6525 捷敏-KY


股價漲跌幅
20222021202020192018
捷敏-KY-13.0%34.0%-13.0%-4.0%-26.0%
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)
81.7 6.03% 86.63 99.62 21.93% 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29.5732.0931.3230.5834.2230.0231.5927.2621.02
營業利益率22.8324.5222.9622.1826.4121.2321.5016.0310.59
折舊負擔比率8.108.728.586.305.245.046.959.5413.43
稅前淨利率22.1422.9324.2328.0524.6924.5625.1118.6610.19
股東權益報酬率21.5118.3518.7023.7021.2722.6728.6234.0423.12
資產報酬率14.5113.9114.2517.9416.0116.6919.8920.2510.42
本業收入比103.13106.9894.7679.10106.9486.3685.5785.74104.02
業外獲益比-3.13-6.985.2420.90-6.9413.6414.4314.06-4.02
無形資產佔淨值比0.060.100.080.040.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率26.7227.2730.0730.7330.5231.8234.0634.2326.7332.3732.5130.8029.2930.9333.0527.6630.6335.2332.4633.65
營業利益率19.3220.3123.8623.8923.5224.9226.7826.4918.0324.3923.9023.1920.0021.4225.0820.3721.6927.5525.9025.22
稅前淨利率24.6919.2625.8821.0022.4722.4622.2024.8721.8920.8627.0327.7620.9224.0738.5430.1417.7428.5025.5125.46
本業收入比78.27105.2292.24113.58105.04111.01120.63106.7582.80117.3088.4983.8395.7888.9465.2367.67122.2296.69101.4998.94
業外獲益比21.73-5.627.76-13.58-4.62-11.01-20.63-6.3517.83-16.7611.5116.604.2211.0635.0632.33-22.223.31-1.491.06

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)10489971036956802698707889533
自由現金流量(百萬)-128429713389595501377533480
稅後淨利(百萬)858685665774627572544458210


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)417257187296307424151302120274344182236201334126295344121224
自由現金流量(百萬)154124-287-4679190162032021027111012265224-271283545978
稅後淨利(百萬)253204261196197181176199129154199182130161291218105207165146

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)475637503463341230942956273227042197
營業利益(百萬)1086920795757817627587433233
稅後淨利(百萬)858685665774627572544458210
EPS(完全稀釋)6.595.255.106.545.835.465.715.152.45
營收成長率(%)26.838.291.4910.284.678.201.0423.08N/A
營業利益成長率(%)18.0415.725.02-7.3430.306.8135.5785.84N/A
稅後淨利成長率(%)25.263.01-14.0823.449.625.1518.78118.10N/A
EPS成長率(%)25.522.94-22.0212.186.78-4.3810.87110.20N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)12661292124611571061101310041014719888932848795866903881762850793739
營業利益(百萬)245262297276250252269269130217223197159185227180165234205186
稅後淨利(百萬)253204261196197181176199129154199182130161291218105207165146
EPS(完全稀釋)1.961.582.021.521.531.401.371.541.001.191.541.411.111.372.481.860.981.941.551.37
去年同期營收成長率(%)19.3227.5424.1014.1047.5714.087.7319.58-9.562.543.21-3.754.331.8813.8719.22----
兩季平均(YOY)營收成長率(%)23.4325.8219.1030.8430.8210.9113.655.01-3.512.88-0.270.293.107.8816.54-----
去年同期EPS成長率(%)28.1012.8647.45-1.3053.0017.65-11.049.22-9.91-13.14-37.90-24.1913.27-29.3860.0035.77----
兩季平均(YOY)EPS成長率(%)20.4830.1623.0825.8535.333.30-0.91-0.34-11.53-25.52-31.05-5.46-8.0515.3147.89-----
較上季營收成長率(%)-2.013.697.699.054.740.90-0.9941.03-19.03-4.729.916.67-8.20-4.102.5015.62-10.357.197.31-
較上季EPS成長率(%)24.05-21.7832.89-0.659.292.19-11.0454.00-15.97-22.739.2227.03-18.98-44.7633.3389.80-49.4825.1613.14-

