6415 矽力-KY


股價漲跌幅
20222021202020192018
矽力-KY-44.0%109.0%280.0%105.0%-34.0%
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)
2870.0 29.79% 3724.97 4283.71 49.26% -41.21% 1687.34

  • 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53.2748.0847.4646.7247.7347.6346.3945.4648.24
營業利益率30.8622.4021.6520.3221.7620.1825.0023.3225.62
折舊負擔比率1.311.301.060.500.400.380.400.430.43
稅前淨利率29.8223.9622.3820.5121.6620.9926.8424.0625.41
股東權益報酬率27.2619.3216.5315.5719.2722.9629.5925.8128.46
資產報酬率24.9317.7515.2514.1615.9318.8326.0023.4025.60
本業收入比103.4893.5096.7299.07100.4896.1993.1196.95100.94
業外獲益比-3.486.503.230.88-0.483.816.813.05-0.75
無形資產佔淨值比7.9113.3818.8025.860.000.000.000.000.00

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53.5654.0456.2553.4147.7344.2648.9050.4249.7950.0146.3846.3846.1947.8747.4745.1446.3946.8547.5448.52
營業利益率29.5331.7434.3031.4023.9920.4223.5223.0623.0728.9319.3919.5715.5818.9821.9819.7720.4121.0222.3423.66
稅前淨利率30.1825.1935.0133.1825.0526.8221.7422.1524.8121.0621.1528.7518.3917.5022.9921.2019.9821.3520.9323.69
本業收入比97.85126.0097.9794.6195.8076.14108.21104.1092.94137.4891.6368.1484.66108.2995.5593.19102.3098.57106.6999.81
業外獲益比2.15-26.002.035.334.2023.86-8.21-4.107.06-37.488.3732.0015.34-8.544.456.81-2.071.63-6.690.19

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)643139842803247821151662855621539
自由現金流量(百萬)308753412253211825-246862-398389
稅後淨利(百萬)5734327823261830180814701201801530


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)19961799207015581003157013014996131095405903401814465704496863546358
自由現金流量(百萬)168115198965918039431226790-61880299678676267-347147145587-243220
稅後淨利(百萬)15781381183815229921082773724700683589690364386555478411478463503

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)215061387610778941485997139470132732087
營業利益(百萬)6636310923331913187114411175763535
稅後淨利(百萬)5734327823261830180814701201801530
EPS(完全稀釋)57.7234.0125.0719.9319.9617.6815.0310.169.09
營收成長率(%)54.9928.7414.499.4820.4551.8643.6356.83N/A
營業利益成長率(%)113.4433.2621.962.2429.8422.6454.0042.62N/A
稅後淨利成長率(%)74.9240.9327.101.2222.9922.4049.9451.13N/A
EPS成長率(%)69.7135.6625.79-0.1512.9017.6347.9311.77N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)60216154591452584180407836443301285433222878252320552272253824252179230222822185
營業利益(百萬)17781953202916511003833857761658961558494320431558479445484510517
稅後淨利(百萬)15781381183815229921082773724700683589690364386555478411478463503
EPS(完全稀釋)16.7414.8219.6916.3110.6911.798.417.917.677.596.547.684.074.396.295.454.725.605.415.90
去年同期營收成長率(%)44.0450.9162.2959.2946.4622.7626.6230.8438.8846.2113.404.04-5.69-1.3011.2210.98----
去年同期營業利益成長率(%)77.27134.45136.76116.9552.43-13.3253.5854.05105.62122.970.003.13-28.09-10.959.41-7.35----
去年同期稅後淨利成長率(%)59.0727.63137.77110.2241.7158.4231.244.9392.3176.946.1344.35-11.44-19.2519.87-4.97----
去年同期EPS成長率(%)56.5925.70134.13106.1939.3755.3428.592.9988.4572.893.9740.92-13.77-21.6116.27-7.63----
較上季營收成長率(%)-2.164.0612.4825.792.5011.9110.3915.66-14.0915.4314.0722.77-9.55-10.484.6611.29-5.340.884.44-
較上季營業利益成長率(%)-8.96-3.7522.9064.6120.41-2.8012.6115.65-31.5372.2212.9654.37-25.75-22.7616.497.64-8.06-5.10-1.35-
較上季稅後淨利成長率(%)14.27-24.8620.7653.43-8.3239.976.773.432.4915.96-14.6489.56-5.70-30.4516.1116.30-14.023.24-7.95-
較上季EPS成長率(%)12.96-24.7320.7252.57-9.3340.196.323.131.0516.06-14.8488.70-7.29-30.2115.4115.47-15.713.51-8.31-

