6248 沛波


股價漲跌幅
202220212020
沛波1.0%-16.0%-4.0%
0050-14.69%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)
21.8 -0.92% 21.6 24.84 13.94% 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4.866.996.452.974.594.026.924.13-0.21-12.20
營業利益率1.682.293.190.151.451.163.80-0.60-39.55-45.06
折舊負擔比率0.771.120.830.160.180.110.070.004.5218.39
稅前淨利率1.612.173.350.031.581.643.89-0.31-25.96-49.18
股東權益報酬率10.4213.0423.990.087.428.2021.97-4.33-62.25-111.53
資產報酬率3.514.658.280.093.624.229.81-1.43-19.35-44.21
本業收入比104.17104.4195.05400.0092.3168.9798.08200.00152.6391.58
業外獲益比-4.17-5.884.95-300.007.6927.591.92-100.00-52.638.42
無形資產佔淨值比0.040.140.160.210.000.000.000.000.000.00

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4.274.225.994.155.778.435.836.766.707.925.315.307.064.652.671.781.94
營業利益率1.861.592.400.792.203.070.562.512.774.681.552.683.491.970.15-1.26-1.29
稅前淨利率1.751.231.671.941.873.030.242.282.894.581.762.414.401.83-0.11-1.42-1.11
本業收入比107.41130.00140.0038.10118.75104.00200.00110.5395.45102.6390.91110.0080.65114.29-100.0087.50120.00
業外獲益比-7.41-30.00-40.0057.14-18.75-0.00-100.00-10.534.55-2.639.09-10.0019.35-7.14200.0012.50-20.00

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)-18914-122-1033368-53-83-47-86
自由現金流量(百萬)-346-247-138-1291667-82-195-26
稅後淨利(百萬)585389026285224-63-225


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)135-340189-8851-13797-2781-45-47-27-3-262-153-10
自由現金流量(百萬)175-35888-10228-22280-55-50-55-51-310-952-157-15
稅後淨利(百萬)221511191321115163010183114-1-8-5

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)44383115301224331660175013361028221386
營業利益(百萬)7571964242051-6-87-174
稅後淨利(百萬)585389026285224-63-225
EPS(完全稀釋)1.331.452.880.010.840.922.011.50-1.790.00
營收成長率(%)42.473.4223.8046.57-5.1430.9929.96365.16-42.75N/A
營業利益成長率(%)5.63-26.042300.00-83.3320.00-60.78N/AN/AN/AN/A
稅後淨利成長率(%)9.43-40.45N/AN/A-7.14-46.15116.67138.10N/AN/A
EPS成長率(%)-8.28-49.6528700.00-98.81-8.70-54.2334.00N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)155616258851057870839699828749838644818713788632552461
營業利益(百萬)292621819264212139102225161-7-6
稅後淨利(百萬)221511191321115163010183114-1-8-5
EPS(完全稀釋)0.480.420.300.630.410.670.040.490.540.990.310.571.020.46-0.03-0.26-0.17
去年同期營收成長率(%)78.8593.6826.6127.6616.150.128.541.225.056.351.9048.1954.660.000.000.00-
兩季平均(YOY)營收成長率(%)86.2760.1527.1321.918.134.334.883.135.704.1225.0451.4227.330.000.00--
去年同期EPS成長率(%)17.07-37.31650.0028.57-24.07-32.32-87.10-14.04-47.06115.221133.33319.23700.000.000.000.00-
兩季平均(YOY)EPS成長率(%)-10.12306.35339.292.25-28.20-59.71-50.57-30.5534.08624.27726.28509.62350.000.000.00--
較上季營收成長率(%)-4.2583.62-16.2721.493.6920.03-15.5810.55-10.6230.12-21.2714.73-9.5224.6814.4919.740.00
較上季EPS成長率(%)14.2940.00-52.3853.66-38.811575.00-91.84-9.26-45.45219.35-45.61-44.12121.741633.3388.46-52.940.00

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(%)
2022/4-1.6137.1765.772019/12-1.9516.7223.82
2022/33.5962.4878.892019/116.9713.6224.61
2022/1~215.9689.5489.542019/1018.39-8.2826.04
2021/1247.24140.4542.442019/916.8613.4632.16
2021/1112.3465.632.152019/8-12.68-14.9834.75
2021/1051.0971.2628.292019/70.059.2744.09
2021/9-0.7516.2723.552019/6-26.8725.8651.09
2021/8-8.5625.524.422019/54.5232.1756.43
2021/7-1.338.9524.292019/415.67100.4465.64
2021/6-6.4619.4622.192019/344.1137.1354.67
2021/5-14.7928.4922.742019/1~2-39.0966.2866.28
2021/416.5334.0421.282018/12-4.5631.6546.51
2021/369.7514.6716.212018/11-13.6452.7948.36
2021/1~2-38.1217.2417.242018/1046.45156.0547.8
2020/121.414.983.412018/9-12.4332.937.45
2020/1116.171.493.242018/812.2238.0838.1
2020/102.58-6.543.452018/715.2480.0438.11
2020/97.127.854.692018/6-23.2159.4431.93
2020/81.2317.654.322018/558.554.9627.28
2020/7-15.141.482.842018/4-20.86-2.3119.2
2020/60.619.663.042018/379.9315.8128.09
2020/5-11.11-13.020.212018/1~2-41.8737.7537.75
2020/4-0.32.274.222017/1210.7614.72-5.11
2020/313.1618.675.022017/1144.7-7.35-7.11
2020/1~241.65-2.42-2.412017/10-23.98-34.27-7.08

