6443 元晶


股價漲跌幅
20222021202020192018
元晶-13.0%3.0%294.0%20.0%-37.0%
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)
36.55 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
  • 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6.6810.574.94-17.16-2.756.078.779.4112.23-7.18
營業利益率0.92-6.38-2.17-32.33-12.411.612.823.645.39-21.52
折舊負擔比率8.4912.5216.0120.0510.617.587.337.539.0513.30
稅前淨利率0.75-7.04-4.12-32.73-14.040.232.032.464.00-28.23
股東權益報酬率0.96-7.11-6.47-33.28-20.940.425.226.1010.69-27.16
資產報酬率1.15-2.22-0.98-11.81-8.411.303.463.775.40-9.73
本業收入比123.9190.7752.4698.7288.30694.44138.62148.05134.6976.23
業外獲益比-21.749.2347.541.2011.59-594.44-39.31-48.05-34.6923.77
無形資產佔淨值比0.040.010.040.080.080.000.000.000.000.00

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7.1814.561.590.175.2511.5716.3711.390.750.113.674.0710.90-2.85-58.16-12.53-11.96-3.173.210.00
營業利益率3.1711.83-7.43-6.94-0.83-5.249.665.42-43.51-9.48-3.11-2.765.30-37.29-74.54-21.94-18.51-23.85-2.570.00
稅前淨利率1.1611.56-8.72-7.130.60-4.209.354.68-46.30-10.86-6.74-2.152.39-50.94-42.73-28.03-20.22-25.58-4.440.00
本業收入比278.26102.3185.3796.94-128.57125.00103.17115.7993.9887.1645.68127.27220.6973.20174.3178.2991.3093.0757.3381.66
業外獲益比-173.91-2.3114.632.04228.57-25.00-3.17-15.796.0212.8453.09-27.27-120.6926.80-74.3121.718.336.7042.6717.75

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)501-143427-11130455755634859243
自由現金流量(百萬)-830-40294-858-1935-1538246140490-557
稅後淨利(百萬)46-286-201-1157-95113172171268-700


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)14938733693-315-416-5143134-22-352642160149-124139-274-20-299283
自由現金流量(百萬)-350-234128-103-622-639214260-238217-2-2078823262-256-895-416-682-519
稅後淨利(百萬)29245-106-942-1213157-462-119-84-2528-342-298-267-250-431-79-174

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)6157462444413831663677557135626949042368
營業利益(百萬)57-295-96-1238-823125201228264-510
稅後淨利(百萬)46-286-201-1157-95113172171268-700
EPS(完全稀釋)0.10-0.74-0.60-2.43-2.200.030.530.560.69-1.89
營收成長率(%)33.154.1215.92-42.27-14.438.6913.8127.83107.09N/A
營業利益成長率(%)N/AN/AN/AN/AN/A-37.81-11.84-13.64N/AN/A
稅後淨利成長率(%)116.08N/AN/AN/AN/A-92.440.58-36.19138.29N/A
EPS成長率(%)N/AN/AN/AN/AN/A-94.34-5.36-18.84N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)200622451406136911371044135012251005100711961021121687259110041364169216881558
營業利益(百萬)64266-105-95-9-5513066-437-95-37-2864-325-441-220-252-403-43-138
稅後淨利(百萬)29245-106-942-1213157-462-119-84-2528-342-298-267-250-431-79-174
EPS(完全稀釋)0.060.55-0.24-0.210.00-0.030.350.15-1.22-0.36-0.26-0.080.06-0.72-0.62-0.56-0.52-1.00-0.18-0.41
去年同期營收成長率(%)76.43115.044.1511.7613.133.6712.8819.98-17.3515.48102.371.69-10.85-48.46-64.99-35.56----
去年同期營業利益成長率(%)811.11583.64-180.77-243.9497.9442.11451.35335.71-782.8170.7791.6187.27125.4019.35-925.58-59.42----
去年同期稅後淨利成長率(%)1350.002141.67-180.92-264.91100.4389.92255.95328.00-1750.0065.2071.8190.64111.2020.65-277.22-53.45----
去年同期EPS成長率(%)0.001933.33-168.57-240.00100.0091.67234.62287.50-2133.3350.0058.0685.71111.5428.00-244.44-36.59----
較上季營收成長率(%)-10.6559.672.7020.408.91-22.6710.2021.89-0.20-15.8017.14-16.0439.4547.55-41.14-26.39-19.390.248.34-
較上季營業利益成長率(%)-75.94353.33-10.53-955.5683.64-142.3196.97115.10-360.00-156.76-32.14-143.75119.6926.30-100.4512.7037.47-837.2168.84-
較上季稅後淨利成長率(%)-88.16331.13-12.77-4800.00116.67-109.16129.82112.34-288.24-41.67-236.00-189.29108.19-14.77-11.61-6.8042.00-445.5754.60-
較上季EPS成長率(%)-89.09329.17-14.290.00100.00-108.57133.33112.30-238.89-38.46-225.00-233.33108.33-16.13-10.71-7.6948.00-455.5656.10-

