6461 益得


股價漲跌幅
202220212020
益得-1.0%-4.0%-14.0%
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)
19.75 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
2021202020192018201720162015201420132012
營業毛利率-306.87-658.07-875.2351.7557.4944.5130.0026.1930.920.00
營業利益率-755.76-1139.78-1796.37-1340.10-1485.72-1133.72-1078.89-949.33-438.320.00
折舊負擔比率217.95404.76435.29141.18100.00100.0090.0044.4414.290.00
稅前淨利率-775.74-1186.25-1866.60-1302.45-1440.96-1076.63-1014.30-902.48-399.230.00
股東權益報酬率-22.63-17.28-20.37-15.62-16.25-8.79-7.70-5.71-3.65-38.73
資產報酬率-10.96-9.07-11.57-9.32-10.99-6.85-6.84-5.59-3.63-37.66
本業收入比97.3596.4096.46103.12103.35105.60106.06105.19110.71100.00
業外獲益比2.654.003.86-2.68-2.93-5.60-6.06-5.19-10.71-0.00
無形資產佔淨值比0.190.190.190.200.000.000.000.000.000.00

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-273.36-183.94-196.14-857.46-435.68-615.79-1047.71-464.51-677.92-1020.84-907.04-1012.69-581.3545.6252.5153.5956.57
營業利益率-595.84-570.07-512.01-1912.66-910.94-1084.30-1778.25-887.33-1078.65-2066.16-1720.11-1860.16-1572.54-1101.70-1425.16-1594.54-1300.81
稅前淨利率-619.52-590.54-510.52-1972.97-948.66-1128.84-1840.39-924.43-1128.07-2182.98-1802.29-1915.55-1602.07-1069.70-1385.93-1554.42-1260.32
本業收入比97.1096.25100.0097.5695.5996.9295.4595.0095.0094.1295.0697.4097.10101.85101.79103.23103.77
業外獲益比4.353.75-0.003.664.414.623.033.335.005.884.942.601.45-3.70-3.57-3.23-3.77

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)-201-167-189-232-145-165-106-73-29-19
自由現金流量(百萬)-237-209-345-437-407-481-350-1091-257-19
稅後淨利(百萬)-302-250-311-222-239-125-101-64-17-19


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-35-48-45-60-48-40-46-35-47-52-33-68-36-61-53-58-60
自由現金流量(百萬)-122-67-51-62-56-144-51-3621-152-53-86-54-108-67-187-74
稅後淨利(百萬)-69-80-72-82-68-65-66-60-60-85-81-77-69-54-56-62-51

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)39211717171210970
營業利益(百萬)-294-241-300-231-247-132-105-81-31-19
稅後淨利(百萬)-302-250-311-222-239-125-101-64-17-19
EPS(完全稀釋)-2.97-2.50-3.82-2.86-3.42-1.91-1.84-1.21-0.92-7.62
營收成長率(%)85.7123.530.000.0041.6720.0011.1128.57N/AN/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)11141447646544445444
營業利益(百萬)-67-77-72-80-65-63-63-57-57-80-77-75-67-55-57-64-55
稅後淨利(百萬)-69-80-72-82-68-65-66-60-60-85-81-77-69-54-56-62-51
EPS(完全稀釋)-0.60-0.79-0.71-0.82-0.68-0.65-0.65-0.60-0.60-1.04-1.01-0.96-0.86-0.69-0.70-0.78-0.72
去年同期營收成長率(%)57.14133.33250.00-33.3340.0050.000.0050.0025.00-20.000.000.000.000.000.000.00-
兩季平均(YOY)營收成長率(%)95.24191.67108.343.3445.0025.0025.0037.502.50-10.000.000.000.000.000.00--
去年同期EPS成長率(%)11.76-21.54-9.23-36.67-13.3337.5035.6437.5030.23-50.72-44.29-23.08-19.440.000.000.00-
兩季平均(YOY)EPS成長率(%)-4.89-15.38-22.95-25.0012.0936.5736.5733.87-10.24-47.50-33.69-21.26-9.720.000.00--
較上季營收成長率(%)-21.430.00250.00-42.8616.6750.00-33.3320.0025.000.000.000.00-20.0025.000.000.000.00
較上季EPS成長率(%)24.05-11.2713.41-20.59-4.620.00-8.330.0042.31-2.97-5.21-11.63-24.641.4310.26-8.330.00