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
27.016.068.75
2021Q4(百萬)2020Q4(百萬)YoY(%)
20.025.0-20.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
15.02.0650.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.480.420.1428

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.974.824.945.334.424.894.586.102.883.58
存貨周轉率21.8522.2322.9525.4831.4244.0752.08168.1114.019.64

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.471.921.441.531.341.471.211.301.141.401.091.321.251.521.371.401.28
存貨周轉率5.676.593.815.435.445.084.585.444.985.743.524.074.335.935.657.387.59

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.710.710.660.670.500.520.440.710.610.74
金融負債(百萬)7634113413500000125
營收淨額(百萬)44383115301224331660175013361028221386
利息保障倍數7.048.0229.842.25361.110.000.000.00-39.39-43.61
長期銀行借款占稅後淨利比4.022.280.190.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)44383115301224331660175013361028221386
推銷費用(百萬)98857149323021163046
管理費用(百萬)44352720202021305172
研發費(百萬)0000000269
推銷費用率(%)2.212.732.362.011.931.711.571.5613.5711.92
管理費用率(%)0.991.120.900.821.201.141.572.9223.0818.65
研發費用率(%)0.000.000.000.000.000.000.000.192.712.33

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)155616258851057870839699828749838644818713788632552461
推銷費用(百萬)2729192723221922211818161916111110
管理費用(百萬)111413881467896565555
研發費(百萬)00000000000000000
推銷費用率(%)1.741.782.152.552.642.622.722.662.802.152.801.962.662.031.741.992.17
管理費用率(%)0.710.861.470.760.921.670.860.851.071.070.930.610.840.630.790.911.08
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
6248-沛波OXXXOXXXOX
19年4.57億93.22%63.86%0.0%43.54%-104百萬12.16%

