6411 晶焱


股價漲跌幅
202220212020
晶焱-39.0%121.0%19.0%
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)
147.0 0.26% 147.38 169.49 15.3% 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47.2837.3742.2840.1339.4736.3729.8832.9333.2227.55
營業利益率27.5519.0421.2920.6920.6216.3510.299.8213.619.99
折舊負擔比率1.061.101.160.480.400.450.520.680.730.52
稅前淨利率27.0119.0721.1522.8118.4816.2211.2011.5714.039.34
股東權益報酬率23.3716.1519.2024.9023.9421.9814.6013.6717.0721.56
資產報酬率16.9712.6714.3817.8516.2714.339.639.5012.1115.79
本業收入比101.9799.84100.6890.65111.46100.7691.9184.6696.86107.14
業外獲益比-1.970.16-0.689.35-11.46-0.768.0915.343.14-7.14
無形資產佔淨值比1.511.852.232.630.000.000.000.000.000.00

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45.5555.3948.4841.4741.6639.8836.8135.8336.2642.1938.5046.8840.3638.1637.9646.1238.03
營業利益率21.3735.3427.8321.1823.7821.6419.6917.8915.8223.5516.7026.3016.2620.0719.2424.1019.28
稅前淨利率27.5234.7528.1819.2823.6021.6118.4816.6518.9417.7617.7128.7819.2622.1419.9632.9015.92
本業收入比77.87101.7098.65109.77100.42100.50106.21107.3883.20132.8694.0791.1185.1590.5496.1573.17120.35
業外獲益比22.54-1.701.35-9.77-0.84-0.00-6.83-7.3816.80-32.865.938.4415.849.463.8526.83-21.24

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)17114827104644955649123281204
自由現金流量(百萬)1032-429101936353224217-26720575
稅後淨利(百萬)941531503562442323190151153153


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)39066443535625625555-5823057219123311331-157132158
自由現金流量(百萬)41594329317-208-63214-159348393-99495230-182345-445319
稅後淨利(百萬)2043322511542031741421051101221051879015112519789

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)4142318827622905273724392097162913621353
營業利益(百萬)1141607588601564399216160185135
稅後淨利(百萬)941531503562442323190151153153
EPS(完全稀釋)10.096.336.237.326.214.762.922.432.720.00
營收成長率(%)29.9215.42-4.926.1412.2216.3128.7319.600.67N/A
營業利益成長率(%)87.973.23-2.166.5641.3584.7235.00-13.5137.04N/A
稅後淨利成長率(%)77.215.57-10.5027.1536.8470.0025.83-1.310.00N/A
EPS成長率(%)59.401.61-14.8917.8730.4663.0120.16-10.66N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)888118510539021003927870731660790665781527669781748707
營業利益(百萬)19041929319123820117113110418611120586134150180136
稅後淨利(百萬)2043322511542031741421051101221051879015112519789
EPS(完全稀釋)2.233.642.741.692.252.121.771.311.381.541.322.361.212.031.692.671.28
去年同期營收成長率(%)-11.4727.8321.0323.3951.9717.3430.83-6.4025.2418.09-14.854.41-25.460.000.000.00-
去年同期營業利益成長率(%)-20.17108.4671.3545.80128.858.0654.05-36.1020.9338.81-26.0013.89-36.760.000.000.00-
去年同期稅後淨利成長率(%)0.4990.8076.7646.6784.5542.6235.24-43.8522.22-19.21-16.00-5.081.120.000.000.00-
去年同期EPS成長率(%)-0.8971.7054.8029.0163.0437.6634.09-44.4914.05-24.14-21.89-11.61-5.470.000.000.00-
較上季營收成長率(%)-25.0612.5416.74-10.078.206.5519.0210.76-16.4618.80-14.8548.20-21.23-14.344.415.800.00
較上季營業利益成長率(%)-54.6543.0053.40-19.7518.4117.5430.5325.96-44.0967.57-45.85138.37-35.82-10.67-16.6732.350.00
較上季稅後淨利成長率(%)-38.5532.2762.99-24.1416.6722.5435.24-4.55-9.8416.19-43.85107.78-40.4020.80-36.55121.350.00
較上季EPS成長率(%)-38.7432.8562.13-24.896.1319.7735.11-5.07-10.3916.67-44.0795.04-40.3920.12-36.70108.590.00

