6532 瑞耘


股價漲跌幅
202220212020
瑞耘-26.0%-2.0%-24.0%
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)
45.9 -0.02% 45.89 52.77 14.97% -39.87% 27.6

  • 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37.2337.1535.7138.0835.2431.3629.9227.5522.62
營業利益率24.2525.1922.7526.2321.2913.3013.7212.424.13
折舊負擔比率1.982.012.842.763.294.104.055.116.53
稅前淨利率23.6923.6823.0729.0819.1814.1618.6315.122.85
股東權益報酬率11.6715.2115.0121.3812.748.2015.0311.582.00
資產報酬率9.4412.5112.0517.0510.366.8012.019.121.68
本業收入比102.50106.1598.1189.78111.4392.8673.3382.00150.00
業外獲益比-2.50-6.150.949.49-11.437.1426.6718.00-50.00
無形資產佔淨值比0.290.100.290.290.000.000.000.000.00

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45.4436.5638.7134.3839.4825.9043.5138.7237.8939.9734.4834.3333.5036.5939.5539.1637.08
營業利益率32.5425.2726.3820.1824.5511.9530.2228.5026.7127.7422.3420.9419.2225.7026.9927.4524.81
稅前淨利率35.8225.0226.6118.0924.238.6927.7827.4326.9622.4323.9324.4321.4828.7029.7436.7521.19
本業收入比91.49102.7097.30114.29100.00144.44107.89102.17100.00121.4393.1084.6286.9688.2488.2475.00120.00
業外獲益比8.51-0.000.00-9.52-0.00-44.44-7.89-4.350.00-25.006.9015.388.7011.768.8225.00-16.00

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)1171328610571391076334
自由現金流量(百萬)-40-114799052111045426
稅後淨利(百萬)95103831095833574618


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)4449163418382436343191829394525-4
自由現金流量(百萬)-12-36-2635-12362335-2083061528394618-12
稅後淨利(百萬)383028172083036302223201827273422

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)506548457471365293321333291
營業利益(百萬)1231381041237839444112
稅後淨利(百萬)95103831095833574618
EPS(完全稀釋)2.542.882.613.431.831.131.960.000.64
營收成長率(%)-7.6619.91-2.9729.0424.57-8.72-3.6014.43N/A
營業利益成長率(%)-10.8732.69-15.4557.69100.00-11.367.32241.67N/A
稅後淨利成長率(%)-7.7724.10-23.8587.9375.76-42.1123.91155.56N/A
EPS成長率(%)-11.8110.34-23.9187.4361.95-42.35N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)132149137117103109135166138124120107107118113120120
營業利益(百萬)4338362425134147373427222030303330
稅後淨利(百萬)383028172083036302223201827273422
EPS(完全稀釋)1.050.830.790.470.550.220.841.130.940.700.720.620.580.860.851.060.69
去年同期營收成長率(%)28.1636.701.48-29.52-25.36-12.1012.5055.1428.975.086.19-10.83-10.830.000.000.00-
兩季平均(YOY)營收成長率(%)32.4319.09-14.02-27.44-18.730.2033.8242.0517.025.63-2.32-10.83-5.420.000.00--
去年同期EPS成長率(%)90.91277.27-5.95-58.41-41.49-68.5716.6782.2662.07-18.60-15.29-41.51-15.940.000.000.00-
兩季平均(YOY)EPS成長率(%)184.09135.66-32.18-49.95-55.03-25.9549.4772.1721.73-16.95-28.40-28.72-7.970.000.00--
較上季營收成長率(%)-11.418.7617.0913.59-5.50-19.26-18.6720.2911.293.3312.150.00-9.324.42-5.830.000.00
較上季EPS成長率(%)26.515.0668.09-14.55150.00-73.81-25.6620.2134.29-2.7816.136.90-32.561.18-19.8153.620.00

