6516 勤崴國際


股價漲跌幅
202220212020
勤崴國際-13.0%23.0%-22.0%
0050-14.69%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)
83.5 -10.32% 74.88 86.11 3.13% 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56.3649.8450.2343.4848.2148.9453.2648.6852.28
營業利益率9.35-7.29-2.5210.8210.678.026.729.8410.75
折舊負擔比率8.7210.919.802.113.093.514.232.482.32
稅前淨利率19.103.151.7214.5410.408.147.2010.0611.16
股東權益報酬率4.720.560.3910.146.515.664.9412.2117.27
資產報酬率4.150.560.418.415.384.684.199.8812.90
本業收入比48.48-222.22-150.0075.00103.33100.0095.00100.0096.55
業外獲益比51.52322.22275.0025.00-3.330.005.003.123.45
無形資產佔淨值比0.180.270.180.810.000.000.000.000.00

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51.0253.5942.1976.4351.4863.8540.6838.9844.2870.6539.9255.2937.1142.2536.7654.8343.54
營業利益率12.982.29-5.5831.496.7221.17-20.78-34.86-19.2111.93-30.84-0.060.3820.257.3514.15-14.26
稅前淨利率16.7433.30-2.7133.3112.2534.47-11.20-18.85-17.3814.25-26.895.565.2923.8710.7722.52-15.68
本業收入比77.787.69250.0096.6754.5562.86185.71188.89109.0988.89107.69-0.000.0084.8566.6764.2987.50
業外獲益比22.2292.31-100.006.6745.4540.00-85.71-88.89-9.0911.11-15.38100.0080.0015.1533.3335.7112.50

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)7311228232933-2827
自由現金流量(百萬)-68-7-537-82034-24-154
稅後淨利(百萬)4653392319162722


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-443323444212919330-161120-1-913
自由現金流量(百萬)-11-26-2121-4238-9-1006571-163-4516-21-2214
稅後淨利(百萬)1519-220931-5-10-118-113327713-8

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)344275255332291285284322259
營業利益(百萬)32-20-6363123193228
稅後淨利(百萬)4653392319162722
EPS(完全稀釋)1.090.140.081.451.031.000.982.402.06
營收成長率(%)25.097.84-23.1914.092.110.35-11.8024.32N/A
營業利益成長率(%)N/AN/AN/A16.1334.7821.05-40.6214.29N/A
稅後淨利成長率(%)820.0066.67-92.3169.5721.0518.75-40.7422.73N/A
EPS成長率(%)678.5775.00-94.4840.783.002.04-59.1716.50N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)1097981919310361506164475986139816349
營業利益(百萬)142-529622-13-17-128-14002869-7
稅後淨利(百萬)1519-220931-5-10-118-113327713-8
EPS(完全稀釋)0.350.45-0.050.530.240.82-0.14-0.29-0.300.24-0.320.090.120.990.250.59-0.34
去年同期營收成長率(%)17.20-23.3032.7982.0052.4660.9429.79-15.25-29.07-53.96-41.98-6.3575.510.000.000.00-
兩季平均(YOY)營收成長率(%)-3.054.7457.3967.2356.7045.367.27-22.16-41.52-47.97-24.1634.5837.760.000.00--
去年同期EPS成長率(%)45.83-45.1264.29282.76180.00241.6756.25-422.22-350.00-75.76-228.00-84.75135.290.000.000.00-
兩季平均(YOY)EPS成長率(%)0.369.59173.53231.38210.83148.96-182.99-386.11-212.88-151.88-156.3825.2767.640.000.00--
較上季營收成長率(%)37.97-2.47-10.99-2.15-9.7168.8522.00-18.03-4.6936.17-20.34-31.40-38.1371.6028.5728.570.00
較上季EPS成長率(%)-22.221000.00-109.43120.83-70.73685.7151.723.33-225.00175.00-455.56-25.00-87.88296.00-57.63273.530.00

