6409 旭隼


股價漲跌幅
20222021202020192018
旭隼-12.0%40.0%121.0%35.0%3.0%
0050-15.78%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)
1370.0 -15.05% 1163.78 1338.35 -2.31% 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25.4229.4329.2627.2227.3230.6130.3126.1924.09
營業利益率17.2520.0019.7718.5018.5420.6820.8816.8813.89
折舊負擔比率1.691.701.340.660.620.680.710.770.84
稅前淨利率17.0519.4120.2219.7816.7821.2121.9018.3213.71
股東權益報酬率42.7243.0045.6842.0432.2134.1837.9136.9835.85
資產報酬率18.9120.0423.3223.5419.1621.3324.0522.0719.15
本業收入比101.21103.0297.7493.57110.5197.5095.2992.13101.33
業外獲益比-1.18-3.062.266.43-10.452.504.667.87-1.33
無形資產佔淨值比0.220.220.130.060.000.000.000.000.00

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25.0824.6525.8226.6724.5424.6529.9332.7430.5028.9930.8229.4827.4828.2628.9325.7525.5926.0927.0027.03
營業利益率16.8817.0518.4217.9715.1616.5421.1423.4918.0018.0721.4520.7518.6019.2920.1316.8417.5018.2618.0818.00
稅前淨利率14.8216.0818.8717.6815.3014.8919.1423.6619.7617.8923.6521.6717.1919.3823.2020.7215.0217.4115.7116.72
本業收入比113.90106.0897.66101.5399.06110.95110.3699.3491.07100.8490.7195.71108.1599.4886.7481.28116.67104.81115.17107.71
業外獲益比-13.90-6.082.34-1.670.94-10.95-10.500.668.93-1.019.294.29-8.150.5213.2618.72-16.40-4.81-15.17-7.71

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)22992626299718651741137913591347562
自由現金流量(百萬)176722152559116314349861245542507
稅後淨利(百萬)2359219721311814136414281417995611


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)7191091634191383687919714306892675825605651459538217480402361
自由現金流量(百萬)-6709964925722157280455828184460470940248931432930411283283
稅後淨利(百萬)500632688617423456549791401520634597380464567484299367325355

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)1695713653129361140898628120803967235491
營業利益(百萬)29252730255721111829167916781135763
稅後淨利(百萬)2359219721311814136414281417995611
EPS(完全稀釋)26.9725.1425.7323.0317.3718.2018.9814.2610.13
營收成長率(%)24.205.5413.3915.6821.451.0119.5722.44N/A
營業利益成長率(%)7.146.7721.1315.428.930.0647.8448.75N/A
稅後淨利成長率(%)7.373.1017.4832.99-4.480.7842.4162.85N/A
EPS成長率(%)7.28-2.2911.7232.58-4.56-4.1133.1040.77N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)42744914452140593463361636303857255033173323344128552973305728622517262525602484
營業利益(百萬)721838833729525598767906459599713714531573615482441479463447
稅後淨利(百萬)500632688617423456549791401520634597380464567484299367325355
EPS(完全稀釋)5.757.277.917.094.875.256.339.574.856.327.707.624.855.937.256.203.824.704.164.54
去年同期營收成長率(%)23.4235.9024.555.2435.809.019.2412.09-10.6811.578.7020.2313.4313.2619.4115.22----
去年同期營業利益成長率(%)37.3340.138.60-19.5414.38-0.177.5726.89-13.564.5415.9348.1320.4119.6232.837.83----
去年同期稅後淨利成長率(%)18.2038.6025.32-22.005.49-12.31-13.4132.505.5312.0711.8223.3527.0926.4374.4636.34----
去年同期EPS成長率(%)18.0738.4824.96-25.910.41-16.93-17.7925.590.006.586.2122.9026.9626.1774.2836.56----
較上季營收成長率(%)-13.028.6911.3817.21-4.23-0.39-5.8951.25-23.12-0.18-3.4320.53-3.97-2.756.8113.71-4.112.543.06-
較上季營業利益成長率(%)-13.960.6014.2738.86-12.21-22.03-15.3497.39-23.37-15.99-0.1434.46-7.33-6.8327.599.30-7.933.463.58-
較上季稅後淨利成長率(%)-20.89-8.1411.5145.86-7.24-16.94-30.5997.26-22.88-17.986.2057.11-18.10-18.1717.1561.87-18.5312.92-8.45-
較上季EPS成長率(%)-20.91-8.0911.5745.59-7.24-17.06-33.8697.32-23.26-17.921.0557.11-18.21-18.2116.9462.30-18.7212.98-8.37-