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(%)
2022/4-9.1232.5529.532019/1212.02-3.55-2.88
2022/330.1839.3528.462019/11-10.0317.39-2.81
2022/1~28.3222.0222.012019/101.673.49-4.49
2021/12-20.77-5.47-7.662019/910.2627.77-5.42
2021/1114.658.1-7.872019/8-4.27-3.97-8.83
2021/1010.7884.3-12.882019/71.32-1.66-9.51
2021/9-4.423.96-18.752019/62.922.06-10.84
2021/8-2.270.29-22.512019/527.69-14.02-13.3
2021/730.33-12.13-25.442019/4-7.6-19.56-13.1
2021/6-17.92-32.94-27.792019/330.55-29.61-11.1
2021/520.83-22.91-26.682019/1~2-50.110.360.35
2021/4-4.46-33.88-27.82018/1236.3538.3228.96
2021/329.32-18.31-25.362018/11-20.69-25.3528.06
2021/1~2-15.38-29.0-28.992018/1025.5242.9336.14
2020/1232.59.1419.792018/9-17.12-9.1235.39
2020/1133.6-7.7220.92018/8-1.976.5642.56
2020/10-25.48-37.8623.822018/75.1739.4649.71
2020/9-22.65-15.2131.72018/6-13.3-5.751.59
2020/8-14.3820.8738.452018/519.4750.9771.48
2020/7-0.5335.1441.092018/4-19.1471.278.31
2020/6-5.6437.6742.22018/332.8396.6580.63
2020/53.6350.1743.222018/1~2-12.5971.9671.95
2020/418.0285.0441.282017/12-26.4119.0624.52
2020/314.5744.8529.032017/1151.8519.3825.08
2020/1~2-18.2822.1622.162017/10-20.1933.6525.99

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
47.025.088.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
37.09.0311.11
2021Q3(百萬)2020Q3(百萬)YoY(%)
37.038.0-2.631

EPS較上季
2022Q1(元)2021Q4(元)比率
1.050.830.2650

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.086.925.526.035.174.765.294.784.58
存貨周轉率2.642.792.272.883.513.783.363.293.84

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.541.711.671.531.311.201.281.611.581.441.391.321.241.311.141.291.61
存貨周轉率0.510.710.630.590.530.680.600.780.630.540.560.510.560.630.630.800.92

償債能力-近10年
202120202019201820172016201520142013
負債比0.210.180.200.200.210.170.180.230.21
金融負債(百萬)5200000131830
營收淨額(百萬)506548457471365293321333291
利息保障倍數158.2789.071575.722795.92701.15238.25133.49103.6210.38
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.140.281.28

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)506548457471365293321333291
推銷費用(百萬)161314141414151514
管理費用(百萬)383935312528302829
研發費(百萬)1213101011118711
推銷費用率(%)3.162.373.062.973.844.784.674.504.81
管理費用率(%)7.517.127.666.586.859.569.358.419.97
研發費用率(%)2.372.372.192.123.013.752.492.103.78

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)132149137117103109135166138124120107107118113120120
推銷費用(百萬)44443343343343443
管理費用(百萬)10101099910111099897889
研發費(百萬)33333443333323323
推銷費用率(%)3.032.682.923.422.912.752.961.812.173.232.502.803.742.543.543.332.50
管理費用率(%)7.586.717.307.698.748.267.416.637.257.267.507.488.415.937.086.677.50
研發費用率(%)2.272.012.192.562.913.672.961.812.172.422.502.801.872.542.651.672.50

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
6532-瑞耘OXXOOOOXXX
6年3.61億99.19%28.64%0.0%80.61%143百萬18.64%