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(%)
2022/451.7373.9128.232019/1239.1-43.86-23.15
2022/3-47.29-10.0917.022019/11-17.12-75.99-19.98
2022/1~250.0229.3729.362019/1094.63-14.62-0.52
2021/12-28.06-43.2125.032019/9-32.52-51.71.35
2021/1192.189.4438.22019/8-14.66-22.68.68
2021/10-17.12-30.942.852019/72.87-47.8213.26
2021/910.7512.2954.192019/60.0-16.2734.13
2021/8-49.1512.9659.592019/5-12.64-7.0847.28
2021/7-23.8862.9265.692019/4-43.1813.8963.98
2021/6212.12257.7566.292019/3109.9147.8284.12
2021/5-28.01-4.0937.722019/1~2-40.95127.7127.7
2021/4-21.5623.3546.82018/12-40.49-30.5214.26
2021/3-28.02-3.8653.982018/11194.7181.7526.8
2021/1~271.97112.07112.062018/1010.09-31.916.46
2020/1238.6579.387.732018/98.1223.0815.13
2020/1121.3379.970.022018/8-42.475.9614.11
2020/1034.6922.92-6.672018/765.0954.7215.41
2020/911.4177.63-10.02018/610.98-41.66.2
2020/8-26.677.57-15.382018/57.0838.1835.03
2020/767.1325.19-17.682018/4-26.2597.9334.09
2020/6-16.32-22.94-23.372018/3276.7634.6118.69
2020/5-7.4-7.89-23.442018/1~2-53.243.943.94
2020/4-38.87-13.1-26.142017/12141.29-30.272.11
2020/3101.77-19.23-29.392017/11-28.78-7.4117.37
2020/1~2-0.97-37.31-37.32017/1099.0458.921.64

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
18.011.063.636
2021Q4(百萬)2020Q4(百萬)YoY(%)
26.035.0-25.71
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.350.45-0.222

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.213.563.363.051.791.802.203.644.34
存貨周轉率11995.807254.634790.68554.30225.92173.8863.3132.5827.18

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.171.181.151.261.332.061.971.180.850.780.540.751.372.421.791.760.54
存貨周轉率10689.201621.11523.45307.674524.001860.651816.353055.903748.78709.77799.77989.132035.47686.26225.10131.2368.17

償債能力-近10年
202120202019201820172016201520142013
負債比0.110.140.090.190.150.200.150.160.28
金融負債(百萬)000000000
營收淨額(百萬)344275255332291285284322259
利息保障倍數110.919.947.530.000.000.001362.93190.539633.33
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)344275255332291285284322259
推銷費用(百萬)243228314956564948
管理費用(百萬)474637434246474534
研發費(百萬)917869341714293125
推銷費用率(%)6.9811.6410.989.3416.8419.6519.7215.2218.53
管理費用率(%)13.6616.7314.5112.9514.4316.1416.5513.9813.13
研發費用率(%)26.4528.3627.0610.245.844.9110.219.639.65

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)1097981919310361506164475986139816349
推銷費用(百萬)775667898877777810
管理費用(百萬)1412101213131110129891012111010
研發費(百萬)2121242323231917182118161511688
推銷費用率(%)6.428.866.176.596.456.8013.1118.0013.1112.5014.8911.868.145.048.6412.7020.41
管理費用率(%)12.8415.1912.3513.1913.9812.6218.0320.0019.6714.0617.0215.2511.638.6313.5815.8720.41
研發費用率(%)19.2726.5829.6325.2724.7322.3331.1534.0029.5132.8138.3027.1217.447.917.4112.7016.33

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
6516-勤崴國際OXOOOXOXXX
3年4.24億25.55%9.92%7.52%18.63%65百萬5.84%

