6257 矽格


股價漲跌幅
20222021202020192018
矽格0.0%28.0%40.0%38.0%-19.0%
0050-15.64%3.82%50.48%14.17%-5.71%


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)
58.7 10.75% 65.01 74.76 27.36% 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29.6629.0430.2527.8527.4527.7626.7332.6328.11
營業利益率20.6218.8220.6218.0823.5716.5716.4221.9417.56
折舊負擔比率23.8223.0524.3523.0226.1626.0024.1520.3121.23
稅前淨利率21.9618.3320.6118.7823.5217.1318.0523.7218.89
股東權益報酬率18.5313.5312.3112.1312.9510.039.4012.9611.00
資產報酬率9.547.417.367.377.806.476.359.077.89
本業收入比93.91102.63100.0596.26100.1996.6891.0192.5092.93
業外獲益比6.06-2.63-0.053.74-0.253.328.997.507.07
無形資產佔淨值比0.530.340.450.690.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率30.3528.6230.6530.5928.5128.4332.3028.3726.5938.7828.9926.0222.6422.0729.9731.5926.7927.6628.8226.27
營業利益率21.7318.5122.3821.7619.4918.9721.3918.1216.2329.0019.8816.6812.2912.1720.7521.8416.5136.8117.8715.57
稅前淨利率25.8220.7724.7320.4821.4817.4520.6718.5516.4126.6620.4717.9113.9314.0021.2024.6213.9039.3116.5816.40
本業收入比84.1689.1190.58106.2790.70108.81103.3797.5898.88108.6997.1093.1888.2686.7397.9588.58118.8993.65107.9895.00
業外獲益比15.8410.899.51-6.279.30-8.81-3.522.231.12-8.692.906.8211.7412.942.0511.27-18.896.35-7.985.00

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)713945893515407627962471219218152080
自由現金流量(百萬)435-689-161199724834-7922582274
稅後淨利(百萬)27871783129511559897767611054878


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1445-4941709514478115541005115187813658564678281453961732930969529701
自由現金流量(百萬)-3911385482-1337-94-439-529-150429-184245753-278724-555-301112918-145-123
稅後淨利(百萬)822688857685558485501460337453364279198230339386201429214193

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)166811242910047954168325796505552285239
營業利益(百萬)344023392072172516109608301147920
稅後淨利(百萬)27871783129511559897767611054878
EPS(完全稀釋)5.953.873.162.882.532.142.082.872.41
營收成長率(%)34.2123.715.3039.6517.8714.66-3.31-0.21N/A
營業利益成長率(%)47.0712.8920.127.1467.7115.66-27.6424.67N/A
稅後淨利成長率(%)56.3137.6812.1216.7827.451.97-27.8020.05N/A
EPS成長率(%)53.7522.479.7213.8318.222.88-27.5319.09N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)46204291468142053504351632972899271732812532221420202206253425932208232215881463
營業利益(百萬)10047941048915683667705525441951503369248268526566365855284228
稅後淨利(百萬)822688857685558485501460337453364279198230339386201429214193
EPS(完全稀釋)1.821.541.921.551.271.151.191.090.801.140.920.710.510.600.871.000.541.200.600.54
去年同期營收成長率(%)31.8522.0441.9845.0528.977.1630.2130.9434.5048.73-0.08-14.62-8.51-5.0059.5777.24----
兩季平均(YOY)營收成長率(%)26.9532.0143.5237.0118.0618.6930.5832.7241.6124.32-7.35-11.56-6.7527.2968.41-----
去年同期EPS成長率(%)43.3133.9161.3442.2058.750.8829.3553.5256.8690.005.75-29.00-5.56-50.0045.0085.19----
兩季平均(YOY)EPS成長率(%)38.6147.6251.7750.4829.8215.1241.4455.1973.4347.88-11.62-17.28-27.78-2.5065.09-----
較上季營收成長率(%)7.67-8.3311.3220.01-0.346.6413.736.70-17.1929.5814.369.60-8.43-12.94-2.2817.44-4.9146.228.54-
較上季EPS成長率(%)18.18-19.7923.8722.0510.43-3.369.1736.25-29.8223.9129.5839.22-15.00-31.03-13.0085.19-55.00100.0011.11-

