6531 愛普*


股價漲跌幅
20222021202020192018
愛普*-43.0%16.0%395.0%103.0%-54.0%
0050-14.69%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)
277.5 40.2% 389.05 447.41 61.23% 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45.7228.9015.1514.7624.5229.7436.5836.3031.65
營業利益率35.8214.64-2.291.9010.2116.5819.8728.8325.62
折舊負擔比率0.000.651.500.720.870.190.150.080.00
稅前淨利率38.0026.49-12.303.067.5015.9921.8931.7126.36
股東權益報酬率51.2930.97-16.464.418.5916.6129.7652.7783.37
資產報酬率39.5122.84-11.113.296.7313.1124.1038.9656.62
本業收入比0.0055.3218.5462.50136.16103.5690.7090.9297.16
業外獲益比0.0044.7981.4638.19-36.16-3.759.309.082.84
無形資產佔淨值比0.270.885.795.250.000.000.000.000.00

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46.6945.6546.5246.0344.1039.4935.4624.0219.6416.2115.2120.606.853.6617.0318.5719.2825.9323.9523.78
營業利益率34.6335.9237.3536.6532.0625.0931.217.193.211.902.130.65-18.68-8.264.764.855.808.399.7311.70
稅前淨利率48.7238.7641.6635.4634.2666.9930.156.234.540.132.371.72-69.49-6.945.709.303.606.619.2112.76
本業收入比71.0592.7289.66103.4593.5737.46103.97114.4971.432000.0091.3035.7126.94118.9983.8252.21161.90125.76105.8891.72
業外獲益比28.957.2810.34-3.286.4362.54-3.31-14.4928.57-1800.008.7064.2973.06-18.9916.1847.79-61.90-27.27-5.888.28

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)2411-182383-763456399123522345
自由現金流量(百萬)2366177295-75344532175513342
稅後淨利(百萬)0812-395115251405466614579


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)242791374568390-271-17470193196737143-655180-120-167-13394445
自由現金流量(百萬)230711349512434141-22095161165-40236-66-663162-124-126-139129442
稅後淨利(百萬)5575436764563505751257536281728-468-806594375569103

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)
營收(百萬)
營業利益(百萬)
稅後淨利(百萬)
EPS(完全稀釋)
營收成長率(%)
營業利益成長率(%)
稅後淨利成長率(%)
EPS成長率(%)

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1545173820191634122710125021099936102496280966811391194121511769949261133
營業利益(百萬)535624754599393254157793020215-125-945759688390133
稅後淨利(百萬)5575436764563505751257536281728-468-806594375569103
EPS(完全稀釋)3.533.664.566.164.737.801.701.020.490.370.230.38-6.24-1.080.871.320.520.790.981.46
去年同期營收成長率(%)25.9271.74302.1948.6831.09-1.17-47.8235.8540.12-10.10-19.43-33.42-43.2014.5928.947.24----
兩季平均(YOY)營收成長率(%)48.83186.97175.4439.8814.96-24.50-5.9837.9815.01-14.77-26.43-38.31-14.3121.7718.09-----
去年同期EPS成長率(%)-25.37-53.08168.24503.92865.312008.11639.13168.42107.85134.26-73.56-71.21-1300.00-236.71-11.22-9.59----
兩季平均(YOY)EPS成長率(%)-39.2357.58336.08684.621436.711323.62403.77138.13121.0530.35-72.38-685.61-768.36-123.97-10.41-----
較上季營收成長率(%)-11.10-13.9223.5633.1721.25101.59-54.3217.41-8.596.4418.9121.11-41.35-4.61-1.733.3218.317.34-18.27-
較上季EPS成長率(%)-3.55-19.74-25.9730.23-39.36358.8266.67108.1632.4360.87-39.47106.09-477.78-224.14-34.09153.85-34.18-19.39-32.88-

