6491 晶碩


股價漲跌幅
202220212020
晶碩-11.0%51.0%91.0%
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)
385.0 12.35% 432.56 497.44 29.21% 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52.9850.3944.5051.2548.1050.6351.2048.0553.10
營業利益率26.0921.5117.6525.2516.3514.2710.466.455.10
折舊負擔比率11.6515.2320.4216.3712.1414.5315.6713.9013.75
稅前淨利率25.8121.2416.7224.2816.8014.1511.737.497.58
股東權益報酬率24.7116.5415.6931.1422.5016.4812.989.449.61
資產報酬率16.7112.2610.4315.5612.6210.407.955.585.50
本業收入比101.11101.30105.53104.0897.28100.8589.5485.5166.67
業外獲益比-1.11-1.30-5.53-4.082.72-0.8511.1114.4933.33
無形資產佔淨值比0.160.090.090.050.030.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
營業毛利率53.3154.3852.9552.1352.1452.6451.9449.2345.1246.0944.1243.6646.5952.5152.9049.47
營業利益率28.0727.8827.6524.8223.1524.6722.9020.4414.6119.5617.1116.6918.7127.5029.2321.47
稅前淨利率28.4027.7627.7624.0822.6723.6023.4019.9415.0818.9815.7115.7917.4525.1027.9421.54
本業收入比98.82100.4699.52103.00101.92104.4997.88102.4096.33102.63108.15105.49106.77109.86104.5599.67
業外獲益比1.18-0.460.48-3.00-2.31-4.492.12-2.402.75-3.16-8.89-5.91-7.52-9.39-4.550.33

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)263311947731111104614935420243
自由現金流量(百萬)784475-418-71836452-80-114-292
稅後淨利(百萬)12497154755413031871276945


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
營運現金流量(百萬)46968275130589426634032026926918731698298381432
自由現金流量(百萬)-6017188-1006242236509-27123283-734-972140-297-561
稅後淨利(百萬)36036736129522528120314091177108190103151180210

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)5595397833553133218216591308921589
營業利益(百萬)14608565927913572371375930
稅後淨利(百萬)12497154755413031871276945
EPS(完全稀釋)17.7210.167.568.935.023.092.111.291.06
營收成長率(%)40.6518.577.0943.5831.5326.8342.0256.37N/A
營業利益成長率(%)70.5644.59-25.16121.5750.6372.99132.2096.67N/A
稅後淨利成長率(%)74.6950.53-12.2078.5562.0347.2484.0653.33N/A
EPS成長率(%)74.4134.39-15.3477.8962.4646.4563.5721.70N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)148815541513138111461413100883572199985615007608508671416011880994
營業利益(百萬)41843341834326534923117110519514625014223425330401900167
稅後淨利(百萬)3603673612952252812031409117710819010315118021001700133
EPS(完全稀釋)5.145.255.164.223.214.022.902.001.302.841.793.171.722.523.003.500.002.830.002.22
去年同期營收成長率(%)29.849.9850.1065.3958.9541.4417.76-44.33-5.1317.53-1.275.930.00-28.450.0042.45----
兩季平均(YOY)營收成長率(%)19.9130.0457.7562.1750.2029.60-13.28-24.736.208.132.332.96-14.22-14.2221.23-----
去年同期EPS成長率(%)60.1230.6077.93111.00146.9241.5562.01-36.91-24.4212.70-40.33-9.430.00-10.950.0057.66----
兩季平均(YOY)EPS成長率(%)45.3654.2794.47128.9694.2351.7812.55-30.66-5.86-13.81-24.88-4.71-5.47-5.4728.83-----
較上季營收成長率(%)-4.252.719.5620.51-18.9040.1820.7215.81-27.8316.71-42.9397.37-10.59-1.96-38.770.00-100.000.00-100.00-
較上季EPS成長率(%)-2.101.7422.2731.46-20.1538.6245.0053.85-54.2358.66-43.5384.30-31.75-16.00-14.290.00-100.000.00-100.00-