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(%)
2022/41.8354.5170.172019/1223.821.5212.25
2022/316.5466.6376.432019/11-5.36-3.8813.37
2022/1~2-18.3482.0382.032019/10-8.721.3815.04
2021/12-10.28161.4232.772019/9-13.74108.4116.51
2021/1151.46131.7423.852019/8-8.6289.2810.92
2021/1021.7158.913.532019/718.81116.884.32
2021/90.418.848.932019/615.5260.2-6.29
2021/83.96-1.888.942019/53.49-18.98-13.58
2021/74.852.3710.92019/4-30.78-17.72-12.33
2021/6-10.194.8412.62019/315.43-17.09-10.81
2021/56.5219.4414.372019/1~28.95-6.66-6.66
2021/49.8312.2912.912018/1217.23-17.36-40.15
2021/315.29.6513.162018/11-0.18-40.95-41.82
2021/1~2-1.2915.2815.282018/1087.62-54.6-41.9
2020/12-1.47-1.455.672018/9-21.66-67.98-40.1
2020/113.8523.846.342018/84.69-63.31-36.74
2020/10-16.6212.854.922018/7-12.23-63.45-32.64
2020/9-9.4823.554.172018/6-41.57-57.75-26.67
2020/88.4717.721.962018/55.11-25.52-20.24
2020/77.38-0.83-0.442018/4-30.26-16.07-18.91
2020/62.319.72-0.362018/345.63-1.2-19.68
2020/50.1523.89-2.412018/1~2-12.97-28.72-28.71
2020/47.2428.03-8.032017/12-16.23-27.48-14.35
2020/320.59-17.37-17.42017/11-23.26-11.8-13.2
2020/1~2-0.44-17.33-17.332017/1032.3120.33-13.33

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
23.07.0228.57
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.060.55-0.890

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.689.9118.0011.3523.4430.7024.9926.6435.0124.78
存貨周轉率4.836.428.106.838.639.068.499.4610.556.89

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.512.921.661.421.351.763.965.775.854.924.393.514.083.972.982.713.344.715.335.62
存貨周轉率1.361.411.201.281.211.422.492.592.212.122.462.022.042.051.951.822.272.312.560.00

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.500.490.590.640.580.500.500.560.600.62
金融負債(百萬)3153371438434142489435962646290533223624
營收淨額(百萬)6157462444413831663677557135626949042368
利息保障倍數1.57-1.80-0.20-7.73-5.561.162.652.593.10-7.82
長期銀行借款占稅後淨利比46.54145.08145.08145.08145.08145.0810.5913.167.340.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6157462444413831663677557135626949042368
推銷費用(百萬)94918911916596109788393
管理費用(百萬)200263177185168175222202175173
研發費(百萬)45485060917593827874
推銷費用率(%)1.531.972.003.112.491.241.531.241.693.93
管理費用率(%)3.255.693.994.832.532.263.113.223.577.31
研發費用率(%)0.731.041.131.571.370.971.301.311.593.12

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)200622451406136911371044135012251005100711961021121687259110041364169216881558
推銷費用(百萬)2333232117232321242723172223293334633538
管理費用(百萬)44634650411415440285347403835525147474139
研發費(百萬)1011141189141410171212912121521222129
推銷費用率(%)1.151.471.641.531.502.201.701.712.392.681.921.671.812.644.913.292.493.722.072.44
管理費用率(%)2.192.813.273.653.6113.514.003.272.795.263.933.923.124.018.805.083.452.782.432.50
研發費用率(%)0.500.491.000.800.700.861.041.141.001.691.001.180.741.382.031.491.541.301.241.86

