6261 久元


股價漲跌幅
202220212020
久元-10.0%28.0%-1.0%
0050-15.78%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)
75.6 17.14% 88.56 101.84 34.71% 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
  • 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38.7932.1525.6126.4427.1726.5326.7330.5027.5329.09
營業利益率26.6919.7013.0914.1216.7516.3514.4217.7015.3416.96
折舊負擔比率10.1914.9516.4216.4418.4521.2721.6418.0218.7319.59
稅前淨利率26.6419.1516.7916.9016.2014.1914.2220.5215.4918.60
股東權益報酬率16.698.577.077.268.176.627.0212.368.4511.40
資產報酬率13.047.015.925.916.445.205.409.156.448.63
本業收入比100.14102.8377.9083.56103.54115.20101.5286.1998.9491.15
業外獲益比-0.22-2.8322.1016.44-3.37-15.20-1.3313.691.068.85
無形資產佔淨值比0.370.490.630.680.000.000.000.000.000.00

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42.2531.1339.9743.3039.9629.8131.8431.3735.5428.3928.4824.5920.0922.7032.2724.4426.06
營業利益率31.1319.5927.3231.6727.3316.7223.5815.5823.0522.1313.299.894.6216.7719.979.559.10
稅前淨利率30.4521.4929.1826.5929.1511.2228.4214.0123.7820.6325.3110.4810.0121.6720.6114.469.74
本業收入比102.2791.3593.64119.1193.99149.0683.04111.2196.80107.1852.3694.1946.4877.3996.8866.1292.41
業外獲益比-2.278.656.36-19.116.31-49.0616.96-11.213.20-7.1847.645.8153.5222.613.1233.886.33

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)1159545128979294210398879859831564
自由現金流量(百萬)948921356548891844100366-364729
稅後淨利(百萬)1080530403461516443477731497618


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)546548343109159-6220076331484430186189295143169185
自由現金流量(百萬)45848628915221-6138-9120746444925019326737113131
稅後淨利(百萬)287198335292256861988615914216451451571518370

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)5221350432333491367036163715409136513706
營業利益(百萬)1393690423493615591536724560628
稅後淨利(百萬)1080530403461516443477731497618
EPS(完全稀釋)8.274.083.103.533.963.403.655.713.950.00
營收成長率(%)49.008.38-7.39-4.881.49-2.66-9.1912.05-1.48N/A
營業利益成長率(%)101.8863.12-14.20-19.844.0610.26-25.9729.29-10.83N/A
稅後淨利成長率(%)103.7731.51-12.58-10.6616.48-7.13-34.7547.08-19.58N/A
EPS成長率(%)102.7031.61-12.18-10.8616.47-6.85-36.0844.56N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)13001238140114381144947809827922944753823714918929836807
營業利益(百萬)40524338345531315819112921220910081331541868073
稅後淨利(百萬)287198335292256861988615914216451451571518370
EPS(完全稀釋)2.241.542.612.271.990.671.540.671.241.101.280.400.351.221.170.650.54
去年同期營收成長率(%)13.6430.7373.1873.8824.080.327.440.4929.132.83-18.95-1.56-11.520.000.000.00-
去年同期營業利益成長率(%)29.3953.80100.52252.7147.64-24.4091.0059.26542.4235.71-46.241.25-54.790.000.000.00-
去年同期稅後淨利成長率(%)12.11130.2369.19239.5361.01-39.4420.7368.63253.33-9.558.61-38.55-35.710.000.000.00-
去年同期EPS成長率(%)12.56129.8569.48238.8160.48-39.0920.3167.50254.29-9.849.40-38.46-35.190.000.000.00-
較上季營收成長率(%)5.01-11.63-2.5725.7020.8017.06-2.18-10.30-2.3325.37-8.5115.27-22.22-1.1811.123.590.00
較上季營業利益成長率(%)66.67-36.55-15.8245.3798.10-17.2848.06-39.151.44109.0023.46145.45-78.57-17.20132.509.590.00
較上季稅後淨利成長率(%)44.95-40.9014.7314.06197.67-56.57130.23-45.9111.97-13.41221.5713.33-71.343.9781.9318.570.00
較上季EPS成長率(%)45.45-41.0014.9814.07197.01-56.49129.85-45.9712.73-14.06220.0014.29-71.314.2780.0020.370.00