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(%)
2022/46.4233.7640.822019/123.6474.5214.37
2022/317.5440.5444.052019/117.4238.09.79
2022/1~2-1.246.3246.342019/101.7829.086.88
2021/1217.4165.0654.982019/95.1919.84.36
2021/111.6844.9853.952019/87.8812.262.27
2021/10-8.6844.1455.112019/78.047.720.69
2021/99.662.0356.722019/6-7.959.03-0.58
2021/80.6760.5555.922019/513.568.59-2.46
2021/76.9564.8155.172019/46.32-4.86-5.46
2021/63.867.453.392019/336.5-5.16-5.69
2021/5-3.2661.4750.412019/1~2-28.21-5.99-5.96
2021/411.8749.7947.442018/12-18.01-11.339.44
2021/338.0446.1346.452018/110.483.5211.39
2021/1~2-21.3146.6246.612018/10-5.233.3912.26
2020/126.7123.2929.32018/9-1.748.0713.36
2020/111.0920.6529.992018/83.5213.414.16
2020/101.5228.231.192018/79.3212.914.34
2020/99.828.3931.542018/6-8.32.9714.65
2020/83.3423.1231.962018/5-0.5113.4917.31
2020/79.0428.5333.442018/46.0317.6918.54
2020/6-0.2427.234.352018/328.7422.5919.01
2020/5-10.2617.5135.892018/1~2-21.7317.117.14
2020/49.248.741.612017/12-3.683.8520.57
2020/315.1644.7838.842017/110.359.9722.47
2020/1~212.4335.4935.472017/10-1.4211.9524.05

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1817.01047.073.543
2021Q4(百萬)2020Q4(百萬)YoY(%)
1550.01094.041.681
2021Q3(百萬)2020Q3(百萬)YoY(%)
2071.0792.0161.48

EPS較上季
2022Q1(元)2021Q4(元)比率
16.7414.820.1295

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率14.6514.1814.1616.1614.7515.6816.4016.0311.74
存貨周轉率3.943.403.133.013.043.203.274.374.19

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.893.153.203.463.553.612.892.762.773.443.223.403.243.303.323.433.453.483.253.68
存貨周轉率0.951.081.101.060.930.950.750.690.690.940.970.850.670.720.820.830.720.750.750.75

償債能力-近10年
202120202019201820172016201520142013
負債比0.090.080.090.070.130.240.140.100.08
金融負債(百萬)39331000010000
營收淨額(百萬)215061387610778941485997139470132732087
利息保障倍數5852.063390.192952.80190.0191.6025.2670091.900.000.00
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)215061387610778941485997139470132732087
推銷費用(百萬)968739634626637460333189131
管理費用(百萬)665713555479445492249145106
研發費(百萬)320321611610139811681010615390234
推銷費用率(%)4.505.335.886.657.416.447.085.776.28
管理費用率(%)3.095.145.155.095.186.895.304.435.08
研發費用率(%)14.8915.5714.9414.8513.5814.1513.0811.9211.21

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)60216154591452584180407836443301285433222878252320552272253824252179230222822185
推銷費用(百萬)267265252248204190200183165164171155144162155156153181168146
管理費用(百萬)19211221317516516320420214314715912812112811811811511410999
研發費(百萬)9921000838736628625561520456399444400367374375345304305303302
推銷費用率(%)4.434.314.264.724.884.665.495.545.784.945.946.147.017.136.116.437.027.867.366.68
管理費用率(%)3.191.823.603.333.954.005.606.125.014.435.525.075.895.634.654.875.284.954.784.53
研發費用率(%)16.4816.2514.1714.0015.0215.3315.4015.7515.9812.0115.4315.8517.8616.4614.7814.2313.9513.2513.2813.82