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(%)
2022/4-5.9-8.015.82019/12-17.76-31.22-26.81
2022/35.222.7625.862019/11-5.514.13-26.38
2022/1~2-13.5741.3641.362019/1016.14-1.18-29.0
2021/126.4743.986.392019/9-1.47-19.3-31.94
2021/11-4.5673.9291.982019/84.93-15.91-33.53
2021/100.12110.2594.042019/7-6.23-22.64-35.99
2021/9-14.1489.892.262019/627.29-29.51-38.24
2021/8-9.94127.1792.62019/522.38-32.69-40.4
2021/725.97241.7487.242019/41.75-39.46-42.36
2021/616.4388.3467.272019/318.19-50.41-43.23
2021/5-0.59136.962.452019/1~2-36.32-39.19-39.18
2021/45.1190.8948.662018/1224.554.5911.61
2021/338.5529.0835.972018/11-10.34-14.298.63
2021/1~2-6.0748.9541.022018/10-5.1517.6311.19
2020/1228.6931.342.712018/92.6650.9110.55
2020/1115.36-12.48-0.142018/8-3.4621.566.95
2020/10-41.54-25.981.482018/7-14.5618.865.19
2020/912.3447.3734.162018/621.5525.143.18
2020/825.8629.2432.152018/510.0712.78-1.09
2020/7-23.757.7532.682018/4-16.65-13.85-4.09
2020/634.332.5137.952018/316.58-8.39-0.71
2020/50.1325.5939.542018/1~2-6.324.224.22
2020/4-26.1553.543.692017/12-30.97-49.9234.01
2020/382.73111.5240.542017/1123.05-12.5451.59
2020/1~2-2.677.917.912017/1021.6826.3165.08

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
753.0420.079.285
2021Q4(百萬)2020Q4(百萬)YoY(%)
673.0678.0-0.737
2021Q3(百萬)2020Q3(百萬)YoY(%)
841.0151.0456.95

EPS較上季
2022Q1(元)2021Q4(元)比率
3.533.66-0.035

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率9.105.975.126.945.023.093.274.408.42
存貨周轉率3.092.871.952.854.015.5010.547.387.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.872.172.652.091.771.870.851.621.511.782.122.451.241.671.861.871.941.741.371.16
存貨周轉率0.480.620.931.041.020.980.410.870.720.690.580.400.340.560.590.790.890.810.911.36

償債能力-近10年
202120202019201820172016201520142013
負債比0.240.220.320.320.200.250.150.240.29
金融負債(百萬)0131300450100281000
營收淨額(百萬)035493463472442373162260324322667
利息保障倍數1289.71336.48-91.5275.62102.21751.020.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.030.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)035493463472442373162260324322667
推銷費用(百萬)08785841215226219
管理費用(百萬)0104869111083413339
研發費(百萬)0314429434386281367128113
推銷費用率(%)2.452.452.451.782.861.641.000.860.34
管理費用率(%)2.932.932.481.932.602.621.581.361.46
研發費用率(%)8.858.8512.399.199.118.8914.105.264.24

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1545173820191634122710125021099936102496280966811391194121511769949261133
推銷費用(百萬)3831352524211925222320212121251919282830
管理費用(百萬)384750444032252522231821252325212131931
研發費(百萬)11191100848493-261361101008811712492961281181159499
推銷費用率(%)2.461.781.731.531.962.083.782.272.352.252.082.603.141.842.091.561.622.823.022.65
管理費用率(%)2.462.702.482.693.263.164.982.272.352.251.872.603.742.022.091.731.793.120.972.74
研發費用率(%)7.185.244.955.146.859.19-5.1812.3711.759.779.1514.4618.568.088.0410.5310.0311.5710.158.74

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
6531-愛普*OXOOOOOOXX
6年8.07億-25.8%21.31%0.0%978.44%2263百萬31.08%