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(%)
2022/4-66.49-47.0931.652019/12-8.92-10.99-3.18
2022/3-20.73-41.2552.42019/1133.3-21.58-2.44
2022/1~2-10.24278.88278.882019/10-47.4-34.030.11
2021/121.7931.2984.32019/971.45175.964.74
2021/111.57282.7594.812019/80.83-19.41-6.49
2021/10-42.19300.9981.362019/728.0-32.2-4.54
2021/955.7780.9465.512019/6-47.0927.231.43
2021/8241.03310.6622.422019/535.39-9.94-1.11
2021/766.09-3.15-3.662019/45.382.12.05
2021/6-27.2516.77-3.732019/359.489.892.04
2021/5-38.03-12.63-5.112019/1~2-65.57-0.85-0.84
2021/4-62.79-55.54-4.052018/12-19.75-10.233.76
2021/3428.2127.438.022018/1112.130.055.32
2021/1~2-15.56-29.23-29.232018/10120.0538.086.07
2020/12196.77163.2226.52018/9-49.93-37.612.84
2020/116.41-19.2114.692018/8-15.17-4.687.41
2020/1026.981.1818.242018/7140.2465.79.51
2020/9-27.41-58.0819.72018/6-62.55-39.22.02
2020/8-19.57-0.9934.762018/553.562.229.36
2020/7100.2624.1239.312018/413.422.55-2.08
2020/6-45.58-20.6641.512018/3-9.14-41.25-3.42
2020/5-68.46-22.8749.432018/1~2-31.7626.6326.62
2020/490.31231.1272.342017/12-10.55-48.7342.5
2020/383.2183.3623.822017/1154.7535.7477.63
2020/1~2-30.29-0.49-0.492017/10-0.57107.6185.76

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.6-0.790.2405

應收帳周轉率和存貨周轉率-近10年
20212020201920182017201620152014
應收帳款周轉率4.234.994.394.474.103.655.029.10
存貨周轉率2.713.165.350.904.5813.250.000.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.981.764.611.392.151.611.432.021.460.490.591.271.171.421.221.141.18
存貨周轉率0.720.620.670.670.670.720.710.680.881.111.261.391.350.190.220.480.66

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.490.490.400.410.400.240.180.030.000.02
金融負債(百萬)909939929903785486250000
營收淨額(百萬)39211717171210970
利息保障倍數-14.44-13.89-15.13-304.39-266.09-156.43-743.860.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)39211717171210970
推銷費用(百萬)668915108700
管理費用(百萬)42335115213562471850
研發費(百萬)1276295791066653592819
推銷費用率(%)15.3828.5747.0652.9488.2483.3380.0077.780.000.00
管理費用率(%)107.69157.14300.00894.12794.12516.67470.00200.0071.430.00
研發費用率(%)325.64295.24558.82464.71623.53550.00530.00655.56400.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)11141447646544445444
推銷費用(百萬)21222222222223321
管理費用(百萬)917988101086111591738394135
研發費(百萬)2534343424161518142820232417182321
推銷費用率(%)18.187.1414.2950.0028.5733.3350.0033.3340.0050.0050.0050.0050.0060.0075.0050.0025.00
管理費用率(%)81.82121.4364.29200.00114.29166.67250.00133.33120.00275.00375.00225.00425.00760.00975.001025.00875.00
研發費用率(%)227.27242.86242.86850.00342.86266.67375.00300.00280.00700.00500.00575.00600.00340.00450.00575.00525.00

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
6461-益得OOXOOXXXXX
4年11.63億98.63%49.46%0.0%6.79%-188百萬-21.24%

