1449.36.03%
2021-09-1349.56.05%
2021-09-1049.26.18%
2021-09-0949.76.59%
2021-09-0848.656.70%
2021-09-0748.956.21%
2021-09-0649.456.19%
2021-09-0349.66.10%
2021-09-0249.256.28%
2021-09-0150.06.33%
2021-08-3150.86.43%
2021-08-3050.56.38%
2021-08-2750.76.73%
2021-08-2651.26.70%
2021-08-2551.06.78%
2021-08-2453.16.85%
2021-08-2353.16.60%
2021-08-2052.96.53%
2021-08-1953.26.61%
2021-08-1853.56.54%
2021-08-1753.06.49%
2021-08-1653.46.42%
2021-08-1353.76.38%
2021-08-1255.36.94%
2021-08-1155.66.93%
2021-08-1057.37.43%
2021-08-0957.57.74%
2021-08-0658.47.98%
2021-08-0558.48.26%
2021-08-0458.58.27%
2021-08-0358.38.46%
2021-08-0258.98.75%
2021-07-3058.78.94%
2021-07-2958.98.91%
2021-07-2858.48.92%
2021-07-2759.59.14%
2021-07-2658.48.82%
2021-07-2358.38.86%
2021-07-2258.28.94%
2021-07-2157.88.94%
2021-07-2058.78.94%
2021-07-1958.68.99%
2021-07-1658.08.98%
2021-07-1558.49.01%
2021-07-1458.19.04%
2021-07-1358.49.00%
2021-07-1258.29.13%
2021-07-0958.79.28%
2021-07-0859.09.45%
2021-07-0759.19.48%
2021-07-0659.09.51%
2021-07-0559.69.70%
2021-07-0258.59.78%
2021-07-0158.89.79%
2021-06-3059.19.80%
2021-06-2959.59.78%
2021-06-2859.810.01%
2021-06-2559.610.01%
2021-06-2460.510.07%
2021-06-2358.513.21%
2021-06-2258.913.15%
2021-06-2159.013.08%
2021-06-1859.913.11%
2021-06-1760.013.60%
2021-06-1659.913.64%
2021-06-1559.713.45%
2021-06-1160.213.57%
2021-06-1060.713.66%
2021-06-0960.513.77%
2021-06-0860.613.70%
2021-06-0759.913.91%
2021-06-0459.813.90%
2021-06-0360.513.92%
2021-06-0260.014.01%
2021-06-0160.314.16%

立端熱門網頁

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。