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(%)
2022/4-12.26-14.384.882019/12-18.260.85-7.18
2022/317.357.5513.452019/1110.915.49-7.88
2022/1~211.5317.4417.442019/1013.77-5.82-10.31
2021/123.7920.4749.052019/913.82-15.74-10.89
2021/11-10.0225.452.112019/82.91-20.05-10.19
2021/10-7.0948.2655.052019/7-18.11-20.78-8.64
2021/97.0179.455.832019/6-0.19.86-6.44
2021/8-10.9168.2753.142019/516.43-1.18-9.54
2021/75.5972.9251.22019/4-0.62-12.09-11.78
2021/61.1477.2647.652019/322.56-12.98-11.67
2021/5-9.1767.3542.42019/1~2-21.94-10.92-10.95
2021/410.1376.9736.712018/12-6.71-22.1-4.92
2021/329.9535.3624.162018/11-9.38-6.02-3.03
2021/1~28.4917.4917.582018/101.956.68-2.71
2020/128.0918.828.322018/97.8614.69-3.81
2020/116.49-9.427.312018/81.95-6.96-6.03
2020/1012.7-5.849.532018/714.18-11.81-5.88
2020/90.19-5.2711.642018/6-10.35-21.14-4.72
2020/8-8.457.613.952018/53.6-14.5-0.81
2020/77.7721.0414.822018/4-1.832.683.63
2020/6-4.28-7.9513.862018/315.5-0.753.96
2020/5-4.06-4.2918.872018/1~2-9.116.616.76
2020/4-15.5716.1625.832017/1212.4638.961.52
2020/327.536.6929.182017/112.787.4-1.38
2020/1~2-14.9125.3125.152017/109.480.55-2.24

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
396.0333.018.918
2021Q4(百萬)2020Q4(百萬)YoY(%)
266.0106.0150.94
2021Q3(百萬)2020Q3(百萬)YoY(%)
409.0230.077.826

EPS較上季
2022Q1(元)2021Q4(元)比率
2.241.540.4545

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.173.283.033.023.303.443.554.213.844.34
存貨周轉率4.314.504.574.835.815.694.875.606.647.04

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.230.220.170.220.210.260.240.280.290.23
金融負債(百萬)27242745073976911971116139712520
營收淨額(百萬)5221350432333491367036163715409136513706
利息保障倍數229.7174.7726.1327.8332.3425.4328.9234.5536.0644.21
長期銀行借款占稅後淨利比0.130.000.370.230.321.020.341.040.600.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)5221350432333491367036163715409136513706
推銷費用(百萬)14410211213511088891158792
管理費用(百萬)235114194173163135162186171115
研發費(百萬)341303238251255266275272250235
推銷費用率(%)2.762.913.463.873.002.432.402.812.382.48
管理費用率(%)4.503.256.004.964.443.734.364.554.683.10
研發費用率(%)6.538.657.367.196.957.367.406.656.856.34

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)13001238140114381144947809827922944753823714918929836807
推銷費用(百萬)3536402939272623262625313044313031
管理費用(百萬)625966446633935374446634140433852
研發費(百萬)8773879685747680726864614575615659
推銷費用率(%)2.692.912.862.023.412.853.212.782.822.753.323.774.204.793.343.593.84
管理費用率(%)4.774.774.713.065.773.481.114.234.014.666.117.655.744.364.634.556.44
研發費用率(%)6.695.906.216.687.437.819.399.677.817.208.507.416.308.176.576.707.31

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
6261-久元OOOOOOOXXO
18年12.85億40.79%23.2%0.0%240.62%1546百萬16.96%