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(%)
2022/427.5525.41-2.882019/122.7821.27-4.94
2022/35.89-12.76-11.472019/1127.0423.29-7.28
2022/1~2-7.7394.02-10.82019/109.638.28-10.13
2021/123.624.8529.932019/94.26-24.28-11.81
2021/11-14.4916.8830.472019/8-28.43-26.12-10.12
2021/1024.1742.0432.142019/73.366.76-7.67
2021/9-2.0717.6730.812019/6-2.863.34-10.18
2021/81.7525.9232.782019/57.388.28-13.03
2021/713.9319.5233.942019/425.421.3-18.58
2021/65.273.9537.122019/350.65-6.17-25.53
2021/5-4.335.1646.062019/1~2-31.79-33.87-33.86
2021/4-11.2838.8648.732018/124.49-9.986.16
2021/313.0343.9952.012018/1111.57-13.717.89
2021/1~2-14.89-28.0356.542018/10-23.34-18.7310.47
2020/12-3.06.315.422018/91.748.3314.21
2020/113.912.6416.492018/83.4212.7115.06
2020/102.8737.7316.982018/70.0416.9715.42
2020/94.7946.7814.652018/61.7817.2115.16
2020/8-3.4146.0511.02018/50.4615.314.74
2020/7-0.98.226.72018/416.1518.5514.59
2020/636.8812.886.272018/37.383.0113.27
2020/5-1.68-19.894.622018/1~2-33.0618.3518.34
2020/4-8.0-12.513.112017/120.1616.0612.2
2020/312.3119.2725.32017/115.0814.3711.8
2020/1~21.228.9828.982017/102.196.2711.5

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
244.0237.02.9535
2021Q4(百萬)2020Q4(百萬)YoY(%)
412.0200.0106.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
297.0161.084.472

EPS較上季
2022Q1(元)2021Q4(元)比率
2.233.64-0.387

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.624.604.324.905.284.794.805.364.838.44
存貨周轉率4.555.184.383.903.764.204.274.394.593.82

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0.330.200.250.260.310.340.370.330.270.31
金融負債(百萬)000147441022351202527
營收淨額(百萬)4142318827622905273724392097162913621353
利息保障倍數1177.54399.61267.83843.13432.98140.6472.30445.68322.71247.29
長期銀行借款占稅後淨利比0.000.000.000.000.100.300.570.750.150.16

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)4142318827622905273724392097162913621353
推銷費用(百萬)2151691851681191211011006746
管理費用(百萬)19212711712115012898846155
研發費(百萬)410288277276247239212193139136
推銷費用率(%)5.195.306.705.784.354.964.826.144.923.40
管理費用率(%)4.643.984.244.175.485.254.675.164.484.07
研發費用率(%)9.909.0310.039.509.029.8010.1111.8510.2110.05

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)888118510539021003927870731660790665781527669781748707
推銷費用(百萬)5762564949474238424747514035474838
管理費用(百萬)4958514242353627282829352521313929
研發費(百萬)1091181119288867166657269756165677865
推銷費用率(%)6.425.235.325.434.895.074.835.206.365.957.076.537.595.236.026.425.37
管理費用率(%)5.524.894.844.664.193.784.143.694.243.544.364.484.743.143.975.214.10
研發費用率(%)12.279.9610.5410.208.779.288.169.039.859.1110.389.6011.579.728.5810.439.19

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
6411-晶焱OXXOXOOXXX
8年9.15億60.64%36.56%11.26%246.08%1845百萬18.44%

