6417 韋僑


股價漲跌幅
202220212020
韋僑-9.0%16.0%30.0%
0050-15.64%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)
None N/A N/A N/A N/A 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
  • 本益比法估值不適用於景氣循環股
  • 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28.6727.7526.2724.1026.0228.6424.1724.0420.10
營業利益率12.0911.959.324.707.0211.349.176.601.66
折舊負擔比率5.515.645.745.385.285.164.645.395.49
稅前淨利率12.7011.939.656.166.6511.5010.388.822.65
股東權益報酬率10.5311.8710.386.006.6712.9713.8310.713.52
資產報酬率7.217.436.393.794.749.8910.137.602.53
本業收入比95.65100.8595.9275.93105.0899.0888.1275.0061.11
業外獲益比5.07-0.003.0624.07-5.080.9211.8825.0038.89
無形資產佔淨值比0.500.230.240.420.000.000.000.000.00

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25.0229.4428.9328.1927.8928.0026.6129.1127.3126.1925.7926.5926.6022.0527.9023.4922.88
營業利益率8.8211.3112.6312.4612.0711.7811.7313.4710.869.909.9810.016.823.598.402.973.70
稅前淨利率10.9414.6212.9611.5611.1910.4411.1813.0212.988.3510.4611.637.885.329.146.703.38
本業收入比79.3177.2797.30106.67107.41116.00107.41103.1282.35117.3996.4386.6787.5066.6795.0042.86114.29
業外獲益比20.6922.732.70-6.67-7.41-12.00-3.70-3.1217.65-17.393.5713.3312.5033.3310.0057.14-14.29

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)1031961378510710912678109
自由現金流量(百萬)-2135257-23-165-1263462
稅後淨利(百萬)1139678434790815115


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-12344501693414615635128-63921241
自由現金流量(百萬)-74-93-255-9936-234-18303311-1917-681513
稅後淨利(百萬)23353026222122262719222313101697

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)10889931011873890949969724674
營業利益(百萬)132119944162108894811
稅後淨利(百萬)1139678434790815115
EPS(完全稀釋)3.022.692.191.201.322.522.501.620.48
營收成長率(%)9.57-1.7815.81-1.91-6.22-2.0633.847.42N/A
營業利益成長率(%)10.9226.60129.27-33.87-42.5921.3585.42336.36N/A
稅後淨利成長率(%)17.7123.0881.40-8.51-47.7811.1158.82240.00N/A
EPS成長率(%)12.2722.8382.50-9.09-47.620.8054.32237.50N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)263303285258241243244247260276268259208228224209211
營業利益(百萬)2334363229292933282727261481968
稅後淨利(百萬)23353026222122262719222313101697
EPS(完全稀釋)0.540.950.830.730.610.590.610.730.760.540.630.650.370.270.460.270.21
去年同期營收成長率(%)9.1324.6916.804.45-7.31-11.96-8.96-4.6325.0021.0519.6423.92-1.420.000.000.00-
兩季平均(YOY)營收成長率(%)16.9120.7510.62-1.43-9.63-10.46-6.7910.1923.0220.3421.7811.25-0.710.000.00--
去年同期EPS成長率(%)-11.4861.0236.070.00-19.749.26-3.1712.31105.41100.0036.96140.7476.190.000.000.00-
兩季平均(YOY)EPS成長率(%)24.7748.5518.04-9.87-5.243.044.5758.86102.7068.4888.85108.4738.090.000.00--
較上季營收成長率(%)-13.206.3210.477.05-0.82-0.41-1.21-5.00-5.802.993.4724.52-8.771.797.18-0.950.00
較上季EPS成長率(%)-43.1614.4613.7019.673.39-3.28-16.44-3.9540.74-14.29-3.0875.6837.04-41.3070.3728.570.00

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(%)
2022/412.1522.3812.652019/121.1335.0615.88
2022/313.4711.69.272019/11-0.6314.9314.25
2022/1~2-11.718.088.072019/101.4414.2914.17
2021/121.3826.189.522019/91.2812.014.16
2021/110.1824.578.042019/82.0844.514.47
2021/10-1.2223.966.432019/75.018.2110.76
2021/910.1925.34.542019/6-2.2516.111.25
2021/81.2513.862.022019/5-5.4714.8210.25
2021/70.0612.20.392019/418.843.119.0
2021/69.2912.39-1.52019/318.37-3.61-1.2
2021/5-0.412.16-4.152019/1~2-5.480.230.23
2021/42.27-0.3-5.652018/12-13.93-11.94-1.94
2021/35.27-10.85-7.372018/11-1.183.09-0.99
2021/1~2-4.12-5.48-5.472018/10-0.582.86-1.42
2020/120.09-12.45-1.792018/930.6723.51-1.93
2020/11-0.3-11.55-0.722018/8-23.55-5.66-4.75
2020/10-0.15-11.830.472018/712.6714.82-4.63
2020/90.12-10.422.012018/6-3.333.29-7.65
2020/8-0.22-9.393.762018/517.8-10.85-9.63
2020/70.23-7.295.882018/4-19.98-6.46-9.29
2020/6-0.65-2.878.352018/341.78-7.2-10.11
2020/5-2.82-4.4410.792018/1~2-27.03-11.76-11.76
2020/4-8.54-7.0515.152017/120.76-3.34-6.26
2020/34.0120.7524.782017/11-1.41-19.07-6.53
2020/1~210.6527.1127.112017/1019.36-2.08-4.98