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(%)
2022/4-4.221.9614.712019/126.897.371.49
2022/3-0.59.2919.312019/11-0.81-0.370.95
2022/1~2-8.8724.7424.732019/10-5.160.681.09
2021/124.3927.0226.822019/9-1.927.131.13
2021/11-1.923.4626.82019/80.181.970.37
2021/100.3732.5627.172019/74.160.690.12
2021/92.9330.8926.532019/68.1-1.560.01
2021/83.7223.4325.942019/52.2-5.140.37
2021/72.9518.1126.342019/4-11.11-4.631.92
2021/61.4418.5727.962019/336.227.864.37
2021/50.3911.4930.152019/1~2-15.792.312.3
2021/42.6612.1936.222018/12-0.82-3.5610.26
2021/317.17.9647.622018/110.244.3811.73
2021/1~2-14.0184.2884.282018/100.95.3512.54
2020/121.4712.48.282018/9-6.656.213.42
2020/115.3218.417.882018/8-1.0616.4514.41
2020/10-0.8811.516.822018/71.8219.2314.09
2020/9-2.936.686.292018/64.1722.7313.17
2020/8-0.747.86.242018/52.7621.7711.2
2020/73.358.815.992018/40.5413.278.57
2020/6-4.69.665.462018/345.6911.636.92
2020/51.0224.284.522018/1~2-31.824.324.32
2020/4-1.225.74-0.612017/127.3516.84.68
2020/3139.8913.13-9.62017/111.176.763.53
2020/1~2-37.33-23.76-23.762017/101.728.03.19

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
313.0238.031.512
2021Q4(百萬)2020Q4(百萬)YoY(%)
249.0227.09.6916
2021Q3(百萬)2020Q3(百萬)YoY(%)
322.0223.044.394

EPS較上季
2022Q1(元)2021Q4(元)比率
1.961.580.2405

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.295.305.144.924.695.216.166.565.48
存貨周轉率16.4923.8324.9323.1719.1617.6114.7315.3512.67

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.281.311.351.321.291.271.271.451.141.291.311.291.181.211.281.411.241.281.251.25
存貨周轉率2.613.423.914.404.975.074.795.464.815.786.366.375.835.555.566.465.034.374.454.69

償債能力-近10年
202120202019201820172016201520142013
負債比0.380.250.230.250.240.260.270.350.50
金融負債(百萬)0000003277528
營收淨額(百萬)475637503463341230942956273227042197
利息保障倍數1884.27550.47322.320.000.009077.80743.1950.2411.38
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.020.121.82

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)475637503463341230942956273227042197
推銷費用(百萬)181923141522111511
管理費用(百萬)251223229225192214245262199
研發費(百萬)464440433424192619
推銷費用率(%)0.380.510.660.410.480.740.400.550.50
管理費用率(%)5.285.956.616.596.217.248.979.699.06
研發費用率(%)0.971.171.161.261.100.810.700.960.86

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)12661292124611571061101310041014719888932848795866903881762850793739
推銷費用(百萬)45453456488434334444
管理費用(百萬)7572606059565761495557595764525455503951
研發費(百萬)121311121112111299121010101311101297
推銷費用率(%)0.320.390.320.430.280.390.500.590.560.900.860.470.380.460.330.340.520.470.500.54
管理費用率(%)5.925.574.825.195.565.535.686.026.826.196.126.967.177.395.766.137.225.884.926.90
研發費用率(%)0.951.010.881.041.041.181.101.181.251.011.291.181.261.151.441.251.311.411.130.95

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
6525-捷敏-KYOOOOOOOOOX
6年12.90億9.72%47.96%0.0%149.22%1157百萬25.68%