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(%)
2022/4-6.760.7621.312019/126.2135.727.1
2022/35.2721.7729.892019/1122.5629.264.38
2022/1~22.2434.6834.682019/100.26-8.681.8
2021/12-21.88-0.9540.632019/90.17-5.563.23
2021/1111.858.7346.042019/8-3.423.44.56
2021/10-14.0523.5252.722019/718.81-1.164.74
2021/926.9758.7557.512019/6-4.91-20.075.97
2021/89.9536.1957.32019/59.2610.1113.2
2021/7-5.8355.761.322019/4-4.746.1114.03
2021/63.7357.7562.322019/36.7218.2516.74
2021/5-7.3451.3263.372019/1~2-16.5216.0216.02
2021/412.6690.5367.02018/121.155.3843.55
2021/337.3670.5558.812018/11-13.4238.7648.66
2021/1~2-25.0152.6452.632018/103.6946.549.77
2020/12-14.2424.3418.572018/99.6870.7650.23
2020/1127.0854.017.862018/8-7.6861.4947.55
2020/1010.4548.5213.112018/7-3.9262.845.55
2020/98.9234.828.852018/630.9868.9742.4
2020/825.723.985.322018/55.2940.0436.45
2020/7-4.59-4.742.382018/46.1443.7935.51
2020/6-0.4818.623.772018/3-7.7827.8732.89
2020/516.6613.340.862018/1~26.8735.4335.43
2020/40.856.15-2.372017/1233.228.9231.5
2020/311.580.25-5.022017/11-8.5922.0231.86
2020/1~2-10.57-7.59-7.582017/1020.8638.4733.06

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
423.0260.062.692
2021Q4(百萬)2020Q4(百萬)YoY(%)
431.0334.029.041
2021Q3(百萬)2020Q3(百萬)YoY(%)
420.0236.077.966

EPS較上季
2022Q1(元)2021Q4(元)比率
5.145.25-0.020

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率9.319.6115.0520.3519.1418.4323.3229.7737.05
存貨周轉率5.464.202.772.713.602.642.402.462.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
應收帳款周轉率2.352.322.402.742.222.873.063.332.863.893.797.743.564.105.138.09
存貨周轉率1.151.311.551.641.401.450.920.800.720.870.651.100.510.540.801.63

償債能力-近10年
202120202019201820172016201520142013
負債比0.360.280.240.520.500.360.390.420.47
金融負債(百萬)587383129761198175272268255
營收淨額(百萬)5595397833553133218216591308921589
利息保障倍數324.83214.4526.3177.64127.8069.5634.4516.7912.94
長期銀行借款占稅後淨利比0.110.020.000.900.150.611.382.484.49

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)5595397833553133218216591308921589
推銷費用(百萬)627553428387325278240177134
管理費用(百萬)322218195186137101926737
研發費(百萬)547374280238230225201139111
推銷費用率(%)11.2113.9012.7612.3514.8916.7618.3519.2222.75
管理費用率(%)5.765.485.815.946.286.097.037.276.28
研發費用率(%)9.789.408.357.6010.5413.5615.3715.0918.85

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)148815541513138111461413100883572199985615007608508671416011880994
推銷費用(百萬)133155155164153207138112951251121919610110218501720153
管理費用(百萬)941048574596757474759478946484891076061
研發費(百萬)147145141138123121958277827212670635611901190111
推銷費用率(%)8.949.9710.2411.8813.3514.6513.6913.4113.1812.5113.0812.7312.6311.8811.7613.0614.4814.4815.3915.39
管理費用率(%)6.326.695.625.365.154.745.655.636.525.915.495.936.055.655.546.436.406.406.146.14
研發費用率(%)9.889.339.329.9910.738.569.429.8210.688.218.418.409.217.416.468.4010.0210.0211.1711.17

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
6491-晶碩OXXOOOOOXO
3年7.00億100.0%40.58%0.0%285.57%2207百萬26.6%