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
6415-矽力-KYOXOOXOOOOO
9年9.44億19.17%15.95%23.02%1486.59%7423百萬26.52%

融資使用率
日期股價融資使用率
2022-05-19 -2870.01.03%
2022-05-182925.00.94%
2022-05-172815.01.15%
2022-05-162720.01.40%
2022-05-132475.01.35%
2022-05-122520.01.23%
2022-05-112530.01.31%
2022-05-102415.01.36%
2022-05-092435.01.19%
2022-05-062515.01.16%
2022-05-052790.00.91%
2022-05-042680.00.87%
2022-05-032830.00.81%
2022-04-292715.00.95%
2022-04-282610.01.00%
2022-04-272560.00.93%
2022-04-262560.01.03%
2022-04-252795.00.82%
2022-04-222765.00.87%
2022-04-212890.00.82%
2022-04-202850.00.85%
2022-04-192720.00.92%
2022-04-182810.00.89%
2022-04-152665.00.98%
2022-04-142910.00.89%
2022-04-132780.00.93%
2022-04-122735.00.98%
2022-04-112720.00.98%
2022-04-082835.01.05%
2022-04-073050.01.15%
2022-04-063195.00.98%
2022-04-013315.00.84%
2022-03-313430.00.80%
2022-03-303440.00.83%
2022-03-293350.00.87%
2022-03-283260.00.91%
2022-03-253250.00.91%
2022-03-243360.00.88%
2022-03-233470.00.85%
2022-03-223410.00.88%
2022-03-213355.00.94%
2022-03-183300.00.95%
2022-03-173160.01.23%
2022-03-162875.01.39%
2022-03-152770.01.53%
2022-03-143075.01.38%
2022-03-113415.01.19%
2022-03-103565.00.93%
2022-03-093255.01.07%
2022-03-083255.00.97%
2022-03-073430.00.96%
2022-03-043700.00.95%
2022-03-033900.00.87%
2022-03-023780.00.91%
2022-03-013855.00.87%
2022-02-253640.01.19%
2022-02-243655.01.16%
2022-02-233640.01.23%
2022-02-223600.01.24%
2022-02-213700.01.26%
2022-02-183775.01.21%
2022-02-173780.01.19%
2022-02-163805.01.18%
2022-02-153775.01.18%
2022-02-143825.01.15%
2022-02-113895.01.14%
2022-02-104080.00.99%
2022-02-093910.01.09%
2022-02-083870.01.06%
2022-02-073795.01.13%
2022-01-263630.01.16%
2022-01-253565.01.17%
2022-01-243715.01.17%
2022-01-213650.01.20%
2022-01-203800.01.18%
2022-01-193820.01.13%
2022-01-183900.01.05%
2022-01-173855.01.21%
2022-01-143850.01.12%
2022-01-133900.01.00%
2022-01-123915.00.94%
2022-01-113980.00.87%
2022-01-104220.00.73%
2022-01-074380.00.70%
2022-01-064430.00.71%
2022-01-054920.00.38%
2022-01-044800.00.43%
2022-01-035085.00.30%
2021-12-305025.00.34%
2021-12-295110.00.28%
2021-12-285050.00.31%
2021-12-275030.00.29%
2021-12-244800.00.42%
2021-12-234800.00.46%
2021-12-224865.00.42%
2021-12-214790.00.41%
2021-12-204630.00.46%
2021-12-174685.00.45%
2021-12-164550.00.60%
2021-12-154385.00.54%
2021-12-144265.00.56%
2021-12-134500.00.52%
2021-12-104370.00.55%
2021-12-094490.00.54%
2021-12-084385.00.59%
2021-12-074205.00.66%
2021-12-064420.00.61%
2021-12-034545.00.59%
2021-12-024835.00.42%
2021-12-014655.00.59%
2021-11-304690.00.57%
2021-11-294470.00.59%
2021-11-264445.00.58%
2021-11-254495.00.55%
2021-11-244550.00.56%
2021-11-234705.00.48%
2021-11-225000.00.40%
2021-11-195250.00.30%