融資使用率
日期股價融資使用率
2022-05-24 -81.77.37%
2022-05-2383.67.37%
2022-05-2083.07.40%
2022-05-1982.27.38%
2022-05-1882.57.40%
2022-05-1781.77.42%
2022-05-1680.27.47%
2022-05-1379.87.47%
2022-05-1278.77.50%
2022-05-1179.57.51%
2022-05-1079.07.54%
2022-05-0977.97.54%
2022-05-0680.37.59%
2022-05-0581.37.59%
2022-05-0479.67.61%
2022-05-0378.97.61%
2022-04-2979.37.63%
2022-04-2878.07.65%
2022-04-2776.57.76%
2022-04-2678.18.05%
2022-04-2578.89.17%
2022-04-2282.49.67%
2022-04-2184.09.88%
2022-04-2084.610.33%
2022-04-1984.310.33%
2022-04-1884.410.33%
2022-04-1583.310.43%
2022-04-1484.510.46%
2022-04-1384.510.46%
2022-04-1284.010.45%
2022-04-1184.710.60%
2022-04-0886.810.80%
2022-04-0785.610.82%
2022-04-0688.611.03%
2022-04-0189.511.08%
2022-03-3190.811.17%
2022-03-3095.810.91%
2022-03-2990.810.20%
2022-03-2890.610.23%
2022-03-2591.810.14%
2022-03-2490.810.27%
2022-03-2391.410.39%
2022-03-2290.910.40%
2022-03-2190.210.28%
2022-03-1889.610.31%
2022-03-1788.610.27%
2022-03-1685.610.33%
2022-03-1585.710.37%
2022-03-1488.310.31%
2022-03-1188.710.38%
2022-03-1089.610.39%
2022-03-0986.910.41%
2022-03-0886.410.49%
2022-03-0788.210.51%
2022-03-0492.310.54%
2022-03-0392.610.55%
2022-03-0293.010.58%
2022-03-0193.510.57%
2022-02-2591.810.58%
2022-02-2491.910.60%
2022-02-2394.810.59%
2022-02-2291.910.65%
2022-02-2194.110.78%
2022-02-1893.310.85%
2022-02-1793.510.88%
2022-02-1694.410.88%
2022-02-1593.010.84%
2022-02-1491.710.83%
2022-02-1193.410.95%
2022-02-1093.910.96%
2022-02-0991.710.98%
2022-02-0889.311.02%
2022-02-0788.011.05%
2022-01-2685.211.04%
2022-01-2585.611.10%
2022-01-2487.611.33%
2022-01-2188.111.45%
2022-01-2089.411.60%
2022-01-1989.811.59%
2022-01-1890.911.61%
2022-01-1790.811.62%
2022-01-1490.211.65%
2022-01-1388.911.78%
2022-01-1288.611.75%
2022-01-1189.111.85%
2022-01-1090.111.97%
2022-01-0790.511.94%
2022-01-0690.411.97%
2022-01-0591.212.03%
2022-01-0492.812.08%
2022-01-0394.012.09%
2021-12-3093.012.04%
2021-12-2993.512.05%
2021-12-2894.611.88%
2021-12-2790.812.07%
2021-12-2490.612.07%
2021-12-2390.712.11%
2021-12-2290.312.19%
2021-12-2190.812.21%
2021-12-2089.112.21%
2021-12-1789.212.29%
2021-12-1691.212.09%
2021-12-1589.712.00%
2021-12-1489.512.04%
2021-12-1391.912.14%
2021-12-1091.812.23%
2021-12-0992.512.30%
2021-12-0893.012.34%
2021-12-0793.812.43%
2021-12-0693.712.40%
2021-12-0393.512.40%
2021-12-0292.412.44%
2021-12-0194.112.48%
2021-11-3093.612.54%
2021-11-2993.012.56%
2021-11-2692.012.57%
2021-11-2595.012.85%
2021-11-2496.712.95%
2021-11-2397.212.92%
2021-11-2299.212.94%
2021-11-19100.512.96%
2021-11-18102.013.12%
