6449 鈺邦


股價漲跌幅
20222021202020192018
鈺邦-16.0%10.0%9.0%28.0%-48.0%
0050-15.64%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)
50.6 0.38% 50.79 58.41 15.43% 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26.4628.6523.0725.3227.7029.6232.0830.8225.90
營業利益率14.2616.2210.3912.9216.3816.0116.0017.0311.28
折舊負擔比率7.488.559.196.515.776.536.895.746.19
稅前淨利率14.2514.499.6012.4313.2615.9717.9219.2111.81
股東權益報酬率12.9512.637.1110.6413.5115.6716.0818.7514.42
資產報酬率7.327.144.326.107.378.739.2510.517.09
本業收入比100.00112.17108.33103.94123.74100.3889.2388.5495.51
業外獲益比-0.00-11.88-8.33-3.94-23.74-0.3810.7711.464.49
無形資產佔淨值比0.700.921.011.121.570.000.000.000.00

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23.0124.6527.2427.2826.7528.0731.5331.4320.0827.6725.8120.8714.2418.1329.4025.0426.4827.1526.7029.36
營業利益率9.1313.8014.7514.8513.5916.9420.3918.354.1215.7614.038.09-1.024.2614.7713.0116.2416.1816.8716.63
稅前淨利率15.4013.0615.7613.9214.2912.7416.8417.728.0611.9814.018.170.526.6411.2515.4213.5514.1616.5116.19
本業收入比59.29105.2193.86106.0694.68132.93120.80103.7750.00131.88100.00100.00-200.0065.22132.0884.21119.28114.81102.13102.90
業外獲益比40.71-5.216.14-7.075.32-32.93-20.80-3.7750.00-31.88-0.000.00300.0034.78-32.0815.79-19.28-14.81-2.13-2.90

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)253351393136281124324205235
自由現金流量(百萬)-126131332-662-37-89811291
稅後淨利(百萬)306262139182189205208203117


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)12845646678904788126165105-11134130-1035554601668
自由現金流量(百萬)52-31-40-23-3210-11349812691358031-401-175-117-78-8920
稅後淨利(百萬)8577857470658982254562302-8447769616552

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)282223852003204319421653145214971324
營業利益(百萬)402387208264318265232255149
稅後淨利(百萬)306262139182189205208203117
EPS(完全稀釋)3.432.961.612.192.502.862.833.020.00
營收成長率(%)18.3219.07-1.965.2017.4813.84-3.0113.07N/A
營業利益成長率(%)3.8886.06-21.21-16.9820.0014.22-9.0271.14N/A
稅後淨利成長率(%)16.7988.49-23.63-3.70-7.80-1.442.4673.50N/A
EPS成長率(%)15.8883.85-26.48-12.40-12.591.06-6.29N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)736735722710655646742598399575585482360342472617612573568426
營業利益(百萬)671011071058910915111016918239-415708099939671
稅後淨利(百萬)8577857470658982254562302-8447769616552
EPS(完全稀釋)0.960.870.960.840.820.771.060.970.300.540.740.360.02-0.100.530.960.900.870.910.73
去年同期營收成長率(%)12.3713.78-2.7018.7364.1612.3526.8424.0710.8368.1323.94-21.88-41.18-40.31-16.9044.84----
兩季平均(YOY)營收成長率(%)13.075.548.0241.4538.2519.5925.4517.4539.4846.031.03-31.53-40.75-28.6113.97-----
去年同期EPS成長率(%)17.0712.99-9.43-13.40173.3342.5943.24169.441400.00640.0039.62-62.50-97.78-111.49-41.7631.51----
兩季平均(YOY)EPS成長率(%)15.031.78-11.4179.97107.9642.92106.34784.721020.00339.81-11.44-80.14-104.63-76.62-5.12-----
較上季營收成長率(%)0.141.801.698.401.39-12.9424.0849.87-30.61-1.7121.3733.895.26-27.54-23.500.826.810.8833.33-
較上季EPS成長率(%)10.34-9.3714.292.446.49-27.369.28223.33-44.44-27.03105.561700.00120.00-118.87-44.796.673.45-4.4024.66-