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(%)
2022/424.3951.1131.312019/120.1714.4213.39
2022/358.0521.323.442019/116.4620.0713.3
2022/1~2-31.524.8624.852019/10-5.971.312.63
2021/12-12.2618.4524.22019/9-3.6618.9314.03
2021/1112.1640.3124.812019/813.881.9213.41
2021/105.7952.5723.042019/7-3.976.3115.49
2021/9-6.8223.6619.992019/6-10.7312.2317.14
2021/812.9835.7619.482019/52.0817.1818.2
2021/75.2914.7416.972019/414.1533.018.5
2021/61.174.6617.42019/339.1411.5413.42
2021/5-3.13.0220.612019/1~2-32.0514.5114.5
2021/4-0.148.0826.562018/125.1213.2115.66
2021/379.1523.5335.782018/11-10.17-1.015.89
2021/1~2-41.4845.3245.322018/1010.3929.9517.89
2020/123.9216.325.532018/9-17.4416.3616.55
2020/1121.9512.124.52018/818.7921.9516.57
2020/10-14.25-2.113.692018/71.3719.9715.65
2020/92.297.344.332018/6-6.810.9414.9
2020/8-4.51.093.942018/515.8510.0315.79
2020/7-3.9520.554.392018/4-4.2526.8517.65
2020/6-0.420.531.752018/339.2412.9814.73
2020/51.648.02-2.082018/1~2-29.0515.7715.76
2020/414.128.48-5.082017/12-8.0828.9121.51
2020/3116.278.52-10.662017/1117.9247.2720.84
2020/1~2-43.81-21.47-21.472017/10-1.1519.1418.33

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
633.0530.019.433
2021Q4(百萬)2020Q4(百萬)YoY(%)
790.0539.046.567
2021Q3(百萬)2020Q3(百萬)YoY(%)
853.0695.022.733

EPS較上季
2022Q1(元)2021Q4(元)比率
5.757.27-0.209

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.545.905.785.725.955.596.086.166.59
存貨周轉率8.218.299.148.858.8010.4615.9316.8019.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.541.701.591.641.511.651.621.781.221.431.471.691.391.311.421.551.441.511.481.54
存貨周轉率1.551.941.661.641.782.302.372.241.562.602.932.952.262.172.212.292.102.332.542.64

償債能力-近10年
202120202019201820172016201520142013
負債比0.570.550.530.460.420.390.360.380.45
金融負債(百萬)23801768109139700000
營收淨額(百萬)1695713653129361140898628120803967235491
利息保障倍數71.3364.7751.82138.90172.75235.00302.90254.43149.50
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1695713653129361140898628120803967235491
推銷費用(百萬)387351322269229212213166166
管理費用(百萬)385357341301277236238191159
研發費(百萬)601574567418360358308268235
推銷費用率(%)2.282.572.492.362.322.612.652.473.02
管理費用率(%)2.272.612.642.642.812.912.962.842.90
研發費用率(%)3.544.204.383.663.654.413.833.994.28

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)42744914452140593463361636303857255033173323344128552973305728622517262525602484
推銷費用(百萬)939910895847382115816687888266727555566362
管理費用(百萬)99100851001008185103888491927475868159577377
研發費(百萬)1631741331541401441451421422111331191031331059684939385
推銷費用率(%)2.182.012.392.342.432.022.262.983.181.992.622.562.872.222.362.622.192.132.462.50
管理費用率(%)2.322.041.882.462.892.242.342.673.452.532.742.672.592.522.812.832.342.172.853.10
研發費用率(%)3.813.542.943.794.043.983.993.685.576.364.003.463.614.473.433.353.343.543.633.42

