6499 益安


股價漲跌幅
202220212020
益安-23.0%67.0%-13.0%
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)
66.5 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41.5254.3541.0471.4327.8026.790.000.000.00
營業利益率-718.69-14.78-56.7026.17-166.00-774.210.000.000.00
折舊負擔比率62.328.8711.673.568.4820.690.000.000.00
稅前淨利率-745.26-17.38-55.9931.96-163.55-744.870.000.000.00
股東權益報酬率-17.16-6.93-13.9712.95-16.99-17.17-29.21-23.43-21.77
資產報酬率-15.25-5.73-12.5712.03-15.88-16.26-28.43-23.04-21.56
本業收入比96.5085.09101.1881.86101.86104.13103.41103.49100.00
業外獲益比3.5014.91-1.1818.14-1.49-4.13-3.41-3.49-0.00
無形資產佔淨值比1.816.469.5713.660.000.000.000.000.00

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93.7525.8218.530.0048.8057.9054.3052.0251.0047.6042.6037.5734.6431.9613.55-1.6895.67
營業利益率21.43-1445.38-1383.020.00-37.576.42-18.64-28.49-31.09-50.02-55.04-59.59-64.11-64.09-101.74-105.5076.32
稅前淨利率27.03-1341.67-1848.470.00-35.752.15-24.28-33.46-25.15-59.34-53.60-53.23-58.12-55.66-93.06-60.6476.12
本業收入比78.85108.2775.00109.72105.36280.0078.3885.11126.4784.72102.99111.67110.91115.56108.47175.68100.28
業外獲益比21.15-7.5225.00-9.72-5.36-200.0024.3214.89-23.5315.28-2.99-11.67-10.91-15.56-8.47-75.68-0.28

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)-293-151-242322-311-193-155-76-44
自由現金流量(百萬)-38495-5637-338-862-526-83-50
稅後淨利(百萬)2078-193-262257-248-219-148-73-43


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)61-160-66-670-1-54-42-54-77-73-38-54-50-66-64502
自由現金流量(百萬)328-752241388-260-411107-20-6-10834-483151-165-87108
稅後淨利(百萬)67-107-1792436-73-13-64-62-54-83-70-56-53-43-48-26373

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)6965445467416529000
營業利益(百萬)-496-97-257176-274-227-182-89-47
稅後淨利(百萬)2078-193-262257-248-219-148-73-43
EPS(完全稀釋)28.42-2.91-3.964.88-4.81-4.65-3.44-1.86-5.96
營收成長率(%)-89.4544.05-32.64308.48468.97N/AN/AN/AN/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)1176.68N/AN/A203.63N/AN/AN/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1911010-10715622315413913712212511295806362468
營業利益(百萬)41-144-135-158-5914-29-40-43-61-69-67-61-52-64-65357
稅後淨利(百萬)67-107-1792436-73-13-64-62-54-83-70-56-53-43-48-26373
EPS(完全稀釋)0.92-1.47-2.4636.83-1.10-0.20-0.96-0.94-0.80-1.26-1.05-0.84-0.90-0.82-0.93-0.497.19
去年同期營收成長率(%)22.44-95.52-93.51-176.9813.8782.7923.2024.1144.2152.5098.4180.65-79.700.000.000.00-
兩季平均(YOY)營收成長率(%)-36.54-94.52-135.25-81.5548.3353.0023.6634.1648.3675.4589.530.48-39.850.000.00--
去年同期EPS成長率(%)183.64-635.00-156.254018.09-37.5084.138.57-11.9011.11-53.66-12.90-71.43-112.520.000.000.00-
兩季平均(YOY)EPS成長率(%)-225.68-395.621930.921990.3023.3146.35-1.67-0.40-21.27-33.28-42.17-91.97-56.260.000.00--
較上季營收成長率(%)1810.000.00109.35-168.59-30.0444.8110.791.4612.30-2.4011.6117.8918.7526.981.61-86.750.00
較上季EPS成長率(%)162.5940.24-106.683448.18-450.0079.17-2.13-17.5036.51-20.00-25.006.67-9.7611.83-89.80-106.820.00