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(%)
2022/4-17.09-4.348.042019/12-3.9486.38-1.95
2022/331.2213.3512.432019/1117.1981.15-6.76
2022/1~2-22.7611.9111.912019/10-15.4341.27-12.19
2021/124.357.5218.352019/91.9255.0-16.08
2021/117.015.419.562019/814.7523.19-22.11
2021/10-5.7519.7220.022019/78.861.05-27.41
2021/92.25-7.6220.062019/6-0.58-19.98-31.46
2021/80.41-4.525.042019/53.72-18.66-33.72
2021/71.125.3631.092019/412.38-26.7-37.37
2021/6-2.7424.0936.932019/339.85-39.27-41.11
2021/54.4219.2239.952019/1~2-17.09-42.22-42.22
2021/4-1.7513.2346.942018/12-6.64-51.265.2
2021/335.6745.5164.282018/11-8.6-42.4712.28
2021/1~2-28.7477.1877.182018/10-7.21-23.3419.3
2020/1212.021.9819.062018/9-18.99-32.2624.32
2020/1111.04.618.742018/8-5.86-18.4333.82
2020/10-27.2810.4320.542018/7-13.82.4944.66
2020/95.728.4221.782018/61.0538.2353.64
2020/810.7823.8320.662018/5-6.5242.0657.09
2020/719.128.2620.032018/4-6.8955.261.23
2020/6-6.5617.2318.312018/353.9979.8163.46
2020/5-0.8224.7318.562018/1~2-35.6154.9654.96
2020/426.2630.4616.622017/1210.1827.4117.46
2020/3101.6116.1110.582017/1121.828.8816.32
2020/1~2-48.277.097.082017/10-18.023.414.88

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
113.094.020.212
2021Q4(百萬)2020Q4(百萬)YoY(%)
96.082.017.073
2021Q3(百萬)2020Q3(百萬)YoY(%)
114.0125.0-8.799

EPS較上季
2022Q1(元)2021Q4(元)比率
0.960.870.1034

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率2.562.442.732.842.392.552.762.962.73
存貨周轉率3.343.643.103.314.654.233.734.384.30

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.630.660.680.680.630.610.770.730.480.650.730.740.620.480.540.680.700.690.800.71
存貨周轉率0.790.820.840.930.910.921.131.010.831.081.020.760.540.470.631.131.321.351.351.01

償債能力-近10年
202120202019201820172016201520142013
負債比0.450.460.460.480.490.480.460.440.52
金融負債(百萬)131611149271104663745619548556
營收淨額(百萬)282223852003204319421653145214971324
利息保障倍數33.9422.158.4010.7717.8720.6724.5719.5517.18
長期銀行借款占稅後淨利比0.030.000.000.000.000.000.000.080.28

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)282223852003204319421653145214971324
推銷費用(百萬)998280786465645041
管理費用(百萬)1551431201218578977952
研發費(百萬)9171545571827377101
推銷費用率(%)3.513.443.993.823.303.934.413.343.10
管理費用率(%)5.496.005.995.924.384.726.685.283.93
研發費用率(%)3.222.982.702.693.664.965.035.147.63

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)736735722710655646742598399575585482360342472617612573568426
推銷費用(百萬)2727252522212123182221201716212219171715
管理費用(百萬)5234424039314139313333292523323729232221
研發費(百萬)221923232519211615141513139161615231618
推銷費用率(%)3.673.673.463.523.363.252.833.854.513.833.594.154.724.684.453.573.102.972.993.52
管理費用率(%)7.074.635.825.635.954.805.536.527.775.745.646.026.946.736.786.004.744.013.874.93
研發費用率(%)2.992.593.193.243.822.942.832.683.762.432.562.703.612.633.392.592.454.012.824.23

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
6449-鈺邦OXXOOOOXXX
8年8.90億91.5%44.52%1.79%107.30%303百萬12.96%