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
6409-旭隼OXOXOOOOOX
8年8.74億48.75%59.48%0.0%661.12%2635百萬33.0%

融資使用率
日期股價融資使用率
2022-05-19 -1370.00.27%
2022-05-181375.00.22%
2022-05-171505.00.07%
2022-05-161400.00.10%
2022-05-131325.00.17%
2022-05-121205.00.23%
2022-05-111320.00.18%
2022-05-101305.00.18%
2022-05-091285.00.18%
2022-05-061275.00.18%
2022-05-051310.00.20%
2022-05-041300.00.19%
2022-05-031300.00.19%
2022-04-291305.00.19%
2022-04-281295.00.19%
2022-04-271265.00.19%
2022-04-261275.00.21%
2022-04-251290.00.21%
2022-04-221335.00.22%
2022-04-211300.00.21%
2022-04-201310.00.14%
2022-04-191360.00.12%
2022-04-181410.00.11%
2022-04-151390.00.11%
2022-04-141415.00.12%
2022-04-131425.00.13%
2022-04-121395.00.13%
2022-04-111415.00.14%
2022-04-081385.00.16%
2022-04-071380.00.18%
2022-04-061500.00.13%
2022-04-011490.00.14%
2022-03-311460.00.14%
2022-03-301415.00.20%
2022-03-291380.00.21%
2022-03-281365.00.21%
2022-03-251360.00.22%
2022-03-241415.00.17%
2022-03-231495.00.13%
2022-03-221415.00.15%
2022-03-211435.00.13%
2022-03-181460.00.13%
2022-03-171415.00.14%
2022-03-161365.00.15%
2022-03-151355.00.13%
2022-03-141450.00.13%
2022-03-111450.00.14%
2022-03-101470.00.14%
2022-03-091395.00.14%
2022-03-081400.00.12%
2022-03-071455.00.12%
2022-03-041490.00.14%
2022-03-031495.00.14%
2022-03-021540.00.12%
2022-03-011555.00.11%
2022-02-251440.00.16%
2022-02-241530.00.14%
2022-02-231460.00.16%
2022-02-221405.00.16%
2022-02-211460.00.16%
2022-02-181435.00.16%
2022-02-171400.00.17%
2022-02-161380.00.19%
2022-02-151335.00.20%
2022-02-141280.00.20%
2022-02-111360.00.21%
2022-02-101365.00.22%
2022-02-091495.00.13%
2022-02-081490.00.12%
2022-02-071460.00.12%
2022-01-261410.00.13%
2022-01-251420.00.13%
2022-01-241400.00.14%
2022-01-211450.00.13%
2022-01-201515.00.13%
2022-01-191495.00.13%
2022-01-181475.00.13%
2022-01-171455.00.13%
2022-01-141485.00.13%
2022-01-131530.00.13%
2022-01-121500.00.16%
2022-01-111450.00.21%
2022-01-101450.00.36%
2022-01-071510.00.42%
2022-01-061550.00.46%
2022-01-051605.00.47%
2022-01-041585.00.47%
2022-01-031565.00.49%
2021-12-301545.00.50%
2021-12-291575.00.51%
2021-12-281565.00.53%
2021-12-271560.00.54%
2021-12-241560.00.54%
2021-12-231560.00.54%
2021-12-221550.00.54%
2021-12-211555.00.51%
2021-12-201495.00.55%
2021-12-171500.00.54%
2021-12-161510.00.54%
2021-12-151465.00.57%
2021-12-141505.00.53%
2021-12-131500.00.52%
2021-12-101540.00.51%
2021-12-091530.00.53%
2021-12-081495.00.54%
2021-12-071445.00.56%
2021-12-061480.00.59%
2021-12-031535.00.71%
2021-12-021600.00.46%
2021-12-011540.00.54%
2021-11-301585.00.51%
2021-11-291590.00.43%
2021-11-261580.00.41%
2021-11-251600.00.43%
2021-11-241645.00.43%
2021-11-231650.00.41%
2021-11-221710.00.49%
2021-11-191710.00.56%