融資使用率
日期股價融資使用率
2022-05-24 -385.03.11%
2022-05-23396.53.10%
2022-05-20403.53.08%
2022-05-19396.53.07%
2022-05-18398.03.07%
2022-05-17400.03.10%
2022-05-16389.53.09%
2022-05-13392.03.07%
2022-05-12372.53.15%
2022-05-11387.03.19%
2022-05-10381.53.22%
2022-05-09388.03.25%
2022-05-06401.03.27%
2022-05-05419.03.20%
2022-05-04412.03.22%
2022-05-03416.03.21%
2022-04-29409.53.23%
2022-04-28417.03.15%
2022-04-27397.53.19%
2022-04-26394.53.30%
2022-04-25402.53.09%
2022-04-22420.53.09%
2022-04-21415.03.11%
2022-04-20418.53.09%
2022-04-19416.03.15%
2022-04-18413.53.10%
2022-04-15424.53.66%
2022-04-14452.03.81%
2022-04-13443.53.79%
2022-04-12443.03.71%
2022-04-11452.03.59%
2022-04-08495.03.64%
2022-04-07484.53.80%
2022-04-06496.03.92%
2022-04-01509.03.73%
2022-03-31506.03.61%
2022-03-30517.03.45%
2022-03-29502.03.63%
2022-03-28490.03.64%
2022-03-25485.03.57%
2022-03-24494.03.47%
2022-03-23495.53.44%
2022-03-22491.03.74%
2022-03-21484.54.18%
2022-03-18467.03.51%
2022-03-17464.03.69%
2022-03-16439.53.76%
2022-03-15452.03.65%
2022-03-14471.03.62%
2022-03-11465.03.62%
2022-03-10468.03.69%
2022-03-09447.53.91%
2022-03-08437.03.90%
2022-03-07435.04.03%
2022-03-04450.04.27%
2022-03-03454.04.48%
2022-03-02452.04.09%
2022-03-01452.04.07%
2022-02-25437.04.14%
2022-02-24445.04.09%
2022-02-23443.04.22%
2022-02-22438.54.18%
2022-02-21453.03.97%
2022-02-18465.03.88%
2022-02-17452.04.11%
2022-02-16429.54.83%
2022-02-15404.05.05%
2022-02-14411.54.95%
2022-02-11415.55.26%
2022-02-10425.55.15%
2022-02-09431.05.18%
2022-02-08418.55.18%
2022-02-07407.05.15%
2022-01-26396.05.19%
2022-01-25402.05.20%
2022-01-24411.05.09%
2022-01-21415.05.18%
2022-01-20435.05.38%
2022-01-19445.05.73%
2022-01-18456.05.70%
2022-01-17452.05.75%
2022-01-14454.05.77%
2022-01-13451.05.59%
2022-01-12452.55.88%
2022-01-11452.06.02%
2022-01-10450.56.38%
2022-01-07448.56.56%
2022-01-06451.56.85%
2022-01-05430.07.23%
2022-01-04423.58.37%
2022-01-03431.08.07%
2021-12-30427.07.56%
2021-12-29412.06.64%
2021-12-28398.06.75%
2021-12-27401.06.70%
2021-12-24401.56.58%
2021-12-23396.56.63%
2021-12-22414.55.86%
2021-12-21405.55.84%
2021-12-20392.06.01%
2021-12-17394.56.01%
2021-12-16413.56.11%
2021-12-15406.56.05%
2021-12-14405.06.27%
2021-12-13415.06.29%
2021-12-10413.56.37%
2021-12-09420.06.18%
2021-12-08419.06.07%
2021-12-07418.56.01%
2021-12-06425.06.02%
2021-12-03430.55.98%
2021-12-02417.56.20%
2021-12-01437.05.78%
2021-11-30453.05.50%
2021-11-29444.05.45%
2021-11-26441.55.45%
2021-11-25454.05.36%
2021-11-24463.05.33%
2021-11-23476.05.18%
2021-11-22472.55.22%
2021-11-19473.05.13%