融資使用率
日期股價融資使用率
2022-05-24 -50.65.79%
2022-05-2350.95.79%
2022-05-2051.25.79%
2022-05-1951.95.80%
2022-05-1851.15.80%
2022-05-1751.35.79%
2022-05-1651.05.79%
2022-05-1351.65.80%
2022-05-1250.55.80%
2022-05-1149.85.84%
2022-05-1049.255.84%
2022-05-0950.25.83%
2022-05-0652.25.85%
2022-05-0553.15.90%
2022-05-0453.25.98%
2022-05-0354.25.98%
2022-04-2954.05.99%
2022-04-2853.36.01%
2022-04-2754.96.02%
2022-04-2655.06.03%
2022-04-2553.56.04%
2022-04-2254.16.03%
2022-04-2154.86.03%
2022-04-2055.96.12%
2022-04-1955.46.04%
2022-04-1855.26.04%
2022-04-1555.76.04%
2022-04-1455.56.08%
2022-04-1355.56.13%
2022-04-1255.76.22%
2022-04-1155.66.22%
2022-04-0855.56.23%
2022-04-0753.56.22%
2022-04-0654.76.09%
2022-04-0155.16.09%
2022-03-3155.86.08%
2022-03-3056.66.13%
2022-03-2955.96.16%
2022-03-2855.96.16%
2022-03-2555.96.16%
2022-03-2456.26.17%
2022-03-2357.06.15%
2022-03-2257.06.14%
2022-03-2157.26.14%
2022-03-1857.86.14%
2022-03-1759.06.15%
2022-03-1655.56.05%
2022-03-1556.46.05%
2022-03-1456.56.06%
2022-03-1156.56.05%
2022-03-1057.86.05%
2022-03-0956.16.06%
2022-03-0856.16.06%
2022-03-0755.86.05%
2022-03-0457.96.03%
2022-03-0357.86.03%
2022-03-0257.96.03%
2022-03-0158.26.04%
2022-02-2556.06.05%
2022-02-2456.76.04%
2022-02-2358.36.08%
2022-02-2258.46.06%
2022-02-2158.76.07%
2022-02-1858.66.08%
2022-02-1758.96.08%
2022-02-1659.46.08%
2022-02-1558.55.93%
2022-02-1457.35.95%
2022-02-1157.35.95%
2022-02-1058.65.97%
2022-02-0958.75.96%
2022-02-0858.15.97%
2022-02-0757.25.91%
2022-01-2657.25.91%
2022-01-2555.05.97%
2022-01-2456.65.96%
2022-01-2156.85.95%
2022-01-2056.25.95%
2022-01-1956.15.95%
2022-01-1857.15.96%
2022-01-1757.05.96%
2022-01-1458.15.94%
2022-01-1358.15.96%
2022-01-1258.75.92%
2022-01-1159.25.92%
2022-01-1059.25.91%
2022-01-0758.65.91%
2022-01-0659.85.94%
2022-01-0559.75.98%
2022-01-0460.06.11%
2022-01-0360.56.18%
2021-12-3060.76.16%
2021-12-2960.46.94%
2021-12-2860.37.23%
2021-12-2759.27.55%
2021-12-2456.77.73%
2021-12-2356.97.78%
2021-12-2256.67.91%
2021-12-2157.08.18%
2021-12-2056.98.31%
2021-12-1756.98.40%
2021-12-1656.68.46%
2021-12-1556.18.53%
2021-12-1456.78.64%
2021-12-1357.28.90%
2021-12-1056.29.08%
2021-12-0956.09.13%
2021-12-0856.29.34%
2021-12-0756.19.39%
2021-12-0655.79.40%
2021-12-0356.09.47%
2021-12-0256.09.52%
2021-12-0156.59.58%
2021-11-3055.99.60%
2021-11-2956.49.70%
2021-11-2657.09.70%
2021-11-2556.19.71%
2021-11-2456.19.72%
2021-11-2357.09.73%
2021-11-2256.99.76%
2021-11-1956.19.79%
2021-11-1856.19.78%
2021-11-1755.79.79%
2021-11-1654.89.96%