2021-11-181770.00.49%
2021-11-171790.00.54%
2021-11-161830.00.52%
2021-11-151810.00.30%
2021-11-121740.00.22%
2021-11-111750.00.11%
2021-11-101680.00.10%
2021-11-091685.00.15%
2021-11-081620.00.14%
2021-11-051635.00.15%
2021-11-041630.00.13%
2021-11-031615.00.14%
2021-11-021675.00.15%
2021-11-011625.00.15%
2021-10-291625.00.16%
2021-10-281625.00.14%
2021-10-271630.00.16%
2021-10-261590.00.14%
2021-10-251590.00.15%
2021-10-221645.00.15%
2021-10-211685.00.15%
2021-10-201630.00.15%
2021-10-191710.00.13%
2021-10-181650.00.13%
2021-10-151700.00.12%
2021-10-141700.00.11%
2021-10-131650.00.10%
2021-10-121580.00.15%
2021-10-081510.00.20%
2021-10-071535.00.26%
2021-10-061530.00.18%
2021-10-051570.00.21%
2021-10-041585.00.19%
2021-10-011590.00.24%
2021-09-301710.00.16%
2021-09-291640.00.17%
2021-09-281655.00.13%
2021-09-271650.00.22%
2021-09-241655.00.13%
2021-09-231515.00.13%
2021-09-221380.00.08%
2021-09-171360.00.10%
2021-09-161355.00.07%
2021-09-151375.00.12%
2021-09-141350.00.11%
2021-09-131335.00.11%
2021-09-101275.00.16%
2021-09-091255.00.16%
2021-09-081225.00.18%
2021-09-071200.00.19%
2021-09-061200.00.19%
2021-09-031210.00.19%
2021-09-021195.00.17%
2021-09-011230.00.16%
2021-08-311240.00.15%
2021-08-301245.00.14%
2021-08-271225.00.14%
2021-08-261235.00.14%
2021-08-251240.00.13%
2021-08-241260.00.11%
2021-08-231270.00.12%
2021-08-201285.00.11%
2021-08-191295.00.11%
2021-08-181315.00.11%
2021-08-171350.00.10%
2021-08-161315.00.10%
2021-08-131355.00.10%
2021-08-121360.00.11%
2021-08-111375.00.10%
2021-08-101355.00.11%
2021-08-091370.00.11%
2021-08-061335.00.13%
2021-08-051310.00.14%
2021-08-041320.00.14%
2021-08-031320.00.13%
2021-08-021355.00.11%
2021-07-301360.00.10%
2021-07-291310.00.13%
2021-07-281290.00.13%
2021-07-271295.00.14%
2021-07-261300.00.13%
2021-07-231300.00.13%
2021-07-221285.00.14%
2021-07-211285.00.14%
2021-07-201290.00.14%
2021-07-191310.00.14%
2021-07-161300.00.15%
2021-07-151295.00.15%
2021-07-141325.00.14%
2021-07-131310.00.14%
2021-07-121285.00.14%
2021-07-091295.00.14%
2021-07-081320.00.13%
2021-07-071350.00.12%
2021-07-061325.00.14%
2021-07-051340.00.14%
2021-07-021320.00.15%
2021-07-011340.00.15%
2021-06-301345.00.16%
2021-06-291330.00.20%
2021-06-281315.00.19%
2021-06-251280.00.14%
2021-06-241275.00.14%
2021-06-231260.00.14%
2021-06-221240.00.13%
2021-06-211270.00.13%
2021-06-181290.00.14%
2021-06-171290.00.14%
2021-06-161300.00.13%
2021-06-151280.00.14%
2021-06-111290.00.14%
2021-06-101280.00.16%
2021-06-091245.00.16%
2021-06-081195.00.17%
2021-06-071200.00.16%
2021-06-041225.00.16%
2021-06-031260.00.16%
2021-06-021275.00.17%
2021-06-011245.00.19%
2021-05-311235.00.22%
2021-05-281260.00.21%
2021-05-271230.00.22%


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。