融資使用率
日期股價融資使用率
2022-05-23 -83.515.15%
2022-05-2084.015.13%
2022-05-1983.315.08%
2022-05-1884.115.04%
2022-05-1784.215.03%
2022-05-1684.015.02%
2022-05-1384.715.00%
2022-05-1285.015.13%
2022-05-1187.015.30%
2022-05-1086.815.29%
2022-05-0986.415.35%
2022-05-0688.915.28%
2022-05-0589.415.36%
2022-05-0489.015.40%
2022-05-0389.015.40%
2022-04-2990.015.39%
2022-04-2889.115.73%
2022-04-2788.916.01%
2022-04-2690.016.06%
2022-04-2590.016.09%
2022-04-2290.316.10%
2022-04-2190.616.16%
2022-04-2091.816.17%
2022-04-1989.716.12%
2022-04-1889.616.15%
2022-04-1590.016.17%
2022-04-1490.516.15%
2022-04-1390.016.14%
2022-04-1288.116.13%
2022-04-1188.616.21%
2022-04-0890.116.22%
2022-04-0789.416.28%
2022-04-0689.316.25%
2022-04-0190.316.31%
2022-03-3189.616.30%
2022-03-3089.516.33%
2022-03-2990.016.38%
2022-03-2890.116.50%
2022-03-2591.116.47%
2022-03-2491.516.49%
2022-03-2390.016.51%
2022-03-2289.616.52%
2022-03-2190.016.52%
2022-03-1890.616.55%
2022-03-1788.716.52%
2022-03-1688.016.51%
2022-03-1588.916.55%
2022-03-1489.616.67%
2022-03-1190.016.67%
2022-03-1090.416.65%
2022-03-0990.016.67%
2022-03-0889.116.71%
2022-03-0789.816.69%
2022-03-0491.516.72%
2022-03-0391.416.77%
2022-03-0292.016.77%
2022-03-0191.216.76%
2022-02-2591.516.76%
2022-02-2490.616.74%
2022-02-2392.016.84%
2022-02-2291.516.82%
2022-02-2191.316.81%
2022-02-1893.016.79%
2022-02-1793.316.80%
2022-02-1693.316.81%
2022-02-1592.716.90%
2022-02-1492.516.88%
2022-02-1194.616.83%
2022-02-1094.516.88%
2022-02-0993.216.92%
2022-02-0893.116.92%
2022-02-0792.816.98%
2022-01-2690.217.32%
2022-01-2589.017.31%
2022-01-2490.017.34%
2022-01-2190.417.29%
2022-01-2090.617.57%
2022-01-1991.117.58%
2022-01-1891.517.58%
2022-01-1792.217.61%
2022-01-1490.217.47%
2022-01-1392.117.45%
2022-01-1292.817.52%
2022-01-1192.817.53%
2022-01-1092.317.54%
2022-01-0792.317.56%
2022-01-0693.917.51%
2022-01-0594.817.49%
2022-01-0494.517.48%
2022-01-0395.817.48%
2021-12-3095.217.50%
2021-12-2995.417.50%
2021-12-2896.117.81%
2021-12-2796.517.89%
2021-12-2496.517.90%
2021-12-2398.517.93%
2021-12-2294.517.46%
2021-12-2193.517.45%
2021-12-2094.617.45%
2021-12-1794.817.41%
2021-12-1693.617.42%
2021-12-1593.117.40%
2021-12-1492.717.43%
2021-12-1393.517.43%
2021-12-1093.517.41%
2021-12-0993.517.47%
2021-12-0893.617.49%
2021-12-0793.617.49%
2021-12-0693.717.51%
2021-12-0393.517.54%
2021-12-0293.417.52%
2021-12-0196.017.58%
2021-11-3096.017.53%
2021-11-2996.317.69%
2021-11-2698.817.88%
2021-11-25100.017.83%
2021-11-24100.017.86%
2021-11-2399.918.17%
2021-11-22100.018.16%
2021-11-19100.518.45%
2021-11-18100.018.50%
2021-11-17101.018.44%
2021-11-16101.018.42%
2021-11-15101.018.43%