2021-11-1555.89.96%
2021-11-1252.99.97%
2021-11-1152.49.96%
2021-11-1052.310.05%
2021-11-0952.110.14%
2021-11-0852.010.18%
2021-11-0552.010.22%
2021-11-0452.010.27%
2021-11-0351.810.26%
2021-11-0251.010.27%
2021-11-0151.010.32%
2021-10-2950.810.30%
2021-10-2850.810.30%
2021-10-2751.610.32%
2021-10-2649.910.25%
2021-10-2550.010.26%
2021-10-2249.5510.27%
2021-10-2150.110.29%
2021-10-2049.9510.29%
2021-10-1950.210.30%
2021-10-1849.710.30%
2021-10-1550.310.27%
2021-10-1450.210.29%
2021-10-1350.910.39%
2021-10-1251.010.45%
2021-10-0848.410.48%
2021-10-0748.5510.50%
2021-10-0647.010.51%
2021-10-0548.2510.61%
2021-10-0448.510.62%
2021-10-0150.810.81%
2021-09-3051.910.91%
2021-09-2951.910.91%
2021-09-2852.310.92%
2021-09-2751.510.94%
2021-09-2451.810.94%
2021-09-2351.910.97%
2021-09-2252.611.03%
2021-09-1752.611.03%
2021-09-1652.011.04%
2021-09-1551.811.05%
2021-09-1452.011.05%
2021-09-1352.511.07%
2021-09-1052.011.07%
2021-09-0952.011.08%
2021-09-0850.011.23%
2021-09-0752.011.68%
2021-09-0653.011.73%
2021-09-0353.611.70%
2021-09-0253.611.51%
2021-09-0154.711.51%
2021-08-3153.711.57%
2021-08-3053.511.57%
2021-08-2753.511.61%
2021-08-2653.711.78%
2021-08-2554.211.78%
2021-08-2452.411.82%
2021-08-2353.111.78%
2021-08-2053.111.84%
2021-08-1952.811.90%
2021-08-1855.512.05%
2021-08-1753.212.05%
2021-08-1653.912.14%
2021-08-1355.412.17%
2021-08-1255.712.89%
2021-08-1155.713.58%
2021-08-1056.213.71%
2021-08-0956.813.63%
2021-08-0658.213.63%
2021-08-0559.113.58%
2021-08-0458.813.58%
2021-08-0359.313.58%
2021-08-0258.913.63%
2021-07-3059.113.63%
2021-07-2959.013.66%
2021-07-2858.013.55%
2021-07-2759.113.81%
2021-07-2660.313.75%
2021-07-2361.013.79%
2021-07-2262.113.87%
2021-07-2160.114.01%
2021-07-2060.414.07%
2021-07-1961.714.22%
2021-07-1662.714.37%
2021-07-1561.814.55%
2021-07-1461.414.70%
2021-07-1362.714.64%
2021-07-1264.714.33%
2021-07-0960.812.89%
2021-07-0860.013.33%
2021-07-0760.713.41%
2021-07-0660.913.24%
2021-07-0560.013.17%
2021-07-0257.413.17%
2021-07-0158.013.20%
2021-06-3059.713.31%
2021-06-2958.413.32%
2021-06-2857.513.15%
2021-06-2558.312.98%
2021-06-2458.412.90%
2021-06-2358.812.88%
2021-06-2258.212.86%
2021-06-2159.012.88%
2021-06-1860.412.88%
2021-06-1761.212.96%
2021-06-1659.313.04%
2021-06-1560.113.15%
2021-06-1159.413.01%
2021-06-1059.513.11%
2021-06-0959.013.18%
2021-06-0860.013.37%
2021-06-0759.813.40%
2021-06-0461.913.41%
2021-06-0363.113.31%
2021-06-0263.713.43%
2021-06-0163.613.63%

鈺邦熱門網頁

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。