融資使用率
日期股價融資使用率
2022-05-24 -19.758.81%
2022-05-2319.658.72%
2022-05-2019.758.78%
2022-05-1919.68.81%
2022-05-1819.98.95%
2022-05-1719.38.78%
2022-05-1619.69.13%
2022-05-1319.659.16%
2022-05-1219.459.27%
2022-05-1121.4510.39%
2022-05-1021.19.87%
2022-05-0921.459.94%
2022-05-0622.5510.10%
2022-05-0522.49.33%
2022-05-0422.09.69%
2022-05-0323.2511.19%
2022-04-2923.912.72%
2022-04-2826.010.51%
2022-04-2723.659.48%
2022-04-2621.59.12%
2022-04-2522.810.26%
2022-04-2224.610.17%
2022-04-2123.28.29%
2022-04-2021.16.46%
2022-04-1921.26.31%
2022-04-1821.355.12%
2022-04-1519.454.85%
2022-04-1419.75.02%
2022-04-1320.25.04%
2022-04-1219.75.05%
2022-04-1120.054.98%
2022-04-0820.354.85%
2022-04-0720.454.54%
2022-04-0619.54.22%
2022-04-0119.04.10%
2022-03-3118.954.11%
2022-03-3019.24.15%
2022-03-2919.054.21%
2022-03-2818.64.11%
2022-03-2518.454.07%
2022-03-2418.43.98%
2022-03-2318.43.96%
2022-03-2218.353.97%
2022-03-2118.454.01%
2022-03-1818.34.01%
2022-03-1718.254.04%
2022-03-1618.154.07%
2022-03-1518.54.30%
2022-03-1418.654.28%
2022-03-1118.854.28%
2022-03-1018.94.31%
2022-03-0918.754.32%
2022-03-0818.64.32%
2022-03-0718.74.31%
2022-03-0418.854.29%
2022-03-0318.94.31%
2022-03-0218.654.29%
2022-03-0118.854.36%
2022-02-2519.054.36%
2022-02-2418.754.38%
2022-02-2318.94.35%
2022-02-2218.34.14%
2022-02-2118.654.17%
2022-02-1818.654.18%
2022-02-1718.854.22%
2022-02-1619.04.22%
2022-02-1518.754.33%
2022-02-1418.84.32%
2022-02-1119.24.30%
2022-02-1019.34.30%
2022-02-0919.354.29%
2022-02-0819.24.26%
2022-02-0719.24.39%
2022-01-2619.34.41%
2022-01-2519.04.53%
2022-01-2419.44.63%
2022-01-2119.554.63%
2022-01-2019.64.66%
2022-01-1919.74.66%
2022-01-1819.94.65%
2022-01-1719.84.64%
2022-01-1419.754.60%
2022-01-1319.84.61%
2022-01-1219.54.61%
2022-01-1119.64.64%
2022-01-1019.954.66%
2022-01-0720.054.70%
2022-01-0619.854.67%
2022-01-0519.854.70%
2022-01-0419.94.79%
2022-01-0320.04.79%
2021-12-3020.04.68%
2021-12-2920.04.67%
2021-12-2820.04.63%
2021-12-2720.054.51%
2021-12-2420.04.44%
2021-12-2320.04.44%
2021-12-2220.054.37%
2021-12-2120.14.32%
2021-12-2020.054.24%
2021-12-1720.054.22%
2021-12-1620.24.27%
2021-12-1520.154.19%
2021-12-1420.14.19%
2021-12-1320.23.93%
2021-12-1020.23.82%
2021-12-0920.353.75%
2021-12-0820.23.74%
2021-12-0720.83.07%
2021-12-0620.653.37%
2021-12-0320.553.26%
2021-12-0220.53.33%
2021-12-0120.93.82%
2021-11-3020.93.79%
2021-11-2920.953.79%
2021-11-2621.13.87%
2021-11-2521.253.84%
2021-11-2421.553.70%
2021-11-2321.13.56%
2021-11-2221.03.52%
2021-11-1920.83.48%
