6275 元山


股價漲跌幅
202220212020
元山-18.0%61.0%28.0%
0050-14.14%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)
33.45 3.92% 34.76 39.97 19.49% 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
202120202019201820172016201520142013
營業毛利率17.6818.1717.8920.0721.1921.9420.0920.7420.98
營業利益率5.825.492.373.733.443.990.561.080.02
折舊負擔比率2.752.792.811.602.071.832.422.232.12
稅前淨利率6.205.332.574.333.083.100.762.111.16
股東權益報酬率17.2913.835.579.567.437.711.574.511.74
資產報酬率7.255.892.664.343.583.521.292.361.37
本業收入比93.85102.8192.2186.49110.67129.5873.3351.060.00
業外獲益比6.15-2.817.7913.51-12.00-29.5826.6748.94100.00
無形資產佔淨值比0.160.110.160.170.000.000.000.000.00

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15.1915.9417.6518.6718.4921.8918.1116.5916.1118.5919.0416.9817.1518.7521.7128.3410.82
營業利益率2.604.324.677.157.227.285.855.343.171.874.482.530.710.854.8015.05-6.62
稅前淨利率5.994.835.647.087.297.685.694.453.363.022.662.102.573.622.6921.00-11.22
本業收入比42.8687.5082.46101.43100.0095.16102.00121.4391.6760.87166.67122.2227.7821.74182.3571.6358.57
業外獲益比57.1410.4217.54-1.431.454.84-2.00-19.054.1739.13-66.67-22.2272.2278.26-76.4728.3741.43

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)-23361229-11713011183742
自由現金流量(百萬)-195250176-272110-3545-8128
稅後淨利(百萬)19713950-326055112810


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)7246125-13219797422624904669-13-5-75-25
自由現金流量(百萬)-310-15-13-16717856892742080-77-22-82-92
稅後淨利(百萬)4347505051464630171210131622811-73

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)393433322986256924202293202722012024
營業利益(百萬)2291837196839211240
稅後淨利(百萬)19713950-326055112810
EPS(完全稀釋)2.742.010.72-0.470.880.840.200.510.21
營收成長率(%)18.0711.5916.236.165.5413.12-7.918.75N/A
營業利益成長率(%)25.14157.75-26.0415.66-9.78736.36-54.17N/AN/A
稅後淨利成長率(%)41.73178.00256.25N/A9.09400.00-60.71180.00N/A
EPS成長率(%)36.32179.17N/AN/A4.76320.00-60.78142.86N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)9409841006992951804880948700755670855707638635672624
營業利益(百萬)2442477169595151221430225531101-41
稅後淨利(百萬)4347505051464630171210131622811-73
EPS(完全稀釋)0.610.680.720.720.740.660.670.440.250.180.140.180.230.330.120.16-1.10
去年同期營收成長率(%)-1.1622.3914.324.6435.866.4931.3410.88-0.9918.345.5127.2313.300.000.000.00-
去年同期營業利益成長率(%)-65.22-28.81-7.8439.22213.64321.4370.00131.82340.00180.00-3.23-78.22112.200.000.000.00-
去年同期稅後淨利成長率(%)-15.692.178.7066.67200.00283.33360.00130.776.25-45.4525.0018.18121.920.000.000.00-
去年同期EPS成長率(%)-17.573.037.4663.64196.00266.67378.57144.448.70-45.4516.6712.50120.910.000.000.00-
較上季營收成長率(%)-4.47-2.191.414.3118.28-8.64-7.1735.43-7.2812.69-21.6420.9310.820.47-5.517.690.00
較上季營業利益成長率(%)-42.86-10.64-33.802.9016.9515.690.00131.8257.14-53.3336.36340.000.00-83.87-69.31346.340.00
較上季稅後淨利成長率(%)-8.51-6.000.00-1.9610.870.0053.3376.4741.6720.00-23.08-18.75-27.27175.00-27.27115.070.00
較上季EPS成長率(%)-10.29-5.560.00-2.7012.12-1.4952.2776.0038.8928.57-22.22-21.74-30.30175.00-25.00114.550.00

