6530 創威


股價漲跌幅
202220212020
創威-15.0%17.0%-4.0%
0050-14.14%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)
20.8 9.66% 22.81 26.23 26.11% 49.04% 31.0

  • 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
  • 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38.9036.1134.3631.0629.2726.7327.6426.6826.54
營業利益率17.0113.1911.339.2110.449.3210.6012.479.69
折舊負擔比率2.953.212.790.350.280.511.071.211.88
稅前淨利率16.9213.0012.4510.119.1210.0511.8414.3610.29
股東權益報酬率8.205.735.515.296.557.709.1215.4411.27
資產報酬率7.235.174.954.575.516.547.7612.749.28
本業收入比100.00103.1290.3289.66115.6292.3190.9188.1494.74
業外獲益比-0.00-0.009.6810.34-15.627.6911.3613.565.26
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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41.8940.6439.6539.2335.6838.4036.2135.7934.1236.1434.9634.9231.3133.4530.8126.1834.52
營業利益率18.6017.6417.8919.2712.7614.7612.0613.8012.0115.5212.057.988.9711.6410.715.349.52
稅前淨利率20.1217.1818.4118.6812.9214.1011.8415.0610.7812.8612.7811.3912.6212.3211.3510.286.20
本業收入比92.31100.00100.00100.00100.00100.00100.0090.00114.29122.2287.5083.3375.00100.00100.0050.00150.00
業外獲益比7.69-0.000.00-0.000.00-0.00-0.0010.00-14.29-22.220.0033.3325.000.000.0050.00-50.00

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)345851163928724952
自由現金流量(百萬)1443110-7628127332146
稅後淨利(百萬)372625232732365535


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)112118-8417613222119291812-9-5
自由現金流量(百萬)8211201317413-356-2519-4023-12-80-6
稅後淨利(百萬)11910106758576577763

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)271249251283356389374414373
營業利益(百萬)463328263736405236
稅後淨利(百萬)372625232732365535
EPS(完全稀釋)1.080.760.750.690.911.061.200.001.16
營收成長率(%)8.84-0.80-11.31-20.51-8.484.01-9.6610.99N/A
營業利益成長率(%)39.3917.867.69-29.732.78-10.00-23.0844.44N/A
稅後淨利成長率(%)42.314.008.70-14.81-15.62-11.11-34.5557.14N/A
EPS成長率(%)42.111.338.70-24.18-14.15-11.67N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)6769716962635667647061566369727665
營業利益(百萬)1212131389798117568846
稅後淨利(百萬)11910106758576577763
EPS(完全稀釋)0.320.280.310.310.190.210.160.250.150.210.180.160.200.210.200.180.10
去年同期營收成長率(%)8.069.5226.792.99-3.12-10.00-8.2019.641.591.45-15.28-26.32-3.080.000.000.00-
去年同期營業利益成長率(%)50.0033.3385.7144.440.00-18.180.0080.0033.3337.50-12.5025.000.000.000.000.00-
去年同期稅後淨利成長率(%)83.3328.57100.0025.0020.000.00-16.6760.00-28.570.00-14.29-16.67133.330.000.000.00-
去年同期EPS成長率(%)68.4233.3393.7524.0026.670.00-11.1156.25-25.000.00-10.00-11.11100.000.000.000.00-
較上季營收成長率(%)-2.90-2.822.9011.29-1.5912.50-16.424.69-8.5714.758.93-11.11-8.70-4.17-5.2616.920.00
較上季營業利益成長率(%)0.00-7.690.0062.50-11.1128.57-22.2212.50-27.2757.1440.00-16.67-25.000.00100.00-33.330.00
較上季稅後淨利成長率(%)22.22-10.000.0066.67-14.2940.00-37.5060.00-28.5716.6720.00-28.570.000.0016.67100.000.00
較上季EPS成長率(%)14.29-9.680.0063.16-9.5231.25-36.0066.67-28.5716.6712.50-20.00-4.765.0011.1180.000.00