2021-11-1820.853.42%
2021-11-1720.853.40%
2021-11-1621.03.46%
2021-11-1520.953.44%
2021-11-1220.953.35%
2021-11-1121.03.40%
2021-11-1021.253.58%
2021-11-0921.13.62%
2021-11-0821.23.65%
2021-11-0521.353.61%
2021-11-0421.33.60%
2021-11-0321.23.46%
2021-11-0221.13.53%
2021-11-0121.43.79%
2021-10-2921.13.80%
2021-10-2821.353.77%
2021-10-2721.353.78%
2021-10-2621.453.92%
2021-10-2521.03.96%
2021-10-2221.353.95%
2021-10-2121.353.95%
2021-10-2021.43.95%
2021-10-1921.253.72%
2021-10-1821.13.73%
2021-10-1521.13.73%
2021-10-1421.153.79%
2021-10-1321.053.79%
2021-10-1221.453.80%
2021-10-0821.153.82%
2021-10-0720.953.82%
2021-10-0620.63.82%
2021-10-0520.93.71%
2021-10-0420.753.77%
2021-10-0121.93.74%
2021-09-3022.43.83%
2021-09-2922.453.88%
2021-09-2822.453.83%
2021-09-2721.83.69%
2021-09-2421.33.65%
2021-09-2321.43.63%
2021-09-2220.93.65%
2021-09-1721.553.68%
2021-09-1621.853.65%
2021-09-1521.553.57%
2021-09-1421.553.63%
2021-09-1321.83.67%
2021-09-1022.13.71%
2021-09-0921.853.67%
2021-09-0822.33.71%
2021-09-0721.253.35%
2021-09-0621.53.36%
2021-09-0322.43.40%
2021-09-0221.43.29%
2021-09-0120.753.11%
2021-08-3120.63.13%
2021-08-3020.93.09%
2021-08-2720.23.07%
2021-08-2620.453.05%
2021-08-2520.43.17%
2021-08-2420.13.17%
2021-08-2320.23.17%
2021-08-2020.03.43%
2021-08-1920.03.42%
2021-08-1820.253.43%
2021-08-1720.33.44%
2021-08-1620.253.51%
2021-08-1320.53.55%
2021-08-1220.653.57%
2021-08-1120.63.56%
2021-08-1022.13.60%
2021-08-0922.13.59%
2021-08-0621.953.56%
2021-08-0522.13.65%
2021-08-0422.053.60%
2021-08-0321.93.61%
2021-08-0220.63.11%
2021-07-3020.653.10%
2021-07-2921.453.07%
2021-07-2820.72.72%
2021-07-2720.42.72%
2021-07-2621.02.70%
2021-07-2321.452.65%
2021-07-2221.52.64%
2021-07-2121.62.65%
2021-07-2021.92.82%
2021-07-1921.42.83%
2021-07-1621.952.92%
2021-07-1522.252.90%
2021-07-1421.952.90%
2021-07-1322.32.92%
2021-07-1222.652.80%
2021-07-0922.752.82%
2021-07-0822.452.77%
2021-07-0723.252.90%
2021-07-0623.52.90%
2021-07-0523.32.66%
2021-07-0222.02.59%
2021-07-0122.52.54%
2021-06-3022.752.55%
2021-06-2922.02.18%
2021-06-2820.02.22%
2021-06-2519.92.21%
2021-06-2419.952.20%
2021-06-2319.952.19%
2021-06-2219.92.18%
2021-06-2120.02.18%
2021-06-1820.02.18%
2021-06-1719.952.11%
2021-06-1620.02.08%
2021-06-1520.051.98%
2021-06-1120.051.91%
2021-06-1020.21.90%
2021-06-0920.251.91%
2021-06-0820.251.88%
2021-06-0720.11.87%
2021-06-0420.051.89%
2021-06-0320.31.84%
2021-06-0220.21.86%
2021-06-0120.31.91%

益得熱門網頁

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。