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
29.027.07.4074
2021Q4(百萬)2020Q4(百萬)YoY(%)
44.025.076.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
37.027.037.037

EPS較上季
2022Q1(元)2021Q4(元)比率
0.540.95-0.431

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.106.957.016.285.826.948.496.726.64
存貨周轉率3.033.803.753.393.523.564.023.483.26

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.621.892.051.941.831.841.701.521.591.831.761.811.601.761.701.621.58
存貨周轉率0.580.730.810.790.830.950.870.800.941.020.900.800.690.850.780.830.87

償債能力-近10年
202120202019201820172016201520142013
負債比0.280.370.380.390.350.240.240.310.29
金融負債(百萬)13124224525017419264735
營收淨額(百萬)10889931011873890949969724674
利息保障倍數1570.53627.67259.88245.4478.06291.31185.7678.6615.84
長期銀行借款占稅後淨利比1.162.523.145.813.700.140.230.160.87

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)10889931011873890949969724674
推銷費用(百萬)534658606057424143
管理費用(百萬)514547424852513831
研發費(百萬)776669656155524750
推銷費用率(%)4.874.635.746.876.746.014.335.666.38
管理費用率(%)4.694.534.654.815.395.485.265.254.60
研發費用率(%)7.086.656.827.456.855.805.376.497.42

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)263303285258241243244247260276268259208228224209211
推銷費用(百萬)1215141212121011131514151415151514
管理費用(百萬)1214131211111011131212121110111110
研發費(百萬)1825201715171617171817181617171615
推銷費用率(%)4.564.954.914.654.984.944.104.455.005.435.225.796.736.586.707.186.64
管理費用率(%)4.564.624.564.654.564.534.104.455.004.354.484.635.294.394.915.264.74
研發費用率(%)6.848.257.026.596.227.006.566.886.546.526.346.957.697.467.597.667.11

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
6417-韋僑OXXOOXOXOX
7年4.23億97.23%25.65%0.0%43.97%76百萬7.0%