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(%)
2022/4-17.94-1.215.922019/12-0.854.07-11.42
2022/352.7219.178.522019/115.690.7-12.78
2022/1~2-20.532.332.332019/1015.710.48-14.13
2021/128.1315.128.862019/9-6.22-10.23-15.67
2021/11-7.827.358.292019/82.630.8-16.29
2021/10-2.5510.498.392019/7-0.23-32.26-18.34
2021/9-2.8749.638.142019/6-0.43-30.37-15.4
2021/817.6731.994.172019/528.56-14.05-11.51
2021/7-15.85.610.662019/4-43.69-32.18-10.83
2021/618.6717.75-0.092019/389.13-15.06-3.16
2021/5-4.7-7.22-3.62019/1~2-25.439.29.19
2021/4-1.02.42-2.642018/12-4.060.39-20.55
2021/319.29-0.13-4.362018/115.452.33-21.97
2021/1~2-5.14-6.66-6.662018/103.37-25.26-23.79
2020/120.83-12.99-0.562018/95.31-29.6-23.63
2020/11-5.12-14.450.732018/8-31.03-31.43-22.89
2020/1031.97-4.72.512018/72.54-4.76-21.72
2020/9-14.33-16.443.422018/622.9-18.49-24.56
2020/8-5.83-8.535.832018/51.44-16.42-25.99
2020/7-6.12-0.37.962018/4-29.47-19.73-28.2
2020/6-6.495.969.362018/3174.01-8.2-30.82
2020/55.212.8310.062018/1~2-38.96-44.92-44.92
2020/4-3.4737.889.352017/12-2.21-6.15-8.32
2020/3-4.44-19.562.172017/11-22.97-45.07-8.46
2020/1~231.4619.7319.722017/10-2.63-29.59-3.67

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
13.08.062.5
2021Q4(百萬)2020Q4(百萬)YoY(%)
12.09.033.333
2021Q3(百萬)2020Q3(百萬)YoY(%)
13.07.085.714

EPS較上季
2022Q1(元)2021Q4(元)比率
0.320.280.1428

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.114.894.694.695.316.476.086.095.47
存貨周轉率4.474.863.363.504.594.223.293.543.96

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.181.261.311.341.271.401.301.481.321.411.271.161.231.191.051.171.08
存貨周轉率0.860.930.980.991.081.241.121.341.271.080.770.650.710.710.760.840.73

償債能力-近10年
202120202019201820172016201520142013
負債比0.130.110.090.120.150.160.140.160.19
金融負債(百萬)000000000
營收淨額(百萬)271249251283356389374414373
利息保障倍數438.09252.35316.460.000.000.000.000.000.00
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)271249251283356389374414373
推銷費用(百萬)141313151820191820
管理費用(百萬)282728273029261918
研發費(百萬)161717202019192224
推銷費用率(%)5.175.225.185.305.065.145.084.355.36
管理費用率(%)10.3310.8411.169.548.437.466.954.594.83
研發費用率(%)5.906.836.777.075.624.885.085.316.43

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)6769716962635667647061566369727665
推銷費用(百萬)44343334333434454
管理費用(百萬)77777767776877767
研發費(百萬)44444544444445456
推銷費用率(%)5.975.804.235.804.844.765.365.974.694.294.927.144.765.805.566.586.15
管理費用率(%)10.4510.149.8610.1411.2911.1110.7110.4510.9410.009.8414.2911.1110.149.727.8910.77
研發費用率(%)5.975.805.635.806.457.947.145.976.255.716.567.146.357.255.566.589.23

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
6530-創威OXXOOOOXXO
4年3.38億100.0%11.66%0.0%97.93%42百萬9.52%