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(%)
2022/456.8478.881187.432019/12-21.046.99-32.62
2022/388.757.391652.452019/11-0.17109.74-34.62
2022/1~2-98.4979.332974.172019/108.8760.01-39.46
2021/12159.02-95.01-89.452019/97.24123.93-44.04
2021/111.16-95.97-88.292019/8-21.6229.74-49.28
2021/10-22.63-96.2-87.442019/749.93190.08-53.46
2021/9-15.96-95.4-86.292019/6-15.08-0.14-61.04
2021/8-10.17-93.64-84.82019/5-11.47161.43-64.94
2021/733.33-91.25-83.352019/48.06175.12-71.66
2021/6-96.28-93.831.482019/344.62-91.52-79.79
2021/557.1456.7519.912019/1~2-3.791019.441019.66
2021/4-10.00.7210.422018/1254.7827.85308.77
2021/39.7213.1813.742018/11-23.84250.38359.51
2021/1~2-13.7714.0414.032018/1052.3680.72364.37
2020/12109.13227.3844.12018/9-37.86165.21400.58
2020/11-4.6223.629.032018/875.22224.9414.83
2020/10-6.2629.3829.662018/7-48.3839.91431.24
2020/916.1650.2829.72018/6122.31108.06481.85
2020/823.638.7426.862018/5-6.832.54557.6
2020/7-5.95-12.0225.112018/4-96.67-38.31683.56
2020/6-5.640.2633.712018/320615.72671.511174.77
2020/50.9726.1732.512018/1~2-17.42-75.29-75.29
2020/41.1210.6134.252017/12324.2105.21462.42
2020/3-0.0718.244.852017/11-60.71-65.07720.31
2020/1~25.0263.7563.752017/10123.6133618.015127.0

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
0.92-1.471.6258

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016
應收帳款周轉率0.795.517.6516.255.913.06
存貨周轉率1.777.5511.9721.3513.954.22

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率19.731.000.91-1.671.111.581.551.761.841.742.091.901.692.453.433.9018.48
存貨周轉率0.000.000.00-2.231.692.232.062.202.072.112.903.354.113.592.884.062.11

償債能力-近10年
202120202019201820172016201520142013
負債比0.040.200.110.080.060.070.030.030.01
金融負債(百萬)0130000000
營收淨額(百萬)6965445467416529000
利息保障倍數-499.40-33.64-91.7923921.700.00-6417.120.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)6965445467416529000
推銷費用(百萬)4279825250231020
管理費用(百萬)666160575349372221
研發費(百萬)4163133011972161631356525
推銷費用率(%)60.8712.0818.067.7230.3079.310.000.000.00
管理費用率(%)95.659.3313.228.4632.12168.970.000.000.00
研發費用率(%)602.9047.8666.3029.23130.91562.070.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1911010-10715622315413913712212511295806362468
推銷費用(百萬)5810816171822212625171313131512
管理費用(百萬)202017624181414151416151515141215
研發費(百萬)1131181109395808076777881766649493862
推銷費用率(%)2.6280.00100.0010.2610.267.6211.6915.8315.3321.3120.0015.1813.6816.2520.6324.192.56
管理費用率(%)10.47200.00170.0015.3815.388.079.0910.0710.9511.4812.8013.3915.7918.7522.2219.353.21
研發費用率(%)59.161180.001100.0060.9060.9035.8751.9554.6856.2063.9364.8067.8669.4761.2577.7861.2913.25

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
6499-益安OXXOXOXXXX
6年7.32億60.76%5.1%32.51%146.31%-232百萬4.68%