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(%)
2022/4-4.8821.9729.082019/1211.837.335.29
2022/320.344.6731.822019/11-42.3517.372.78
2022/1~2-0.6625.1625.152019/1081.4787.681.47
2021/1214.4725.4734.212019/9-5.55-0.25-7.76
2021/11-8.2415.2435.162019/80.69-2.61-8.71
2021/10-5.2925.2337.432019/76.822.64-9.66
2021/9-3.9833.1539.012019/67.62-9.76-11.8
2021/81.6641.0739.882019/511.38-15.73-12.27
2021/78.0952.8639.682019/4-19.4-18.7-11.25
2021/62.7248.4337.282019/343.953.79-8.48
2021/54.3146.7134.932019/1~2-6.21-15.45-15.45
2021/412.8240.0131.862018/12-4.45-6.2139.64
2021/37.8217.8228.972018/11-7.82-12.5745.2
2021/1~2-7.3235.6435.632018/10-3.554.3354.31
2020/125.1327.1323.72018/9-7.7948.3562.67
2020/11-0.2935.1823.352018/86.1264.9864.66
2020/100.69-21.8422.122018/7-6.0866.3864.61
2020/91.7340.8531.722018/60.4972.9964.31
2020/810.1530.7630.482018/57.4678.6662.46
2020/74.9619.5230.432018/42.8980.558.27
2020/61.5221.6332.632018/315.4262.1251.33
2020/5-0.4528.9435.22018/1~2-3.2845.8245.82
2020/4-5.0544.2736.942017/12-10.9240.3417.88
2020/319.2622.4634.512017/119.9963.7615.63
2020/1~20.2142.9142.912017/1037.1342.5510.51

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1193.0753.058.432
2021Q4(百萬)2020Q4(百萬)YoY(%)
891.0613.045.350
2021Q3(百萬)2020Q3(百萬)YoY(%)
1157.0682.069.648

EPS較上季
2022Q1(元)2021Q4(元)比率
1.821.540.1818

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.653.893.663.763.234.074.004.164.05
存貨周轉率47.9349.6244.5347.8545.2159.6460.5730.7525.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.101.051.121.101.011.071.040.920.871.120.940.910.860.830.870.950.851.101.051.01
存貨周轉率9.7310.2210.5110.8912.5413.3211.0710.5711.3312.0012.2212.1410.9611.5711.6111.6711.0115.4614.7313.54

償債能力-近10年
202120202019201820172016201520142013
負債比0.510.500.450.390.450.400.370.320.32
金融負債(百萬)841755866485509049903962342725182294
營收淨額(百萬)166811242910047954168325796505552285239
利息保障倍數23.1720.0626.7125.8723.3922.6037.3444.5039.93
長期銀行借款占稅後淨利比2.062.532.192.551.923.442.191.221.22

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)166811242910047954168325796505552285239
推銷費用(百萬)2191761661601141005949
管理費用(百萬)872672519478403336271390382
研發費(百萬)417423283294218212192165162
推銷費用率(%)1.311.421.651.681.671.731.170.080.17
管理費用率(%)5.235.415.175.015.905.805.367.467.29
研發費用率(%)2.503.402.823.083.193.663.803.163.09

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)46204291468142053504351632972899271732812532221420202206253425932208232215881463
推銷費用(百萬)5980475043494739415638373540394635273028
管理費用(百萬)2422372352261741871781561511751211071171081211241251828572
研發費(百萬)98117106959997134102899072635974777767495857
推銷費用率(%)1.281.861.001.191.231.391.431.351.511.711.501.671.731.811.541.771.591.161.891.91
管理費用率(%)5.245.525.025.374.975.325.405.385.565.334.784.835.794.904.784.785.667.845.354.92
研發費用率(%)2.122.732.262.262.832.764.063.523.282.742.842.852.923.353.042.973.032.113.653.90