融資使用率
日期股價融資使用率
2022-05-19 -75.69.02%
2022-05-1875.69.05%
2022-05-1775.79.08%
2022-05-1674.59.07%
2022-05-1372.89.20%
2022-05-1271.89.17%
2022-05-1172.09.23%
2022-05-1072.89.68%
2022-05-0973.49.90%
2022-05-0675.010.04%
2022-05-0575.610.07%
2022-05-0475.010.08%
2022-05-0373.310.01%
2022-04-2973.710.03%
2022-04-2873.010.04%
2022-04-2773.410.05%
2022-04-2675.210.48%
2022-04-2576.010.52%
2022-04-2278.010.66%
2022-04-2178.110.65%
2022-04-2078.510.67%
2022-04-1977.110.66%
2022-04-1877.110.66%
2022-04-1577.010.67%
2022-04-1477.910.76%
2022-04-1378.210.79%
2022-04-1277.410.78%
2022-04-1178.010.78%
2022-04-0879.310.82%
2022-04-0778.210.83%
2022-04-0679.910.94%
2022-04-0180.610.94%
2022-03-3181.010.97%
2022-03-3081.911.04%
2022-03-2981.511.04%
2022-03-2881.411.11%
2022-03-2581.811.13%
2022-03-2482.011.29%
2022-03-2381.811.24%
2022-03-2281.911.25%
2022-03-2181.911.30%
2022-03-1881.111.20%
2022-03-1781.011.51%
2022-03-1679.011.68%
2022-03-1579.011.71%
2022-03-1480.611.79%
2022-03-1180.111.85%
2022-03-1080.211.89%
2022-03-0978.611.92%
2022-03-0876.312.09%
2022-03-0782.113.61%
2022-03-0484.813.64%
2022-03-0384.813.81%
2022-03-0284.113.87%
2022-03-0183.913.88%
2022-02-2582.013.42%
2022-02-2481.513.30%
2022-02-2383.213.48%
2022-02-2282.713.52%
2022-02-2183.713.62%
2022-02-1883.713.74%
2022-02-1783.713.76%
2022-02-1684.213.73%
2022-02-1583.413.63%
2022-02-1483.113.53%
2022-02-1184.513.63%
2022-02-1085.113.77%
2022-02-0985.413.93%
2022-02-0883.514.17%
2022-02-0782.814.16%
2022-01-2681.814.11%
2022-01-2582.314.38%
2022-01-2484.014.48%
2022-01-2185.214.48%
2022-01-2088.415.12%
2022-01-1987.915.26%
2022-01-1886.615.77%
2022-01-1788.015.63%
2022-01-1488.115.46%
2022-01-1388.515.52%
2022-01-1285.915.77%
2022-01-1183.415.19%
2022-01-1082.815.11%
2022-01-0781.514.91%
2022-01-0682.414.85%
2022-01-0582.515.17%
2022-01-0484.114.89%
2022-01-0384.315.07%
2021-12-3084.015.33%
2021-12-2983.215.42%
2021-12-2883.115.47%
2021-12-2783.415.67%
2021-12-2482.915.77%
2021-12-2383.015.81%
2021-12-2282.915.97%
2021-12-2182.215.82%
2021-12-2081.816.28%
2021-12-1782.016.23%
2021-12-1683.016.17%
2021-12-1581.916.23%
2021-12-1481.316.21%
2021-12-1383.316.33%
2021-12-1083.116.41%
2021-12-0984.716.27%
2021-12-0885.016.22%
2021-12-0785.416.34%
2021-12-0685.416.31%
2021-12-0385.316.36%
2021-12-0283.816.50%
2021-12-0185.616.35%
2021-11-3085.216.36%
2021-11-2984.716.02%
2021-11-2685.416.23%
2021-11-2588.918.04%
2021-11-2489.918.67%
2021-11-2392.016.73%
2021-11-2289.015.03%
2021-11-1987.115.23%
2021-11-1888.415.60%
2021-11-1788.915.98%
2021-11-1688.516.42%