融資使用率
日期股價融資使用率
2022-05-24 -66.55.80%
2022-05-2368.65.88%
2022-05-2067.95.86%
2022-05-1967.85.75%
2022-05-1868.85.74%
2022-05-1768.25.70%
2022-05-1667.35.69%
2022-05-1366.45.74%
2022-05-1265.15.77%
2022-05-1168.76.13%
2022-05-1068.76.13%
2022-05-0968.76.16%
2022-05-0672.26.57%
2022-05-0572.86.42%
2022-05-0471.96.52%
2022-05-0371.16.49%
2022-04-2972.16.43%
2022-04-2872.76.41%
2022-04-2772.46.38%
2022-04-2674.06.48%
2022-04-2574.46.44%
2022-04-2278.76.56%
2022-04-2179.06.51%
2022-04-2079.76.55%
2022-04-1977.36.83%
2022-04-1879.57.13%
2022-04-1579.36.64%
2022-04-1478.26.42%
2022-04-1376.56.50%
2022-04-1275.96.35%
2022-04-1175.96.38%
2022-04-0877.36.50%
2022-04-0776.76.51%
2022-04-0678.56.76%
2022-04-0174.76.42%
2022-03-3174.06.47%
2022-03-3074.86.49%
2022-03-2975.06.66%
2022-03-2874.66.79%
2022-03-2576.06.87%
2022-03-2480.97.82%
2022-03-2380.57.43%
2022-03-2280.07.40%
2022-03-2180.37.27%
2022-03-1880.27.25%
2022-03-1780.27.35%
2022-03-1678.07.31%
2022-03-1577.47.36%
2022-03-1479.37.28%
2022-03-1181.07.26%
2022-03-1078.67.35%
2022-03-0978.67.52%
2022-03-0875.67.50%
2022-03-0777.87.49%
2022-03-0481.97.58%
2022-03-0384.27.56%
2022-03-0284.47.79%
2022-03-0182.47.76%
2022-02-2583.67.59%
2022-02-2480.47.52%
2022-02-2387.18.25%
2022-02-2285.97.72%
2022-02-2188.57.79%
2022-02-1882.77.25%
2022-02-1782.37.28%
2022-02-1683.57.32%
2022-02-1582.37.26%
2022-02-1484.97.31%
2022-02-1185.07.14%
2022-02-1084.57.24%
2022-02-0982.37.07%
2022-02-0880.36.86%
2022-02-0780.86.83%
2022-01-2677.86.84%
2022-01-2577.06.98%
2022-01-2477.97.04%
2022-01-2177.97.06%
2022-01-2079.87.05%
2022-01-1978.77.07%
2022-01-1881.87.09%
2022-01-1782.36.95%
2022-01-1480.36.77%
2022-01-1383.86.51%
2022-01-1280.86.29%
2022-01-1179.96.23%
2022-01-1083.66.70%
2022-01-0784.46.61%
2022-01-0688.06.51%
2022-01-0587.56.53%
2022-01-0490.06.64%
2022-01-0386.36.61%
2021-12-3090.47.03%
2021-12-2992.57.19%
2021-12-2892.36.54%
2021-12-2794.26.59%
2021-12-2497.27.03%
2021-12-2396.05.88%
2021-12-2287.35.57%
2021-12-2190.05.85%
2021-12-2081.95.22%
2021-12-1774.54.39%
2021-12-1674.04.51%
2021-12-1573.24.52%
2021-12-1473.84.61%
2021-12-1376.45.19%
2021-12-1069.53.44%
2021-12-0970.23.50%
2021-12-0869.33.32%
2021-12-0767.73.34%
2021-12-0668.43.38%
2021-12-0369.43.36%
2021-12-0270.33.42%
2021-12-0171.33.47%
2021-11-3071.43.43%
2021-11-2973.63.75%
2021-11-2673.53.48%
2021-11-2571.02.83%
2021-11-2471.92.81%
2021-11-2365.41.91%
2021-11-2266.11.91%
2021-11-1966.01.96%
2021-11-1866.71.90%
2021-11-1764.01.87%
2021-11-1664.11.85%
2021-11-1564.71.85%
2021-11-1264.81.86%
2021-11-1164.31.86%
2021-11-1064.31.91%
2021-11-0965.21.90%
2021-11-0865.31.92%
2021-11-0566.21.97%
2021-11-0465.71.88%
2021-11-0365.61.90%
2021-11-0264.81.97%
2021-11-0166.01.99%
2021-10-2966.01.90%
2021-10-2865.41.78%
2021-10-2764.31.68%
2021-10-2664.71.68%
2021-10-2565.21.61%
2021-10-2263.11.54%
2021-10-2163.81.60%
2021-10-2062.91.54%
2021-10-1962.51.64%
2021-10-1862.31.64%
2021-10-1563.61.65%
2021-10-1462.21.65%
2021-10-1361.61.65%
2021-10-1262.81.68%
2021-10-0864.11.67%
2021-10-0764.61.66%
2021-10-0664.31.82%
2021-10-0566.11.85%
2021-10-0465.31.84%
2021-10-0167.92.02%
2021-09-3068.62.03%
2021-09-2967.91.89%
2021-09-2868.82.06%
2021-09-2769.81.94%
2021-09-2470.01.93%
2021-09-2369.01.74%
2021-09-2266.91.72%
2021-09-1768.11.63%
2021-09-1669.11.68%
2021-09-1569.31.63%
2021-09-1471.31.69%
2021-09-1372.81.83%
2021-09-1071.11.65%
2021-09-0972.40.81%

益安熱門網頁

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。