融資使用率
日期股價融資使用率
2022-05-19 -147.031.91%
2022-05-18149.032.18%
2022-05-17150.030.11%
2022-05-16143.030.53%
2022-05-13143.530.83%
2022-05-12142.031.01%
2022-05-11146.031.53%
2022-05-10140.032.02%
2022-05-09134.532.91%
2022-05-06149.030.74%
2022-05-05150.031.91%
2022-05-04136.528.62%
2022-05-03140.027.17%
2022-04-29132.527.00%
2022-04-28131.026.52%
2022-04-27130.526.22%
2022-04-26132.528.15%
2022-04-25137.027.90%
2022-04-22141.529.14%
2022-04-21147.029.04%
2022-04-20146.028.98%
2022-04-19140.029.13%
2022-04-18143.028.90%
2022-04-15143.528.73%
2022-04-14143.529.43%
2022-04-13149.029.17%
2022-04-12154.027.52%
2022-04-11155.029.94%
2022-04-08165.532.83%
2022-04-07167.032.17%
2022-04-06175.532.29%
2022-04-01184.532.34%
2022-03-31180.032.73%
2022-03-30182.032.72%
2022-03-29176.533.01%
2022-03-28176.032.80%
2022-03-25178.033.08%
2022-03-24183.032.88%
2022-03-23184.532.61%
2022-03-22182.030.73%
2022-03-21179.030.47%
2022-03-18181.030.24%
2022-03-17177.530.06%
2022-03-16167.530.65%
2022-03-15169.031.06%
2022-03-14181.030.91%
2022-03-11180.031.01%
2022-03-10184.031.27%
2022-03-09180.531.60%
2022-03-08174.031.93%
2022-03-07179.533.56%
2022-03-04195.034.18%
2022-03-03194.031.97%
2022-03-02196.031.56%
2022-03-01195.031.94%
2022-02-25188.532.03%
2022-02-24185.031.68%
2022-02-23195.033.13%
2022-02-22191.032.98%
2022-02-21196.033.89%
2022-02-18196.534.15%
2022-02-17194.034.60%
2022-02-16190.534.68%
2022-02-15188.534.83%
2022-02-14207.536.93%
2022-02-11216.537.03%
2022-02-10211.536.85%
2022-02-09214.535.59%
2022-02-08200.033.76%
2022-02-07194.533.41%
2022-01-26195.033.58%
2022-01-25196.034.16%
2022-01-24205.035.03%
2022-01-21205.535.72%
2022-01-20207.536.45%
2022-01-19211.536.81%
2022-01-18210.537.36%
2022-01-17210.536.51%
2022-01-14210.535.96%
2022-01-13204.035.75%
2022-01-12209.536.25%
2022-01-11206.537.04%
2022-01-10213.037.32%
2022-01-07209.036.45%
2022-01-06220.038.47%
2022-01-05219.039.21%
2022-01-04238.042.23%
2022-01-03241.042.11%
2021-12-30245.042.57%
2021-12-29243.041.23%
2021-12-28238.541.39%
2021-12-27245.041.24%
2021-12-24239.041.96%
2021-12-23242.543.33%
2021-12-22241.539.88%
2021-12-21243.039.80%
2021-12-20237.539.91%
2021-12-17244.539.24%
2021-12-16246.037.61%
2021-12-15243.531.96%
2021-12-14243.031.76%
2021-12-13244.532.47%
2021-12-10269.037.46%
2021-12-09271.037.47%
2021-12-08275.536.83%
2021-12-07273.535.80%
2021-12-06272.034.79%
2021-12-03278.033.84%
2021-12-02266.536.34%
2021-12-01278.034.85%
2021-11-30278.535.67%
2021-11-29271.037.61%
2021-11-26255.536.46%
2021-11-25260.038.56%
2021-11-24266.537.26%
2021-11-23261.038.73%
2021-11-22273.039.45%
2021-11-19265.038.49%
2021-11-18265.037.74%
2021-11-17267.036.57%
2021-11-16268.036.95%