融資使用率
日期股價融資使用率
2022-05-23 -74.524.56%
2022-05-2074.524.56%
2022-05-1974.524.56%
2022-05-1874.424.56%
2022-05-1674.524.56%
2022-05-1374.924.91%
2022-05-1174.924.79%
2022-05-1074.924.79%
2022-05-0974.324.79%
2022-05-0675.424.80%
2022-05-0575.824.79%
2022-05-0475.824.79%
2022-04-2975.824.79%
2022-04-2875.224.79%
2022-04-2775.824.79%
2022-04-2676.424.79%
2022-04-2576.424.79%
2022-04-2276.424.79%
2022-04-2176.424.81%
2022-04-2076.224.80%
2022-04-1976.524.81%
2022-04-1876.524.81%
2022-04-1576.524.81%
2022-04-1476.524.80%
2022-04-1376.524.82%
2022-04-1276.524.83%
2022-04-1176.224.83%
2022-04-0876.924.83%
2022-04-0777.424.82%
2022-04-0677.824.80%
2022-04-0177.824.80%
2022-03-3177.824.79%
2022-03-3078.824.80%
2022-03-2978.424.81%
2022-03-2578.624.82%
2022-03-2478.224.83%
2022-03-2378.824.82%
2022-03-2277.924.83%
2022-03-2178.524.83%
2022-03-1878.524.84%
2022-03-1778.324.84%
2022-03-1678.319.64%
2022-03-1579.019.64%
2022-03-1478.919.65%
2022-03-1079.519.66%
2022-03-0979.519.70%
2022-03-0879.219.73%
2022-03-0779.119.74%
2022-03-0478.519.73%
2022-03-0379.319.91%
2022-03-0279.421.31%
2022-03-0179.821.31%
2022-02-2578.821.32%
2022-02-2479.521.33%
2022-02-2379.821.33%
2022-02-2279.321.33%
2022-02-2180.021.36%
2022-02-1880.021.34%
2022-02-1780.421.33%
2022-02-1680.421.34%
2022-02-1579.621.34%
2022-02-1480.522.23%
2022-02-1080.922.23%
2022-02-0981.522.27%
2022-02-0880.722.28%
2022-02-0780.425.14%
2022-01-2680.026.22%
2022-01-2579.826.22%
2022-01-2480.826.22%
2022-01-2080.926.23%
2022-01-1980.826.23%
2022-01-1880.722.92%
2022-01-1781.019.13%
2022-01-1480.919.05%
2022-01-1381.218.97%
2022-01-1182.018.97%
2022-01-1082.418.97%
2022-01-0782.218.88%
2022-01-0681.918.76%
2022-01-0482.418.73%
2022-01-0382.218.63%
2021-12-3082.018.56%
2021-12-2981.118.39%
2021-12-2781.418.39%
2021-12-2381.018.33%
2021-12-2280.918.33%
2021-12-2180.718.33%
2021-12-2081.018.32%
2021-12-1781.218.32%
2021-12-1681.218.32%
2021-12-1581.218.34%
2021-12-1481.218.36%
2021-12-1381.418.38%
2021-12-1081.418.29%
2021-12-0981.218.30%
2021-12-0881.818.30%
2021-12-0781.818.30%
2021-12-0681.518.22%
2021-12-0382.018.22%
2021-12-0281.818.22%
2021-12-0181.518.16%
2021-11-3080.417.84%
2021-11-2980.017.65%
2021-11-2681.017.67%
2021-11-2581.017.63%
2021-11-2480.917.66%
2021-11-2379.321.25%
2021-11-2279.221.25%
2021-11-1978.021.22%
2021-11-1876.621.28%
2021-11-1775.921.24%
2021-11-1675.321.21%
2021-11-1574.621.16%
2021-11-1267.920.90%
2021-11-1166.320.91%
2021-11-1065.620.88%
2021-11-0965.521.22%
2021-11-0865.521.98%
2021-11-0565.022.16%
2021-11-0463.022.13%
2021-11-0360.221.88%
2021-11-0260.221.88%
2021-11-0160.221.84%
2021-10-2960.221.78%
2021-10-2860.221.77%
2021-10-2760.221.77%
2021-10-2660.221.91%
2021-10-2560.021.84%
2021-10-2260.224.97%
2021-10-2160.130.46%
2021-10-2060.130.46%
2021-10-1960.330.43%
2021-10-1860.330.38%
2021-10-1560.030.12%
2021-10-1459.429.76%
2021-10-1359.629.70%
2021-10-1259.929.67%
2021-10-0860.029.59%
2021-10-0758.829.67%
2021-10-0659.029.63%
2021-10-0558.529.44%
2021-10-0459.028.26%
2021-10-0159.033.53%
2021-09-3059.833.52%
2021-09-2959.533.72%
2021-09-2860.234.15%
2021-09-2762.034.17%
2021-09-2462.634.20%
2021-09-2361.834.44%
2021-09-2262.734.56%
2021-09-1763.434.56%
2021-09-1665.034.64%
2021-09-1466.534.70%
2021-09-1366.634.70%
2021-09-1066.234.71%
2021-09-0968.334.68%
2021-09-0872.436.34%
2021-09-0773.936.34%
2021-09-0273.836.32%
2021-09-0173.836.36%
2021-08-3073.936.36%
2021-08-2774.236.32%
2021-08-2674.536.31%
2021-08-2474.236.35%
2021-08-2074.236.30%
2021-08-1974.236.30%
2021-08-1874.436.30%
2021-08-1774.436.30%
2021-08-1674.436.29%
2021-08-1374.036.29%
2021-08-1275.036.23%
2021-08-1175.036.23%
2021-08-0975.036.26%
2021-08-0574.736.26%
2021-08-0475.036.26%
2021-08-0375.036.29%
2021-08-0274.836.25%
2021-07-2975.036.23%
2021-07-2875.036.18%
2021-07-2775.736.11%
2021-07-2275.036.11%
2021-07-2075.036.11%
2021-07-1475.236.12%
2021-07-1375.336.12%
2021-07-1274.736.11%
2021-07-0975.736.08%
2021-07-0875.736.04%
2021-07-0675.636.01%
2021-07-0575.936.00%
2021-07-0275.935.80%
2021-07-0175.935.67%
2021-06-3075.935.65%
2021-06-2875.935.50%
2021-06-2476.035.53%
2021-06-2376.035.40%
2021-06-2276.035.36%
2021-06-2176.035.30%
2021-06-1876.035.27%
2021-06-1776.035.28%
2021-06-1676.035.28%
2021-06-1576.035.28%
2021-06-1176.035.17%
2021-06-1076.035.11%
2021-06-0876.035.09%
2021-06-0775.935.00%
2021-06-0475.634.85%
2021-06-0375.634.82%
2021-06-0275.734.82%
2021-06-0175.734.90%
2021-05-3175.534.84%
2021-05-2875.734.79%
2021-05-2775.534.70%
2021-05-2675.534.44%
2021-05-2575.234.38%

韋僑熱門網頁

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。