2021-11-17107.512.84%
2021-11-16104.512.30%
2021-11-15101.512.34%
2021-11-12100.012.37%
2021-11-11103.012.84%
2021-11-10102.012.23%
2021-11-09102.012.20%
2021-11-08100.512.29%
2021-11-05102.512.38%
2021-11-04105.012.25%
2021-11-03108.512.10%
2021-11-02110.511.83%
2021-11-01109.511.49%
2021-10-2999.611.01%
2021-10-2896.310.89%
2021-10-2797.810.86%
2021-10-2695.010.95%
2021-10-2597.410.90%
2021-10-2298.210.99%
2021-10-2196.711.15%
2021-10-2097.611.35%
2021-10-1996.411.29%
2021-10-1893.311.52%
2021-10-1595.611.92%
2021-10-1494.411.33%
2021-10-1390.411.33%
2021-10-1294.011.34%
2021-10-0895.611.33%
2021-10-0794.111.34%
2021-10-0688.311.19%
2021-10-0590.111.22%
2021-10-0488.011.21%
2021-10-0191.811.59%
2021-09-3097.212.05%
2021-09-2994.012.22%
2021-09-2899.012.56%
2021-09-27101.512.61%
2021-09-24100.512.52%
2021-09-2399.712.35%
2021-09-2297.112.27%
2021-09-17101.012.38%
2021-09-16100.012.49%
2021-09-15100.512.49%
2021-09-14104.012.81%
2021-09-13103.012.43%
2021-09-10106.012.57%
2021-09-09106.012.54%
2021-09-08103.012.91%
2021-09-07107.513.08%
2021-09-06106.013.65%
2021-09-03106.013.26%
2021-09-02106.513.63%
2021-09-01114.014.77%
2021-08-31112.515.24%
2021-08-30117.018.07%
2021-08-27117.017.49%
2021-08-26113.515.97%
2021-08-25116.016.13%
2021-08-24117.015.89%
2021-08-23115.514.72%
2021-08-20109.013.38%
2021-08-1999.212.36%
2021-08-18106.013.68%
2021-08-1797.013.18%
2021-08-16104.513.52%
2021-08-13103.014.08%
2021-08-12108.512.86%
2021-08-1198.811.08%
2021-08-10103.512.01%
2021-08-09115.511.76%
2021-08-06115.512.59%
2021-08-05123.012.56%
2021-08-04121.513.97%
2021-08-03124.014.13%
2021-08-02122.513.55%
2021-07-30119.013.62%
2021-07-29121.513.64%
2021-07-28110.511.97%
2021-07-27122.513.84%
2021-07-26122.513.13%
2021-07-23111.513.07%
2021-07-22107.015.61%
2021-07-2197.411.17%
2021-07-2088.79.40%
2021-07-1991.510.13%
2021-07-1691.29.72%
2021-07-1588.07.76%
2021-07-1484.16.34%
2021-07-1384.06.42%
2021-07-1285.76.29%
2021-07-0980.85.16%
2021-07-0881.45.44%
2021-07-0781.15.46%
2021-07-0680.65.26%
2021-07-0581.85.29%
2021-07-0280.15.35%
2021-07-0179.15.27%
2021-06-3079.85.26%
2021-06-2980.45.27%
2021-06-2880.35.15%
2021-06-2579.75.26%
2021-06-2480.65.30%
2021-06-2378.95.10%
2021-06-2277.55.06%
2021-06-2178.65.00%
2021-06-1880.14.98%
2021-06-1780.45.05%
2021-06-1678.85.07%
2021-06-1580.25.10%
2021-06-1179.15.04%
2021-06-1077.95.18%
2021-06-0976.05.21%
2021-06-0876.75.19%
2021-06-0776.15.20%
2021-06-0475.15.20%
2021-06-0376.75.18%
2021-06-0276.65.17%
2021-06-0178.55.19%

捷敏-KY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。