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(%)
2022/4-3.06-4.68-2.072019/12-11.1519.8814.59
2022/346.52-8.36-1.12019/11-5.48.214.16
2022/1~2-35.36155.453.642019/1021.3820.814.79
2021/12-11.039.1918.252019/9-2.465.3914.09
2021/119.5328.7619.12019/84.5513.4415.14
2021/10-8.1230.418.142019/7-8.67-1.7515.36
2021/99.6116.6516.942019/6-27.8613.4218.23
2021/8-6.885.0617.092019/517.3331.0719.66
2021/710.7223.3418.992019/47.5424.1416.26
2021/6-7.5513.4918.262019/371.5218.0213.38
2021/5-4.541.5919.22019/1~2-46.9910.8110.79
2021/4-6.810.3824.752018/12-19.821.117.89
2021/360.3539.6336.992018/115.638.946.97
2021/1~2-31.73-45.135.322018/105.8937.774.37
2020/124.925.6111.362018/94.989.721.55
2020/1110.936.3810.22018/8-9.4514.550.65
2020/10-17.81-9.2810.62018/75.4215.580.01
2020/9-1.2733.9813.022018/6-16.63-5.81-2.2
2020/89.3232.3610.72018/511.133.2-1.9
2020/71.8826.587.912018/42.23-5.49-3.34
2020/6-17.2513.455.32018/344.92-12.59-2.53
2020/5-5.67-1.093.822018/1~2-37.44.174.19
2020/429.6123.045.462017/12-7.99-1.646.16
2020/340.492.08-1.592017/114.71-10.636.75
2020/1~2-18.59-3.78-3.792017/10-15.650.318.49

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
56.069.0-18.84
2021Q4(百萬)2020Q4(百萬)YoY(%)
48.062.0-22.58
2021Q3(百萬)2020Q3(百萬)YoY(%)
57.050.014.000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.610.68-0.102

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.694.494.284.154.214.063.774.244.20
存貨周轉率3.934.003.633.313.413.413.424.023.99

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q1
應收帳款周轉率1.031.081.051.021.11
存貨周轉率0.820.850.860.951.05

償債能力-近10年
202120202019201820172016201520142013
負債比0.610.600.610.620.550.650.610.660.67
金融負債(百萬)328468575730404533626725491
營收淨額(百萬)393433322986256924202293202722012024
利息保障倍數19.4913.665.7510.935.965.501.973.452.34
長期銀行借款占稅後淨利比1.362.276.022.672.672.150.911.072.30

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)393433322986256924202293202722012024
推銷費用(百萬)201194214219214222203230242
管理費用(百萬)137104978011285919895
研發費(百萬)14012912711710310410210587
推銷費用率(%)5.115.827.178.528.849.6810.0110.4511.96
管理費用率(%)3.483.123.253.114.633.714.494.454.69
研發費用率(%)3.563.874.254.554.264.545.034.774.30

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)9409841006992951804880948700755670855707638635672624
推銷費用(百萬)4455554942624149424545655862564358
管理費用(百萬)3438353232253325212419282621231324
研發費(百萬)4035403332313433323431313131312727
推銷費用率(%)4.685.595.474.944.427.714.665.176.005.966.727.608.209.728.826.409.29
管理費用率(%)3.623.863.483.233.363.113.752.643.003.182.843.273.683.293.621.933.85
研發費用率(%)4.263.563.983.333.363.863.863.484.574.504.633.634.384.864.884.024.33

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
6275-元山OXXXOXOXXX
18年6.98億93.4%63.99%0.0%14.39%117百萬14.68%