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
6443-元晶OOXOOXOXOX
7年47.17億100.0%48.12%0.0%16.55%965百萬2.24%

融資使用率
日期股價融資使用率
2022-05-19 -36.5526.83%
2022-05-1837.2527.17%
2022-05-1736.9527.58%
2022-05-1635.027.17%
2022-05-1336.6527.92%
2022-05-1235.1525.49%
2022-05-1137.029.80%
2022-05-1038.3529.54%
2022-05-0938.928.32%
2022-05-0641.3529.99%
2022-05-0542.631.16%
2022-05-0442.630.23%
2022-05-0343.129.79%
2022-04-2944.1531.11%
2022-04-2844.4530.98%
2022-04-2745.632.96%
2022-04-2648.2533.56%
2022-04-2546.533.28%
2022-04-2247.834.16%
2022-04-2148.0535.04%
2022-04-2048.635.85%
2022-04-1947.435.91%
2022-04-1847.235.57%
2022-04-1545.0535.89%
2022-04-1444.232.50%
2022-04-1344.932.99%
2022-04-1245.635.05%
2022-04-1144.532.88%
2022-04-0843.827.17%
2022-04-0740.926.59%
2022-04-0642.1528.58%
2022-04-0141.0528.31%
2022-03-3140.4528.04%
2022-03-3040.1528.34%
2022-03-2939.427.09%
2022-03-2839.126.95%
2022-03-2538.5526.88%
2022-03-2440.228.76%
2022-03-2340.1528.35%
2022-03-2240.828.42%
2022-03-2140.9528.49%
2022-03-1841.4528.62%
2022-03-1741.529.31%
2022-03-1640.628.17%
2022-03-1539.1527.80%
2022-03-1440.928.20%
2022-03-1140.728.86%
2022-03-1039.9528.20%
2022-03-0941.029.60%
2022-03-0838.5525.41%
2022-03-0738.025.76%
2022-03-0439.6526.74%
2022-03-0339.927.56%
2022-03-0239.5527.09%
2022-03-0138.8526.83%
2022-02-2538.126.02%
2022-02-2436.5525.35%
2022-02-2337.8526.09%
2022-02-2236.925.19%
2022-02-2138.025.40%
2022-02-1836.925.34%
2022-02-1736.5525.48%
2022-02-1636.4525.16%
2022-02-1535.924.99%
2022-02-1436.024.97%
2022-02-1137.6525.55%
2022-02-1037.5525.54%
2022-02-0937.9525.27%
2022-02-0837.525.34%
2022-02-0736.224.90%
2022-01-2635.424.77%
2022-01-2535.625.63%
2022-01-2436.8526.04%
2022-01-2137.626.82%
2022-01-2039.428.03%
2022-01-1939.3527.81%
2022-01-1839.4527.98%
2022-01-1740.1527.82%
2022-01-1439.327.84%
2022-01-1340.228.50%
2022-01-1240.7529.83%
2022-01-1141.130.20%
2022-01-1040.7531.65%
2022-01-0740.2531.86%
2022-01-0640.932.64%
2022-01-0542.034.19%
2022-01-0443.0535.63%
2022-01-0342.0532.56%
2021-12-3042.534.01%
2021-12-2942.433.35%
2021-12-2840.827.95%
2021-12-2741.028.20%
2021-12-2440.728.30%
2021-12-2341.630.66%
2021-12-2241.931.01%
2021-12-2141.931.28%
2021-12-2041.8531.90%
2021-12-1741.933.20%
2021-12-1641.433.09%
2021-12-1540.8535.04%
2021-12-1440.234.78%
2021-12-1342.1537.94%
2021-12-1042.938.24%
2021-12-0941.233.28%
2021-12-0840.8529.12%
2021-12-0741.027.50%
2021-12-0641.228.35%
2021-12-0338.026.34%
2021-12-0236.0526.46%
2021-12-0135.425.17%
2021-11-3036.125.13%
2021-11-2935.3525.09%
2021-11-2636.126.51%
2021-11-2538.0530.22%
2021-11-2438.529.73%
2021-11-2337.627.39%
2021-11-2237.3527.19%
2021-11-1936.628.25%