融資使用率
日期股價融資使用率
2022-05-23 -277.532.37%
2022-05-20278.532.32%
2022-05-19276.031.97%
2022-05-18270.032.93%
2022-05-17274.532.70%
2022-05-16265.533.14%
2022-05-13284.032.67%
2022-05-12283.031.37%
2022-05-11257.529.72%
2022-05-10250.029.21%
2022-05-09241.028.34%
2022-05-06244.027.75%
2022-05-05261.027.97%
2022-05-04256.027.96%
2022-05-03264.527.41%
2022-04-29251.027.11%
2022-04-28247.027.22%
2022-04-27242.027.29%
2022-04-26247.528.70%
2022-04-25251.528.54%
2022-04-22268.029.66%
2022-04-21279.029.77%
2022-04-20277.529.62%
2022-04-19270.529.80%
2022-04-18274.529.65%
2022-04-15265.029.97%
2022-04-14281.531.07%
2022-04-13289.031.10%
2022-04-12285.031.15%
2022-04-11285.531.31%
2022-04-08307.532.81%
2022-04-07306.033.05%
2022-04-06319.032.72%
2022-04-01321.032.39%
2022-03-31315.032.57%
2022-03-30322.532.81%
2022-03-29319.532.58%
2022-03-28319.532.33%
2022-03-25330.032.34%
2022-03-24335.032.27%
2022-03-23335.032.32%
2022-03-22335.531.98%
2022-03-21334.032.06%
2022-03-18331.532.04%
2022-03-17335.032.04%
2022-03-16315.031.59%
2022-03-15304.032.14%
2022-03-14333.034.09%
2022-03-11337.034.22%
2022-03-10348.034.12%
2022-03-09335.034.81%
2022-03-08338.034.62%
2022-03-07345.534.95%
2022-03-04372.536.11%
2022-03-03374.536.12%
2022-03-02377.036.54%
2022-03-01392.036.59%
2022-02-25362.036.26%
2022-02-24343.536.96%
2022-02-23377.039.36%
2022-02-22376.039.61%
2022-02-21397.039.91%
2022-02-18392.039.58%
2022-02-17390.039.50%
2022-02-16401.539.53%
2022-02-15395.039.44%
2022-02-14377.538.68%
2022-02-11391.038.92%
2022-02-10396.539.30%
2022-02-09410.039.31%
2022-02-08400.537.84%
2022-02-07394.037.91%
2022-01-26395.041.28%
2022-01-25396.041.86%
2022-01-24410.042.39%
2022-01-21405.042.58%
2022-01-20445.041.21%
2022-01-19428.040.75%
2022-01-18435.540.37%
2022-01-17414.539.29%
2022-01-14411.539.55%
2022-01-13422.040.27%
2022-01-12433.040.12%
2022-01-11430.040.02%
2022-01-10445.040.81%
2022-01-07436.041.48%
2022-01-06455.041.92%
2022-01-05476.043.29%
2022-01-04481.543.10%
2022-01-03483.042.89%
2021-12-30499.043.62%
2021-12-29501.043.70%
2021-12-28502.044.10%
2021-12-27500.044.63%
2021-12-24496.044.87%
2021-12-23499.044.60%
2021-12-22487.043.70%
2021-12-21490.543.79%
2021-12-20471.042.64%
2021-12-17480.542.68%
2021-12-16496.042.46%
2021-12-15493.042.33%
2021-12-14481.042.64%
2021-12-13503.042.67%
2021-12-10513.043.18%
2021-12-09510.043.10%
2021-12-08514.043.37%
2021-12-07513.043.81%
2021-12-06530.044.30%
2021-12-03546.043.28%
2021-12-02511.043.55%
2021-12-01520.042.99%
2021-11-30507.042.93%
2021-11-29511.042.18%
2021-11-26492.041.77%
2021-11-25500.041.79%
2021-11-24512.042.27%
2021-11-23515.041.76%
2021-11-22512.041.51%
2021-11-19520.041.13%