融資使用率
日期股價融資使用率
2022-05-18 -33.4518.20%
2022-05-1732.9518.42%
2022-05-1632.0519.11%
2022-05-1332.3520.17%
2022-05-1232.120.43%
2022-05-1132.220.11%
2022-05-1032.7520.10%
2022-05-0932.720.72%
2022-05-0633.621.04%
2022-05-0533.721.11%
2022-05-0433.421.20%
2022-05-0333.4521.12%
2022-04-2934.025.72%
2022-04-2833.429.29%
2022-04-2733.529.33%
2022-04-2634.0529.43%
2022-04-2534.329.50%
2022-04-2235.6529.90%
2022-04-2136.0529.83%
2022-04-2034.6529.79%
2022-04-1934.2529.87%
2022-04-1834.029.86%
2022-04-1534.730.04%
2022-04-1435.530.41%
2022-04-1335.930.52%
2022-04-1235.5530.41%
2022-04-1135.8530.43%
2022-04-0837.5531.25%
2022-04-0737.031.27%
2022-04-0638.829.63%
2022-04-0139.329.75%
2022-03-3139.0529.96%
2022-03-3040.229.95%
2022-03-2939.530.52%
2022-03-2839.330.64%
2022-03-2539.931.67%
2022-03-2440.3531.47%
2022-03-2340.231.14%
2022-03-2240.2531.12%
2022-03-2139.630.56%
2022-03-1839.431.61%
2022-03-1738.7531.85%
2022-03-1638.535.98%
2022-03-1539.0536.15%
2022-03-1440.037.38%
2022-03-1139.837.03%
2022-03-1041.638.79%
2022-03-0941.038.66%
2022-03-0839.435.65%
2022-03-0739.4534.88%
2022-03-0442.034.99%
2022-03-0341.4532.57%
2022-03-0242.631.56%
2022-03-0140.9525.95%
2022-02-2537.2522.37%
2022-02-2436.522.71%
2022-02-2338.523.13%
2022-02-2237.723.41%
2022-02-2139.123.84%
2022-02-1838.921.37%
2022-02-1738.0520.96%
2022-02-1637.620.21%
2022-02-1537.3520.05%
2022-02-1438.320.35%
2022-02-1137.019.13%
2022-02-1037.018.84%
2022-02-0936.918.90%
2022-02-0836.819.12%
2022-02-0736.1519.45%
2022-01-2634.9519.25%
2022-01-2535.0519.21%
2022-01-2435.8519.53%
2022-01-2136.320.34%
2022-01-2037.720.89%
2022-01-1938.0521.75%
2022-01-1837.421.31%
2022-01-1737.320.76%
2022-01-1436.221.16%
2022-01-1337.721.45%
2022-01-1237.121.56%
2022-01-1136.821.54%
2022-01-1038.2523.27%
2022-01-0738.4523.42%
2022-01-0639.7524.15%
2022-01-0540.4525.01%
2022-01-0440.924.40%
2022-01-0340.924.84%
2021-12-3040.824.85%
2021-12-2941.925.55%
2021-12-2843.127.97%
2021-12-2742.0527.84%
2021-12-2438.2523.11%
2021-12-2337.521.23%
2021-12-2237.8520.81%
2021-12-2136.6520.64%
2021-12-2036.220.81%
2021-12-1736.6521.27%
2021-12-1637.621.32%
2021-12-1539.224.11%
2021-12-1439.124.37%
2021-12-1339.925.91%
2021-12-1039.126.96%
2021-12-0937.5526.63%
2021-12-0835.0520.07%
2021-12-0734.518.46%
2021-12-0633.3518.42%
2021-12-0333.3518.53%
2021-12-0233.0518.37%
2021-12-0134.419.27%
2021-11-3034.119.31%
2021-11-2932.718.14%
2021-11-2633.917.93%
2021-11-2533.2518.46%
2021-11-2432.7518.65%
2021-11-2331.818.71%
2021-11-2233.820.08%
2021-11-1934.120.79%
2021-11-1834.920.66%
2021-11-1734.115.26%
2021-11-1631.013.15%
2021-11-1532.013.10%