融資使用率
日期股價融資使用率
2022-05-23 -21.86.15%
2022-05-2021.56.24%
2022-05-1921.46.13%
2022-05-1821.856.25%
2022-05-1721.66.18%
2022-05-1621.46.20%
2022-05-1321.456.22%
2022-05-1221.46.26%
2022-05-1121.956.31%
2022-05-1021.96.35%
2022-05-0921.856.41%
2022-05-0622.16.45%
2022-05-0522.36.50%
2022-05-0422.36.55%
2022-05-0322.156.61%
2022-04-2922.56.69%
2022-04-2822.66.78%
2022-04-2722.36.61%
2022-04-2622.46.59%
2022-04-2522.356.97%
2022-04-2222.957.04%
2022-04-2122.656.86%
2022-04-2022.756.86%
2022-04-1922.957.04%
2022-04-1822.26.69%
2022-04-1522.856.62%
2022-04-1423.06.79%
2022-04-1323.26.90%
2022-04-1222.556.96%
2022-04-1122.357.01%
2022-04-0822.157.32%
2022-04-0721.857.32%
2022-04-0622.37.23%
2022-04-0122.357.07%
2022-03-3122.356.92%
2022-03-3022.556.97%
2022-03-2922.36.83%
2022-03-2822.656.86%
2022-03-2522.856.90%
2022-03-2422.96.82%
2022-03-2322.76.40%
2022-03-2222.86.33%
2022-03-2122.66.29%
2022-03-1822.256.11%
2022-03-1721.856.21%
2022-03-1621.86.21%
2022-03-1522.156.20%
2022-03-1422.76.29%
2022-03-1122.46.51%
2022-03-1024.08.73%
2022-03-0923.758.93%
2022-03-0823.98.84%
2022-03-0723.89.96%
2022-03-0424.09.38%
2022-03-0324.08.33%
2022-03-0223.957.95%
2022-03-0123.87.90%
2022-02-2523.157.90%
2022-02-2422.78.02%
2022-02-2323.78.72%
2022-02-2223.68.75%
2022-02-2124.0510.05%
2022-02-1824.09.17%
2022-02-1724.08.87%
2022-02-1624.58.87%
2022-02-1524.07.86%
2022-02-1423.97.95%
2022-02-1124.27.91%
2022-02-1024.157.81%
2022-02-0924.357.68%
2022-02-0824.457.47%
2022-02-0723.27.91%
2022-01-2621.97.88%
2022-01-2521.657.99%
2022-01-2422.158.16%
2022-01-2122.258.18%
2022-01-2022.358.09%
2022-01-1922.17.99%
2022-01-1822.058.07%
2022-01-1722.38.09%
2022-01-1421.98.16%
2022-01-1322.18.24%
2022-01-1222.38.37%
2022-01-1122.48.33%
2022-01-1021.98.16%
2022-01-0721.257.74%
2022-01-0621.77.74%
2022-01-0521.97.72%
2022-01-0421.857.75%
2022-01-0321.657.99%
2021-12-3021.858.03%
2021-12-2921.657.85%
2021-12-2821.77.93%
2021-12-2721.758.03%
2021-12-2421.97.92%
2021-12-2322.17.88%
2021-12-2222.057.66%
2021-12-2122.47.58%
2021-12-2022.48.05%
2021-12-1721.88.14%
2021-12-1621.68.15%
2021-12-1521.658.09%
2021-12-1421.758.06%
2021-12-1322.28.37%
2021-12-1021.358.68%
2021-12-0920.859.16%
2021-12-0820.89.06%
2021-12-0720.79.22%
2021-12-0620.559.06%
2021-12-0320.558.86%
2021-12-0220.58.50%
2021-12-0120.78.44%
2021-11-3020.68.93%
2021-11-2920.58.89%
2021-11-2620.78.90%
2021-11-2521.18.90%
2021-11-2421.08.76%
2021-11-2320.78.76%
2021-11-2220.98.87%
2021-11-1921.09.08%
2021-11-1821.059.13%
2021-11-1720.99.12%
2021-11-1621.09.15%
2021-11-1520.99.71%
2021-11-1221.059.79%
2021-11-1121.359.90%
2021-11-1021.210.05%
2021-11-0921.010.25%
2021-11-0821.2510.30%
2021-11-0521.059.57%
2021-11-0420.89.53%
2021-11-0320.79.54%
2021-11-0220.559.19%
2021-11-0120.559.15%
2021-10-2920.559.13%
2021-10-2820.559.05%
2021-10-2720.48.95%
2021-10-2620.459.08%
2021-10-2520.459.03%
2021-10-2220.759.09%
2021-10-2120.98.89%
2021-10-2020.48.83%
2021-10-1920.358.82%
2021-10-1820.68.73%
2021-10-1520.458.82%
2021-10-1420.59.28%
2021-10-1320.59.37%
2021-10-1220.49.55%
2021-10-0821.59.64%
2021-10-0721.69.22%
2021-10-0621.18.44%
2021-10-0521.48.55%
2021-10-0421.58.14%
2021-10-0121.88.35%
2021-09-3021.558.60%
2021-09-2921.158.54%
2021-09-2821.558.29%
2021-09-2720.97.81%
2021-09-2420.358.16%
2021-09-2320.37.82%
2021-09-2220.27.95%
2021-09-1720.358.27%
2021-09-1620.48.37%
2021-09-1520.68.60%
2021-09-1420.98.48%
2021-09-1321.258.34%
2021-09-1020.78.38%
2021-09-0920.38.52%
2021-09-0820.28.48%
2021-09-0720.258.57%
2021-09-0620.38.48%
2021-09-0320.358.38%
2021-09-0220.38.34%
2021-09-0120.558.44%
2021-08-3120.358.09%
2021-08-3021.17.18%
2021-08-2721.110.71%
2021-08-2620.8510.45%
2021-08-2520.6510.55%
2021-08-2420.410.49%
2021-08-2320.310.41%
2021-08-2020.1510.34%
2021-08-1920.3510.33%
2021-08-1820.8510.58%
2021-08-1720.7510.98%
2021-08-1620.912.08%
2021-08-1321.5514.29%
2021-08-1222.114.58%
2021-08-1121.3514.74%
2021-08-1021.615.05%
2021-08-0922.8514.97%
2021-08-0622.814.93%
2021-08-0523.0514.58%
2021-08-0423.5514.71%
2021-08-0323.2515.18%
2021-08-0225.1515.00%
2021-07-3024.814.28%
2021-07-2924.914.10%
2021-07-2824.214.11%
2021-07-2724.5514.41%
2021-07-2625.1514.59%
2021-07-2324.913.86%
2021-07-2224.6515.23%
2021-07-2125.115.96%
2021-07-2025.6516.46%
2021-07-1926.3516.94%
2021-07-1625.8516.26%
2021-07-1525.8516.34%
2021-07-1425.317.96%
2021-07-1325.318.15%
2021-07-1226.6519.51%
2021-07-0926.419.11%
2021-07-0826.6519.38%
2021-07-0727.018.35%
2021-07-0628.017.71%
2021-07-0529.117.59%
2021-07-0229.0520.14%
2021-07-0130.519.76%
2021-06-3029.0515.11%
2021-06-2926.457.72%
2021-06-2825.655.66%
2021-06-2524.15.45%
2021-06-2423.95.44%
2021-06-2323.655.57%
2021-06-2224.155.88%
2021-06-2122.95.52%
2021-06-1823.255.62%
2021-06-1723.55.69%
2021-06-1623.855.65%
2021-06-1523.65.58%
2021-06-1123.955.52%
2021-06-1024.455.53%
2021-06-0924.855.24%
2021-06-0824.155.26%
2021-06-0724.25.40%
2021-06-0424.65.58%
2021-06-0323.96.13%
2021-06-0224.16.29%
2021-06-0123.95.82%
2021-05-3123.955.80%

沛波熱門網頁

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。