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
6257-矽格OOXXOOOXOO
19年45.18億58.47%55.34%0.0%191.89%7804百萬21.4%

融資使用率
日期股價融資使用率
2022-05-24 -58.79.59%
2022-05-2359.89.67%
2022-05-2059.99.59%
2022-05-1959.69.63%
2022-05-1859.79.71%
2022-05-1759.39.79%
2022-05-1658.69.76%
2022-05-1358.49.83%
2022-05-1257.89.88%
2022-05-1158.79.83%
2022-05-1058.79.90%
2022-05-0958.69.92%
2022-05-0659.810.05%
2022-05-0559.710.09%
2022-05-0459.210.12%
2022-05-0359.210.19%
2022-04-2956.510.57%
2022-04-2856.310.59%
2022-04-2756.110.61%
2022-04-2655.710.60%
2022-04-2556.010.60%
2022-04-2257.410.59%
2022-04-2157.510.65%
2022-04-2057.210.72%
2022-04-1957.210.69%
2022-04-1857.110.66%
2022-04-1557.210.71%
2022-04-1458.210.79%
2022-04-1358.310.82%
2022-04-1257.510.78%
2022-04-1158.510.77%
2022-04-0860.110.73%
2022-04-0759.410.38%
2022-04-0658.710.62%
2022-04-0159.610.56%
2022-03-3159.610.62%
2022-03-3059.910.67%
2022-03-2960.110.70%
2022-03-2860.710.60%
2022-03-2559.410.52%
2022-03-2459.410.64%
2022-03-2359.210.71%
2022-03-2259.210.66%
2022-03-2159.110.63%
2022-03-1858.610.75%
2022-03-1758.810.77%
2022-03-1658.310.63%
2022-03-1557.210.72%
2022-03-1458.210.76%
2022-03-1157.710.88%
2022-03-1057.910.91%
2022-03-0957.210.86%
2022-03-0854.910.96%
2022-03-0756.110.95%
2022-03-0458.011.20%
2022-03-0358.311.24%
2022-03-0257.811.20%
2022-03-0157.811.20%
2022-02-2556.911.26%
2022-02-2456.211.30%
2022-02-2357.911.35%
2022-02-2257.911.35%
2022-02-2158.911.33%
2022-02-1858.711.35%
2022-02-1758.811.34%
2022-02-1658.611.36%
2022-02-1557.911.38%
2022-02-1457.811.35%
2022-02-1158.911.31%
2022-02-1059.311.39%
2022-02-0959.011.48%
2022-02-0857.511.50%
2022-02-0757.211.50%
2022-01-2656.511.30%
2022-01-2557.111.53%
2022-01-2457.812.06%
2022-01-2158.312.16%
2022-01-2059.512.21%
2022-01-1959.512.21%
2022-01-1859.712.27%
2022-01-1758.912.52%
2022-01-1458.012.47%
2022-01-1359.012.33%
2022-01-1257.812.43%
2022-01-1157.512.40%
2022-01-1058.512.33%
2022-01-0758.112.46%
2022-01-0659.312.56%
2022-01-0559.612.37%
2022-01-0458.312.50%
2022-01-0358.812.39%
2021-12-3058.812.43%
2021-12-2959.012.44%
2021-12-2858.812.47%
2021-12-2758.912.40%
2021-12-2458.912.32%
2021-12-2358.812.30%
2021-12-2258.212.24%
2021-12-2157.912.17%
2021-12-2057.212.19%
2021-12-1757.612.14%
2021-12-1657.612.03%
2021-12-1557.012.06%
2021-12-1457.312.05%
2021-12-1357.512.03%
2021-12-1058.111.74%
2021-12-0958.711.79%
2021-12-0860.111.79%
2021-12-0760.211.80%
2021-12-0660.211.75%
2021-12-0360.011.64%
2021-12-0259.911.81%
2021-12-0160.111.53%
2021-11-3059.312.15%
2021-11-2958.612.14%
2021-11-2659.012.32%
2021-11-2560.712.33%
2021-11-2461.112.28%