融資使用率
日期股價融資使用率
2022-05-18 -20.811.24%
2022-05-1720.510.99%
2022-05-1620.3510.76%
2022-05-1320.3510.77%
2022-05-1220.010.74%
2022-05-1121.1510.68%
2022-05-1021.310.73%
2022-05-0921.2510.79%
2022-05-0623.310.93%
2022-05-0524.511.24%
2022-05-0422.410.70%
2022-05-0322.7510.54%
2022-04-2923.710.77%
2022-04-2824.010.99%
2022-04-2723.510.64%
2022-04-2623.010.58%
2022-04-2520.9510.12%
2022-04-2221.110.12%
2022-04-2121.010.13%
2022-04-2020.910.26%
2022-04-1921.110.49%
2022-04-1820.910.53%
2022-04-1521.1510.55%
2022-04-1421.110.49%
2022-04-1321.1510.55%
2022-04-1221.1510.51%
2022-04-1121.0510.50%
2022-04-0821.010.50%
2022-04-0720.6510.41%
2022-04-0621.110.76%
2022-04-0121.010.73%
2022-03-3120.9510.70%
2022-03-3021.2510.74%
2022-03-2920.910.88%
2022-03-2821.310.73%
2022-03-2521.510.71%
2022-03-2421.6510.71%
2022-03-2321.710.74%
2022-03-2221.510.36%
2022-03-2121.1510.44%
2022-03-1821.1510.43%
2022-03-1721.2510.48%
2022-03-1620.910.48%
2022-03-1521.010.42%
2022-03-1421.410.56%
2022-03-1121.7510.68%
2022-03-1021.810.85%
2022-03-0920.310.73%
2022-03-0819.9510.80%
2022-03-0720.211.14%
2022-03-0421.1511.25%
2022-03-0321.511.20%
2022-03-0221.4511.20%
2022-03-0121.311.20%
2022-02-2520.911.25%
2022-02-2420.9511.21%
2022-02-2321.911.12%
2022-02-2221.7511.12%
2022-02-2121.9511.07%
2022-02-1822.0511.03%
2022-02-1721.811.01%
2022-02-1622.0510.98%
2022-02-1522.110.92%
2022-02-1422.3510.93%
2022-02-1122.511.06%
2022-02-1022.6511.19%
2022-02-0923.011.28%
2022-02-0822.811.31%
2022-02-0722.4511.31%
2022-01-2621.011.22%
2022-01-2520.511.97%
2022-01-2421.412.54%
2022-01-2122.012.74%
2022-01-2022.3512.95%
2022-01-1922.312.93%
2022-01-1822.7512.93%
2022-01-1722.6512.95%
2022-01-1422.1513.00%
2022-01-1322.513.89%
2022-01-1222.7513.91%
2022-01-1122.614.08%
2022-01-1022.9514.22%
2022-01-0722.814.29%
2022-01-0623.1514.37%
2022-01-0523.514.57%
2022-01-0424.014.63%
2022-01-0324.3514.69%
2021-12-3024.614.72%
2021-12-2924.714.45%
2021-12-2824.6514.91%
2021-12-2725.2515.82%
2021-12-2425.0515.88%
2021-12-2325.3515.36%
2021-12-2225.6515.35%
2021-12-2125.015.24%
2021-12-2024.315.29%
2021-12-1724.6515.43%
2021-12-1625.315.75%
2021-12-1525.415.80%
2021-12-1425.0515.94%
2021-12-1326.417.15%
2021-12-1024.8518.13%
2021-12-0925.218.11%
2021-12-0826.017.90%
2021-12-0727.016.91%
2021-12-0629.3516.91%
2021-12-0326.715.50%
2021-12-0227.213.09%
2021-12-0124.7510.32%
2021-11-3022.57.38%
2021-11-2921.88.01%
2021-11-2621.858.07%
2021-11-2522.357.88%
2021-11-2422.37.96%
2021-11-2321.98.17%
2021-11-2222.78.28%
2021-11-1922.38.77%
2021-11-1823.158.89%
2021-11-1723.28.68%