2021-11-1837.128.91%
2021-11-1739.433.57%
2021-11-1638.028.42%
2021-11-1536.7528.28%
2021-11-1235.0525.17%
2021-11-1137.5529.16%
2021-11-1038.8531.70%
2021-11-0940.132.03%
2021-11-0837.629.51%
2021-11-0537.630.47%
2021-11-0438.631.25%
2021-11-0337.228.89%
2021-11-0237.029.15%
2021-11-0135.025.75%
2021-10-2933.322.83%
2021-10-2833.021.89%
2021-10-2731.018.87%
2021-10-2630.619.23%
2021-10-2531.121.09%
2021-10-2230.520.62%
2021-10-2130.520.46%
2021-10-2031.8521.88%
2021-10-1931.722.16%
2021-10-1831.1520.98%
2021-10-1531.2520.92%
2021-10-1431.121.06%
2021-10-1331.320.89%
2021-10-1230.619.89%
2021-10-0829.7519.33%
2021-10-0729.8518.46%
2021-10-0629.618.57%
2021-10-0529.017.76%
2021-10-0428.7518.04%
2021-10-0129.7518.49%
2021-09-3029.6517.74%
2021-09-2928.717.05%
2021-09-2829.217.01%
2021-09-2728.7516.79%
2021-09-2428.3516.70%
2021-09-2328.316.66%
2021-09-2228.7516.85%
2021-09-1729.5516.86%
2021-09-1629.2516.90%
2021-09-1529.316.90%
2021-09-1429.217.00%
2021-09-1329.817.23%
2021-09-1029.917.38%
2021-09-0929.116.84%
2021-09-0828.6516.75%
2021-09-0729.316.90%
2021-09-0630.117.41%
2021-09-0331.518.45%
2021-09-0231.2517.81%
2021-09-0131.4517.81%
2021-08-3131.717.99%
2021-08-3031.6517.21%
2021-08-2728.817.69%
2021-08-2628.7517.13%
2021-08-2528.317.17%
2021-08-2427.517.19%
2021-08-2328.2517.20%
2021-08-2027.2517.37%
2021-08-1927.317.49%
2021-08-1828.1517.15%
2021-08-1727.0517.66%
2021-08-1627.517.88%
2021-08-1329.2518.01%
2021-08-1229.8518.22%
2021-08-1129.418.26%
2021-08-1030.9519.34%
2021-08-0931.919.86%
2021-08-0632.420.25%
2021-08-0532.8520.31%
2021-08-0433.3520.26%
2021-08-0332.2519.71%
2021-08-0232.420.07%
2021-07-3032.5520.95%
2021-07-2932.5520.29%
2021-07-2832.220.30%
2021-07-2733.0520.90%
2021-07-2633.621.48%
2021-07-2332.619.83%
2021-07-2232.519.97%
2021-07-2132.8520.33%
2021-07-2033.7520.95%
2021-07-1934.8520.72%
2021-07-1633.0517.93%
2021-07-1533.418.48%
2021-07-1432.3517.41%
2021-07-1332.817.64%
2021-07-1233.717.85%
2021-07-0933.5517.80%
2021-07-0833.2517.41%
2021-07-0732.817.16%
2021-07-0633.3517.36%
2021-07-0534.017.57%
2021-07-0233.7517.61%
2021-07-0133.817.63%
2021-06-3034.918.42%
2021-06-2933.817.72%
2021-06-2833.916.88%
2021-06-2534.6517.54%
2021-06-2434.817.88%
2021-06-2334.216.77%
2021-06-2232.316.40%
2021-06-2132.816.23%
2021-06-1834.2516.64%
2021-06-1734.417.48%
2021-06-1634.5518.69%
2021-06-1533.8517.23%
2021-06-1133.0520.54%
2021-06-1034.0517.95%
2021-06-0931.412.21%
2021-06-0831.812.36%
2021-06-0730.8512.07%
2021-06-0431.612.19%
2021-06-0332.912.45%
2021-06-0233.1512.50%
2021-06-0134.312.12%
2021-05-3132.8511.88%
2021-05-2833.011.54%
2021-05-2732.9511.73%

元晶熱門網頁

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。