2021-11-185305.00.30%
2021-11-175350.00.28%
2021-11-165325.00.21%
2021-11-155140.00.23%
2021-11-125150.00.17%
2021-11-114885.00.21%
2021-11-104880.00.26%
2021-11-094820.00.29%
2021-11-084700.00.32%
2021-11-054950.00.17%
2021-11-044785.00.17%
2021-11-034685.00.18%
2021-11-024650.00.18%
2021-11-014585.00.21%
2021-10-294580.00.20%
2021-10-284515.00.26%
2021-10-274430.00.25%
2021-10-264445.00.23%
2021-10-254295.00.32%
2021-10-224280.00.34%
2021-10-214100.00.45%
2021-10-204100.00.45%
2021-10-194125.00.44%
2021-10-184000.00.46%
2021-10-154085.00.46%
2021-10-143955.00.50%
2021-10-133875.00.52%
2021-10-123880.00.51%
2021-10-084040.00.46%
2021-10-074030.00.43%
2021-10-063835.00.46%
2021-10-053950.00.42%
2021-10-043880.00.36%
2021-10-013950.00.35%
2021-09-304105.00.31%
2021-09-294145.00.26%
2021-09-284455.00.25%
2021-09-274445.00.24%
2021-09-244415.00.24%
2021-09-234260.00.26%
2021-09-224175.00.28%
2021-09-174130.00.30%
2021-09-164075.00.33%
2021-09-154160.00.29%
2021-09-144375.00.20%
2021-09-134135.00.30%
2021-09-104085.00.31%
2021-09-094035.00.29%
2021-09-084095.00.23%
2021-09-074025.00.27%
2021-09-064075.00.27%
2021-09-034120.00.29%
2021-09-024260.00.21%
2021-09-014285.00.24%
2021-08-313980.00.36%
2021-08-303965.00.30%
2021-08-273750.00.29%
2021-08-263580.00.32%
2021-08-253665.00.29%
2021-08-243600.00.30%
2021-08-233690.00.27%
2021-08-203535.00.29%
2021-08-193385.00.28%
2021-08-183490.00.27%
2021-08-173485.00.25%
2021-08-163645.00.22%
2021-08-133755.00.22%
2021-08-124000.00.19%
2021-08-114000.00.18%
2021-08-104000.00.20%
2021-08-094040.00.18%
2021-08-064090.00.17%
2021-08-054000.00.24%
2021-08-043900.00.26%
2021-08-033710.00.31%
2021-08-023765.00.30%
2021-07-303765.00.30%
2021-07-293720.00.33%
2021-07-283655.00.30%
2021-07-273650.00.30%
2021-07-263785.00.27%
2021-07-233880.00.24%
2021-07-223925.00.24%
2021-07-213845.00.25%
2021-07-203900.00.21%
2021-07-193990.00.18%
2021-07-163925.00.21%
2021-07-153855.00.21%
2021-07-143960.00.21%
2021-07-133955.00.21%
2021-07-124020.00.18%
2021-07-093750.00.24%
2021-07-083980.00.12%
2021-07-073895.00.17%
2021-07-063740.00.24%
2021-07-053815.00.21%
2021-07-023815.00.19%
2021-07-013710.00.25%
2021-06-303790.00.22%
2021-06-293820.00.16%
2021-06-283650.00.23%
2021-06-253660.00.25%
2021-06-243585.00.24%
2021-06-233405.00.40%
2021-06-223370.00.41%
2021-06-213375.00.43%
2021-06-183355.00.45%
2021-06-173370.00.40%
2021-06-163200.00.55%
2021-06-153270.00.46%
2021-06-113245.00.46%
2021-06-103240.00.49%
2021-06-093180.00.48%
2021-06-083215.00.45%
2021-06-073365.00.34%
2021-06-043375.00.33%
2021-06-033475.00.28%
2021-06-023555.00.22%
2021-06-013420.00.28%
2021-05-313680.00.15%
2021-05-283495.00.22%
2021-05-273510.00.25%

矽力-KY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。