2021-11-18460.55.15%
2021-11-17471.05.23%
2021-11-16472.55.33%
2021-11-15482.55.63%
2021-11-12488.55.45%
2021-11-11490.55.39%
2021-11-10495.55.36%
2021-11-09505.05.25%
2021-11-08512.05.07%
2021-11-05505.05.19%
2021-11-04502.05.13%
2021-11-03517.04.99%
2021-11-02553.04.78%
2021-11-01532.05.34%
2021-10-29544.04.82%
2021-10-28495.05.11%
2021-10-27490.04.93%
2021-10-26485.54.94%
2021-10-25479.05.05%
2021-10-22489.04.90%
2021-10-21491.54.65%
2021-10-20505.04.46%
2021-10-19518.04.36%
2021-10-18515.04.43%
2021-10-15541.04.17%
2021-10-14519.04.50%
2021-10-13492.55.03%
2021-10-12500.05.41%
2021-10-08519.05.42%
2021-10-07515.05.47%
2021-10-06505.05.37%
2021-10-05524.05.34%
2021-10-04528.05.29%
2021-10-01508.06.22%
2021-09-30521.05.98%
2021-09-29512.05.14%
2021-09-28546.04.62%
2021-09-27550.04.54%
2021-09-24557.04.54%
2021-09-23545.04.63%
2021-09-22532.04.69%
2021-09-17560.04.37%
2021-09-16544.04.43%
2021-09-15567.04.27%
2021-09-14546.04.09%
2021-09-13547.04.16%
2021-09-10515.04.11%
2021-09-09509.04.03%
2021-09-08514.03.87%
2021-09-07526.03.79%
2021-09-06537.03.85%
2021-09-03531.03.67%
2021-09-02563.03.21%
2021-09-01574.02.98%
2021-08-31598.02.77%
2021-08-30581.03.05%
2021-08-27533.03.08%
2021-08-26518.03.18%
2021-08-25519.03.16%
2021-08-24514.03.21%
2021-08-23534.03.21%
2021-08-20505.03.25%
2021-08-19516.03.03%
2021-08-18507.03.22%
2021-08-17461.03.91%
2021-08-16450.53.87%
2021-08-13458.03.94%
2021-08-12447.04.05%
2021-08-11461.04.21%
2021-08-10476.54.19%
2021-08-09478.04.34%
2021-08-06466.54.54%
2021-08-05472.04.22%
2021-08-04453.04.10%
2021-08-03412.04.46%
2021-08-02457.53.69%
2021-07-30448.03.65%
2021-07-29465.03.49%
2021-07-28465.03.13%
2021-07-27480.03.27%
2021-07-26531.03.67%
2021-07-23562.03.30%
2021-07-22573.02.99%
2021-07-21570.03.30%
2021-07-20586.03.45%
2021-07-19583.03.52%
2021-07-16551.03.49%
2021-07-15524.03.03%
2021-07-14520.02.99%
2021-07-13516.02.83%
2021-07-12540.02.72%
2021-07-09543.02.72%
2021-07-08555.02.69%
2021-07-07554.02.75%
2021-07-06552.02.89%
2021-07-05603.03.24%
2021-07-02579.03.33%
2021-07-01580.03.47%
2021-06-30604.03.50%
2021-06-29600.03.57%
2021-06-28628.03.57%
2021-06-25608.03.75%
2021-06-24643.03.73%
2021-06-23646.03.93%
2021-06-22648.03.68%
2021-06-21620.03.10%
2021-06-18606.02.99%
2021-06-17583.03.01%
2021-06-16582.02.75%
2021-06-15580.02.67%
2021-06-11544.02.66%
2021-06-10544.02.58%
2021-06-09556.02.55%
2021-06-08546.02.61%
2021-06-07527.02.93%
2021-06-04502.02.89%
2021-06-03511.02.99%
2021-06-02532.02.76%
2021-06-01512.03.18%

晶碩熱門網頁

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。