2021-11-1231.213.52%
2021-11-1131.0512.21%
2021-11-1031.5512.76%
2021-11-0931.7512.66%
2021-11-0831.012.01%
2021-11-0530.511.80%
2021-11-0430.512.21%
2021-11-0331.312.48%
2021-11-0230.512.64%
2021-11-0131.713.38%
2021-10-2931.214.42%
2021-10-2831.114.14%
2021-10-2729.512.23%
2021-10-2629.312.36%
2021-10-2529.612.99%
2021-10-2229.0512.93%
2021-10-2128.813.26%
2021-10-2029.013.35%
2021-10-1929.013.32%
2021-10-1828.413.61%
2021-10-1528.113.62%
2021-10-1427.5513.76%
2021-10-1328.014.00%
2021-10-1228.113.43%
2021-10-0828.813.48%
2021-10-0728.5512.96%
2021-10-0627.512.94%
2021-10-0527.9512.99%
2021-10-0427.2513.01%
2021-10-0127.912.91%
2021-09-3029.513.08%
2021-09-2929.213.07%
2021-09-2830.013.29%
2021-09-2729.813.03%
2021-09-2430.312.90%
2021-09-2328.512.52%
2021-09-2227.9512.53%
2021-09-1728.3512.48%
2021-09-1628.912.58%
2021-09-1528.612.38%
2021-09-1428.7512.19%
2021-09-1328.4512.27%
2021-09-1028.312.24%
2021-09-0928.1512.42%
2021-09-0827.8512.32%
2021-09-0728.2512.50%
2021-09-0628.7512.46%
2021-09-0329.4512.40%
2021-09-0229.512.60%
2021-09-0130.0512.57%
2021-08-3129.513.26%
2021-08-3029.513.10%
2021-08-2729.513.18%
2021-08-2629.413.07%
2021-08-2529.512.92%
2021-08-2428.8513.28%
2021-08-2329.713.41%
2021-08-2028.913.65%
2021-08-1929.013.69%
2021-08-1830.113.46%
2021-08-1728.614.27%
2021-08-1629.414.32%
2021-08-1329.9514.83%
2021-08-1231.716.00%
2021-08-1130.716.09%
2021-08-1030.8516.40%
2021-08-0930.316.61%
2021-08-0631.6517.29%
2021-08-0532.3517.73%
2021-08-0433.2518.10%
2021-08-0332.517.83%
2021-08-0231.2517.18%
2021-07-3028.616.70%
2021-07-2928.416.03%
2021-07-2828.315.87%
2021-07-2728.215.59%
2021-07-2628.715.90%
2021-07-2328.3515.37%
2021-07-2228.0515.69%
2021-07-2128.015.91%
2021-07-2028.716.18%
2021-07-1929.315.98%
2021-07-1629.616.30%
2021-07-1529.616.47%
2021-07-1428.6516.83%
2021-07-1329.2517.59%
2021-07-1230.1517.79%
2021-07-0930.417.64%
2021-07-0830.8517.68%
2021-07-0730.0517.79%
2021-07-0630.8517.80%
2021-07-0532.1517.79%
2021-07-0229.718.08%
2021-07-0129.818.32%
2021-06-3029.3518.50%
2021-06-2928.6518.30%
2021-06-2829.218.02%
2021-06-2529.117.50%
2021-06-2429.417.45%
2021-06-2329.6517.24%
2021-06-2229.6517.14%
2021-06-2129.5516.82%
2021-06-1831.8516.55%
2021-06-1730.815.75%
2021-06-1630.215.46%
2021-06-1530.6515.23%
2021-06-1130.514.72%
2021-06-1030.614.47%
2021-06-0931.1514.31%
2021-06-0830.914.23%
2021-06-0730.8513.92%
2021-06-0431.113.49%
2021-06-0331.513.58%
2021-06-0231.513.57%
2021-06-0131.812.74%
2021-05-3131.612.59%
2021-05-2831.0511.59%
2021-05-2730.411.36%
2021-05-2630.3511.83%

元山熱門網頁

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。