2021-11-18537.042.44%
2021-11-17532.041.74%
2021-11-16539.041.65%
2021-11-15553.041.66%
2021-11-12550.041.68%
2021-11-11538.040.54%
2021-11-10535.039.76%
2021-11-09547.038.01%
2021-11-08513.037.42%
2021-11-05510.037.07%
2021-11-04516.037.97%
2021-11-03540.038.15%
2021-11-02575.041.16%
2021-11-01591.040.50%
2021-10-29538.039.33%
2021-10-28544.039.91%
2021-10-27532.040.93%
2021-10-26484.538.19%
2021-10-25504.040.38%
2021-10-22485.040.11%
2021-10-21445.539.83%
2021-10-20405.038.86%
2021-10-19391.538.80%
2021-10-18377.538.04%
2021-10-06750.035.45%
2021-10-05736.035.85%
2021-10-04707.035.70%
2021-10-01745.035.89%
2021-09-30766.037.59%
2021-09-29733.037.60%
2021-09-28804.038.98%
2021-09-27791.038.64%
2021-09-24754.039.19%
2021-09-23761.039.49%
2021-09-22737.039.49%
2021-09-17758.038.12%
2021-09-16718.038.25%
2021-09-15692.037.09%
2021-09-14679.037.22%
2021-09-13672.037.39%
2021-09-10686.037.26%
2021-09-09680.036.62%
2021-09-08671.036.69%
2021-09-07663.037.18%
2021-09-06687.036.93%
2021-09-03676.035.20%
2021-09-02615.036.31%
2021-09-01632.037.72%
2021-08-31612.037.96%
2021-08-30604.037.98%
2021-08-27610.037.76%
2021-08-26620.038.19%
2021-08-25624.038.78%
2021-08-24606.038.96%
2021-08-23617.036.46%
2021-08-20586.036.73%
2021-08-19581.036.79%
2021-08-18632.037.13%
2021-08-17585.036.55%
2021-08-16608.036.62%
2021-08-13634.037.27%
2021-08-12664.037.68%
2021-08-11653.038.10%
2021-08-10700.039.60%
2021-08-09719.041.22%
2021-08-06740.043.02%
2021-08-05756.042.45%
2021-08-04743.042.18%
2021-08-03794.043.13%
2021-08-02778.044.24%
2021-07-30730.046.03%
2021-07-29715.045.94%
2021-07-28650.043.68%
2021-07-27709.044.96%
2021-07-26715.043.73%
2021-07-23713.043.40%
2021-07-22723.043.55%
2021-07-21716.044.35%
2021-07-20708.044.67%
2021-07-19773.045.25%
2021-07-16754.042.52%
2021-07-15768.043.96%
2021-07-14740.044.03%
2021-07-13739.040.31%
2021-07-12672.036.71%
2021-07-09611.036.51%
2021-07-08630.036.24%
2021-07-07631.036.73%
2021-07-06640.037.30%
2021-07-05660.036.89%
2021-07-02632.035.52%
2021-07-01616.035.76%
2021-06-30634.035.48%
2021-06-29624.035.71%
2021-06-28639.035.21%
2021-06-25620.035.16%
2021-06-24632.035.44%
2021-06-23639.035.54%
2021-06-22621.035.26%
2021-06-21651.035.73%
2021-06-18671.036.26%
2021-06-17675.035.78%
2021-06-16668.035.76%
2021-06-15694.035.22%
2021-06-11658.034.64%
2021-06-10663.033.31%
2021-06-09650.032.42%
2021-06-08670.031.60%
2021-06-07695.030.79%
2021-06-04691.030.81%
2021-06-03720.029.95%
2021-06-02693.030.60%
2021-06-01713.030.80%
2021-05-31716.030.54%
2021-05-28695.030.48%
2021-05-27698.030.42%
2021-05-26696.031.23%
2021-05-25690.031.58%
2021-05-24634.029.83%

愛普*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。