2021-11-2360.612.44%
2021-11-2262.212.25%
2021-11-1961.912.16%
2021-11-1862.812.28%
2021-11-1762.712.60%
2021-11-1661.012.49%
2021-11-1561.412.60%
2021-11-1259.712.16%
2021-11-1159.712.07%
2021-11-1059.812.14%
2021-11-0960.212.21%
2021-11-0860.212.50%
2021-11-0560.212.45%
2021-11-0460.412.16%
2021-11-0358.912.31%
2021-11-0258.112.25%
2021-11-0159.612.07%
2021-10-2958.611.95%
2021-10-2859.212.02%
2021-10-2758.611.90%
2021-10-2658.111.78%
2021-10-2557.311.61%
2021-10-2257.111.57%
2021-10-2156.611.72%
2021-10-2057.311.58%
2021-10-1957.211.65%
2021-10-1855.511.95%
2021-10-1556.411.80%
2021-10-1454.511.78%
2021-10-1354.311.98%
2021-10-1255.611.86%
2021-10-0856.411.24%
2021-10-0756.711.26%
2021-10-0655.511.22%
2021-10-0557.211.16%
2021-10-0455.411.22%
2021-10-0157.211.27%
2021-09-3059.411.34%
2021-09-2958.411.40%
2021-09-2861.311.21%
2021-09-2762.211.14%
2021-09-2462.411.21%
2021-09-2361.811.03%
2021-09-2261.210.97%
2021-09-1763.110.97%
2021-09-1663.510.76%
2021-09-1562.811.26%
2021-09-1464.111.24%
2021-09-1364.111.41%
2021-09-1065.311.38%
2021-09-0964.611.36%
2021-09-0862.811.48%
2021-09-0766.111.75%
2021-09-0666.211.42%
2021-09-0367.211.12%
2021-09-0264.611.32%
2021-09-0165.611.22%
2021-08-3165.011.11%
2021-08-3064.211.03%
2021-08-2763.111.00%
2021-08-2662.410.31%
2021-08-2562.510.01%
2021-08-2462.29.82%
2021-08-2361.69.75%
2021-08-2060.29.12%
2021-08-1959.19.32%
2021-08-1862.19.43%
2021-08-1759.28.89%
2021-08-1660.79.45%
2021-08-1365.59.20%
2021-08-1268.69.64%
2021-08-1167.59.90%
2021-08-1070.410.42%
2021-08-0969.911.05%
2021-08-0671.612.06%
2021-08-0571.011.86%
2021-08-0468.112.59%
2021-08-0366.011.96%
2021-08-0265.512.43%
2021-07-3064.111.94%
2021-07-2964.313.29%
2021-07-2861.412.31%
2021-07-2762.213.13%
2021-07-2663.113.08%
2021-07-2360.513.22%
2021-07-2260.913.32%
2021-07-2160.113.86%
2021-07-2059.613.57%
2021-07-1959.213.62%
2021-07-1660.513.58%
2021-07-1558.111.59%
2021-07-1457.211.37%
2021-07-1357.411.46%
2021-07-1256.811.26%
2021-07-0956.511.18%
2021-07-0857.011.51%
2021-07-0756.911.31%
2021-07-0658.311.88%
2021-07-0559.911.69%
2021-07-0257.111.33%
2021-07-0157.111.30%
2021-06-3056.011.27%
2021-06-2956.011.48%
2021-06-2855.911.64%
2021-06-2555.011.51%
2021-06-2455.011.71%
2021-06-2354.911.56%
2021-06-2254.111.16%
2021-06-2153.810.90%
2021-06-1854.611.02%
2021-06-1754.610.73%
2021-06-1654.210.62%
2021-06-1554.510.65%
2021-06-1153.311.01%
2021-06-1052.811.50%
2021-06-0952.811.36%
2021-06-0852.711.62%
2021-06-0752.511.93%
2021-06-0452.511.55%
2021-06-0352.012.31%
2021-06-0250.511.27%
2021-06-0151.011.23%

矽格熱門網頁

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。