2021-11-15290.045.41%
2021-11-12264.039.59%
2021-11-11257.043.69%
2021-11-10234.041.37%
2021-11-09213.037.42%
2021-11-08215.040.55%
2021-11-05214.540.50%
2021-11-04211.041.37%
2021-11-03227.046.55%
2021-11-02215.045.77%
2021-11-01213.047.73%
2021-10-29204.047.19%
2021-10-28207.046.18%
2021-10-27216.555.50%
2021-10-26212.556.34%
2021-10-25227.057.28%
2021-10-22225.056.35%
2021-10-21215.053.26%
2021-10-20219.554.72%
2021-10-19202.551.34%
2021-10-18191.549.17%
2021-10-15198.549.55%
2021-10-14194.544.49%
2021-10-13190.542.96%
2021-10-12211.553.36%
2021-10-08211.054.10%
2021-10-07207.049.65%
2021-10-06197.548.20%
2021-10-05198.043.41%
2021-10-04180.037.94%
2021-10-01198.037.05%
2021-09-30200.038.65%
2021-09-29201.537.14%
2021-09-28202.041.39%
2021-09-27222.551.43%
2021-09-24220.550.50%
2021-09-23200.548.73%
2021-09-22204.550.89%
2021-09-17205.549.26%
2021-09-16187.049.23%
2021-09-15188.043.47%
2021-09-14175.046.79%
2021-09-13170.044.20%
2021-09-10169.543.56%
2021-09-09167.542.17%
2021-09-08160.040.62%
2021-09-07160.543.16%
2021-09-06171.045.87%
2021-09-03167.039.83%
2021-09-02164.540.69%
2021-09-01169.039.41%
2021-08-31163.039.39%
2021-08-30166.044.67%
2021-08-27160.040.25%
2021-08-26158.039.61%
2021-08-25157.038.72%
2021-08-24153.039.77%
2021-08-23157.037.18%
2021-08-20146.034.85%
2021-08-19138.533.55%
2021-08-18145.533.16%
2021-08-17132.535.14%
2021-08-16141.538.20%
2021-08-13143.039.82%
2021-08-12149.040.46%
2021-08-11143.040.88%
2021-08-10158.050.87%
2021-08-09163.051.61%
2021-08-06166.052.69%
2021-08-05174.053.42%
2021-08-04173.053.10%
2021-08-03163.047.19%
2021-08-02148.537.81%
2021-07-30149.037.00%
2021-07-29153.037.74%
2021-07-28150.038.97%
2021-07-27162.047.42%
2021-07-26169.550.56%
2021-07-23167.044.01%
2021-07-22169.043.26%
2021-07-21154.037.42%
2021-07-20152.033.95%
2021-07-19153.036.09%
2021-07-16152.037.06%
2021-07-15149.036.58%
2021-07-14145.535.79%
2021-07-13153.045.16%
2021-07-12160.044.77%
2021-07-09156.543.13%
2021-07-08157.043.62%
2021-07-07151.541.77%
2021-07-06153.544.06%
2021-07-05157.045.84%
2021-07-02159.550.34%
2021-07-01153.051.51%
2021-06-30159.049.91%
2021-06-29155.049.63%
2021-06-28162.051.88%
2021-06-25163.051.23%
2021-06-24155.049.27%
2021-06-23155.549.34%
2021-06-22141.545.13%
2021-06-21142.047.25%
2021-06-18154.051.78%
2021-06-17151.548.75%
2021-06-16141.544.48%
2021-06-15133.541.78%
2021-06-11128.542.40%
2021-06-10134.042.36%
2021-06-09134.540.48%
2021-06-08129.539.44%
2021-06-07130.538.70%
2021-06-04128.037.53%
2021-06-03127.537.53%
2021-06-02128.037.51%
2021-06-01133.537.72%
2021-05-31129.537.57%
2021-05-28129.037.45%
2021-05-27125.037.33%

晶焱熱門網頁

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。