2021-11-1623.68.34%
2021-11-1523.658.98%
2021-11-1222.18.63%
2021-11-1121.458.30%
2021-11-1021.58.42%
2021-11-0921.49.10%
2021-11-0821.559.20%
2021-11-0521.88.90%
2021-11-0421.558.85%
2021-11-0321.359.34%
2021-11-0221.359.43%
2021-11-0121.89.66%
2021-10-2921.79.64%
2021-10-2821.8510.19%
2021-10-2722.110.67%
2021-10-2621.9510.63%
2021-10-2521.059.30%
2021-10-2221.259.28%
2021-10-2120.859.33%
2021-10-2021.459.41%
2021-10-1921.99.34%
2021-10-1821.99.04%
2021-10-1521.758.75%
2021-10-1422.558.78%
2021-10-1320.59.96%
2021-10-1220.259.85%
2021-10-0820.29.80%
2021-10-0721.39.89%
2021-10-0621.359.68%
2021-10-0521.012.15%
2021-10-0419.19.97%
2021-10-0119.859.55%
2021-09-3021.2510.30%
2021-09-2921.610.06%
2021-09-2822.510.25%
2021-09-2723.310.64%
2021-09-2422.48.02%
2021-09-2320.46.66%
2021-09-2220.357.10%
2021-09-1721.17.53%
2021-09-1619.25.81%
2021-09-1519.15.81%
2021-09-1419.255.64%
2021-09-1319.05.55%
2021-09-1018.95.49%
2021-09-0918.855.49%
2021-09-0818.755.46%
2021-09-0718.75.42%
2021-09-0618.65.33%
2021-09-0318.65.30%
2021-09-0218.656.08%
2021-09-0118.76.08%
2021-08-3018.956.01%
2021-08-2718.956.01%
2021-08-2519.16.01%
2021-08-2418.75.90%
2021-08-2318.955.90%
2021-08-2019.255.83%
2021-08-1919.355.59%
2021-08-1819.05.59%
2021-08-1718.555.27%
2021-08-1618.455.18%
2021-08-1318.55.14%
2021-08-1218.555.14%
2021-08-1118.65.17%
2021-08-1018.75.14%
2021-08-0918.85.10%
2021-08-0619.04.98%
2021-08-0518.954.98%
2021-08-0419.154.98%
2021-08-0319.44.98%
2021-08-0219.15.05%
2021-07-3019.05.12%
2021-07-2918.75.13%
2021-07-2818.85.10%
2021-07-2718.655.11%
2021-07-2618.85.11%
2021-07-2319.055.10%
2021-07-2219.955.24%
2021-07-2119.755.25%
2021-07-2019.65.25%
2021-07-1919.85.26%
2021-07-1619.85.23%
2021-07-1519.754.99%
2021-07-1419.84.95%
2021-07-1319.854.92%
2021-07-1219.755.43%
2021-07-0919.56.31%
2021-07-0819.156.39%
2021-07-0718.67.11%
2021-07-0618.67.12%
2021-07-0518.657.10%
2021-07-0218.457.09%
2021-07-0118.657.12%
2021-06-3018.67.12%
2021-06-2918.77.15%
2021-06-2818.657.14%
2021-06-2518.67.09%
2021-06-2418.557.02%
2021-06-2318.77.17%
2021-06-2218.857.18%
2021-06-2118.57.18%
2021-06-1818.857.38%
2021-06-1719.27.27%
2021-06-1618.87.49%
2021-06-1518.557.49%
2021-06-1118.87.60%
2021-06-1018.87.82%
2021-06-0918.957.81%
2021-06-0818.957.81%
2021-06-0718.957.82%
2021-06-0418.97.81%
2021-06-0319.07.93%
2021-06-0218.257.46%
2021-06-0118.37.44%
2021-05-3118.17.43%
2021-05-2818.37.48%
2021-05-2718.17.48%
2021-05-2618.17.48%
2021-05-2518.47.54%
2021-05-2418.157.54%

創威熱門網頁

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。