2021-11-12100.518.44%
2021-11-11100.518.42%
2021-11-10102.018.25%
2021-11-09103.018.28%
2021-11-08102.018.49%
2021-11-05105.518.47%
2021-11-04103.018.16%
2021-11-03103.018.08%
2021-11-02101.518.04%
2021-11-01104.018.36%
2021-10-29104.018.46%
2021-10-28105.518.36%
2021-10-27100.018.03%
2021-10-26102.017.93%
2021-10-25101.019.64%
2021-10-22103.519.72%
2021-10-21104.519.79%
2021-10-20101.519.54%
2021-10-19103.019.49%
2021-10-18100.519.40%
2021-10-15102.519.49%
2021-10-14101.019.46%
2021-10-13100.519.79%
2021-10-12100.519.95%
2021-10-08102.019.90%
2021-10-07102.519.93%
2021-10-06100.020.01%
2021-10-05102.020.08%
2021-10-04100.020.21%
2021-10-01103.520.18%
2021-09-30107.520.19%
2021-09-29108.520.19%
2021-09-28110.020.14%
2021-09-27110.520.04%
2021-09-24110.020.12%
2021-09-23111.020.12%
2021-09-22107.020.06%
2021-09-17109.020.02%
2021-09-16109.520.00%
2021-09-15110.020.05%
2021-09-14123.520.14%
2021-09-13120.519.78%
2021-09-10120.019.35%
2021-09-09121.019.52%
2021-09-08115.019.77%
2021-09-07115.519.94%
2021-09-06124.020.40%
2021-09-03134.520.46%
2021-09-02130.021.73%
2021-09-01121.520.65%
2021-08-31110.519.55%
2021-08-30113.019.70%
2021-08-27112.019.63%
2021-08-26108.019.57%
2021-08-25108.519.60%
2021-08-24107.519.50%
2021-08-23108.019.56%
2021-08-20104.519.60%
2021-08-19105.019.66%
2021-08-18109.519.77%
2021-08-17106.019.82%
2021-08-16108.520.02%
2021-08-13112.020.21%
2021-08-12114.520.12%
2021-08-11109.520.08%
2021-08-10112.520.56%
2021-08-09116.021.06%
2021-08-06117.021.28%
2021-08-05118.021.21%
2021-08-04121.021.37%
2021-08-03123.021.31%
2021-08-02121.021.25%
2021-07-30122.021.07%
2021-07-29124.020.79%
2021-07-28124.020.65%
2021-07-27128.522.00%
2021-07-26138.522.43%
2021-07-23141.022.77%
2021-07-22136.022.22%
2021-07-21132.022.27%
2021-07-20127.521.35%
2021-07-19134.021.37%
2021-07-16132.519.67%
2021-07-15120.517.89%
2021-07-14112.017.44%
2021-07-13112.017.63%
2021-07-12114.017.43%
2021-07-09115.517.29%
2021-07-08119.017.49%
2021-07-07117.517.38%
2021-07-06120.017.68%
2021-07-05117.517.66%
2021-07-02120.517.56%
2021-07-01116.017.32%
2021-06-30117.017.36%
2021-06-29116.017.25%
2021-06-28120.017.08%
2021-06-25116.516.76%
2021-06-24109.516.60%
2021-06-23112.016.50%
2021-06-22102.015.84%
2021-06-21100.015.52%
2021-06-18102.015.40%
2021-06-17101.515.38%
2021-06-16101.515.36%
2021-06-15103.515.23%
2021-06-11101.515.14%
2021-06-10100.515.07%
2021-06-09100.015.07%
2021-06-0899.515.03%
2021-06-07100.014.99%
2021-06-0498.614.97%
2021-06-03101.514.94%
2021-06-02101.514.86%
2021-06-01106.014.76%
2021-05-31102.514.80%

勤崴國際熱門網頁

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。