2021-11-1589.417.11%
2021-11-1286.715.46%
2021-11-1186.715.40%
2021-11-1086.315.57%
2021-11-0986.315.58%
2021-11-0886.515.87%
2021-11-0586.115.93%
2021-11-0487.216.13%
2021-11-0388.116.14%
2021-11-0287.515.65%
2021-11-0189.415.32%
2021-10-2984.414.67%
2021-10-2884.714.73%
2021-10-2783.714.50%
2021-10-2682.214.62%
2021-10-2584.214.80%
2021-10-2282.814.59%
2021-10-2181.614.86%
2021-10-2082.515.11%
2021-10-1982.814.86%
2021-10-1881.414.82%
2021-10-1580.014.67%
2021-10-1479.714.79%
2021-10-1380.414.87%
2021-10-1281.114.32%
2021-10-0881.114.62%
2021-10-0777.314.26%
2021-10-0673.414.35%
2021-10-0574.014.35%
2021-10-0472.614.46%
2021-10-0173.314.71%
2021-09-3076.014.87%
2021-09-2974.814.99%
2021-09-2877.615.20%
2021-09-2778.815.41%
2021-09-2479.215.33%
2021-09-2377.315.32%
2021-09-2277.615.24%
2021-09-1779.515.48%
2021-09-1679.015.70%
2021-09-1579.415.77%
2021-09-1480.115.76%
2021-09-1379.916.09%
2021-09-1083.516.24%
2021-09-0983.515.99%
2021-09-0882.616.85%
2021-09-0784.317.11%
2021-09-0686.117.71%
2021-09-0389.517.76%
2021-09-0287.717.93%
2021-09-0189.018.00%
2021-08-3187.518.10%
2021-08-3087.218.19%
2021-08-2790.518.45%
2021-08-2690.618.50%
2021-08-2589.818.20%
2021-08-2488.119.21%
2021-08-2389.619.62%
2021-08-2086.719.57%
2021-08-1985.220.12%
2021-08-1887.820.13%
2021-08-1784.021.10%
2021-08-1687.422.12%
2021-08-1390.622.51%
2021-08-1291.022.92%
2021-08-1189.523.56%
2021-08-1091.824.56%
2021-08-0994.726.46%
2021-08-0698.127.31%
2021-08-0598.527.50%
2021-08-0496.227.23%
2021-08-0396.026.63%
2021-08-0293.626.67%
2021-07-3091.425.78%
2021-07-2992.926.54%
2021-07-2890.226.27%
2021-07-2794.829.25%
2021-07-26104.536.26%
2021-07-2395.026.91%
2021-07-2294.125.96%
2021-07-2193.124.60%
2021-07-2090.324.35%
2021-07-1991.824.66%
2021-07-1692.924.88%
2021-07-1592.525.83%
2021-07-1493.524.57%
2021-07-1391.224.91%
2021-07-1295.625.13%
2021-07-0991.924.71%
2021-07-0896.027.55%
2021-07-0797.027.46%
2021-07-0692.826.29%
2021-07-0592.226.90%
2021-07-0288.526.26%
2021-07-0187.527.98%
2021-06-3087.126.62%
2021-06-2987.027.05%
2021-06-2888.927.57%
2021-06-2586.727.88%
2021-06-2486.528.54%
2021-06-2384.326.75%
2021-06-2280.125.09%
2021-06-2180.225.79%
2021-06-1882.227.86%
2021-06-1782.927.39%
2021-06-1680.128.13%
2021-06-1581.229.13%
2021-06-1179.629.17%
2021-06-1078.930.15%
2021-06-0978.730.61%
2021-06-0880.532.07%
2021-06-0781.831.80%
2021-06-0480.731.85%
2021-06-0380.931.09%
2021-06-0278.931.76%
2021-06-0180.332.16%
2021-05-3179.132.32%
2021-05-2877.630.01%
2021-05-2776.228.89%

久元熱門網頁

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。