融資使用率
日期股價融資使用率
2022-05-23 -45.920.55%
2022-05-2045.920.68%
2022-05-1945.520.72%
2022-05-1846.0520.99%
2022-05-1745.2520.93%
2022-05-1644.920.73%
2022-05-1345.520.75%
2022-05-1244.8520.70%
2022-05-1145.6520.69%
2022-05-1045.720.72%
2022-05-0945.620.82%
2022-05-0645.020.82%
2022-05-0545.820.81%
2022-05-0445.320.80%
2022-05-0345.420.79%
2022-04-2946.020.61%
2022-04-2845.6520.52%
2022-04-2745.4520.54%
2022-04-2646.1520.81%
2022-04-2546.020.65%
2022-04-2248.020.60%
2022-04-2148.320.68%
2022-04-2047.720.64%
2022-04-1948.120.58%
2022-04-1847.720.74%
2022-04-1545.820.74%
2022-04-1447.0520.88%
2022-04-1347.220.81%
2022-04-1246.2520.78%
2022-04-1146.720.76%
2022-04-0847.5520.66%
2022-04-0746.020.60%
2022-04-0647.7520.96%
2022-04-0148.520.98%
2022-03-3148.220.95%
2022-03-3048.8520.90%
2022-03-2948.620.65%
2022-03-2848.820.65%
2022-03-2548.6520.60%
2022-03-2448.920.88%
2022-03-2349.0520.79%
2022-03-2248.720.27%
2022-03-2147.6520.38%
2022-03-1846.9520.41%
2022-03-1746.620.79%
2022-03-1645.020.80%
2022-03-1545.0520.84%
2022-03-1446.320.89%
2022-03-1146.720.78%
2022-03-1047.3520.66%
2022-03-0946.320.50%
2022-03-0845.2520.70%
2022-03-0745.420.78%
2022-03-0447.0520.71%
2022-03-0347.3520.54%
2022-03-0247.1520.24%
2022-03-0146.320.03%
2022-02-2545.220.82%
2022-02-2445.120.80%
2022-02-2347.3520.96%
2022-02-2246.8521.12%
2022-02-2147.6521.19%
2022-02-1847.9521.35%
2022-02-1748.1521.60%
2022-02-1648.2521.57%
2022-02-1547.3521.40%
2022-02-1447.221.40%
2022-02-1148.621.65%
2022-02-1049.121.83%
2022-02-0949.7521.97%
2022-02-0850.222.36%
2022-02-0748.822.17%
2022-01-2647.122.33%
2022-01-2547.5522.74%
2022-01-2448.622.93%
2022-01-2148.622.97%
2022-01-2050.123.02%
2022-01-1949.422.94%
2022-01-1850.022.84%
2022-01-1750.223.07%
2022-01-1449.123.53%
2022-01-1350.624.25%
2022-01-1251.424.39%
2022-01-1149.5524.60%
2022-01-1051.724.66%
2022-01-0751.525.36%
2022-01-0653.025.74%
2022-01-0555.027.39%
2022-01-0458.725.65%
2022-01-0362.125.39%
2021-12-3056.526.68%
2021-12-2951.424.33%
2021-12-2851.124.13%
2021-12-2752.424.00%
2021-12-2450.423.31%
2021-12-2349.821.67%
2021-12-2249.3521.85%
2021-12-2149.821.97%
2021-12-2049.822.16%
2021-12-1749.8522.19%
2021-12-1649.922.57%
2021-12-1548.722.30%
2021-12-1447.322.01%
2021-12-1349.522.17%
2021-12-1048.521.95%
2021-12-0949.2522.28%
2021-12-0850.322.48%
2021-12-0751.822.70%
2021-12-0650.522.55%
2021-12-0345.9519.84%
2021-12-0243.3518.75%
2021-12-0143.319.18%
2021-11-3043.119.18%
2021-11-2941.9519.46%
2021-11-2641.919.40%
2021-11-2542.8519.42%
2021-11-2442.5519.97%
2021-11-2342.419.98%
2021-11-2243.520.10%
2021-11-1943.420.19%
2021-11-1843.520.16%
2021-11-1744.520.27%
2021-11-1644.720.42%
2021-11-1543.4520.72%
2021-11-1243.521.13%
2021-11-1143.5521.19%
2021-11-1043.721.22%
2021-11-0941.920.57%
2021-11-0840.820.40%
2021-11-0540.220.80%
2021-11-0440.220.90%
2021-11-0340.320.99%
2021-11-0239.820.82%
2021-11-0140.220.92%
2021-10-2939.020.60%
2021-10-2839.120.63%
2021-10-2739.0520.76%
2021-10-2639.120.61%
2021-10-2539.020.60%
2021-10-2238.3520.73%
2021-10-2138.320.79%
2021-10-2038.620.93%
2021-10-1938.521.09%
2021-10-1837.322.88%
2021-10-1537.423.17%
2021-10-1436.7523.08%
2021-10-1336.423.01%
2021-10-1236.623.01%
2021-10-0837.8523.12%
2021-10-0737.623.14%
2021-10-0637.1523.24%
2021-10-0537.123.21%
2021-10-0436.723.71%
2021-10-0137.523.99%
2021-09-3038.724.08%
2021-09-2938.6524.11%
2021-09-2839.224.23%
2021-09-2739.424.25%
2021-09-2439.4524.30%
2021-09-2339.724.29%
2021-09-2239.224.30%
2021-09-1739.5524.32%
2021-09-1639.624.33%
2021-09-1540.324.33%
2021-09-1440.324.39%
2021-09-1340.1524.38%
2021-09-1039.9524.35%
2021-09-0940.024.34%
2021-09-0839.524.37%
2021-09-0739.5524.37%
2021-09-0640.024.40%
2021-09-0340.924.39%
2021-09-0240.724.39%
2021-09-0140.924.38%
2021-08-3141.3524.33%
2021-08-3041.5524.02%
2021-08-2740.424.02%
2021-08-2640.3524.07%
2021-08-2540.5524.09%
2021-08-2440.023.94%
2021-08-2340.024.13%
2021-08-2039.424.13%
2021-08-1939.524.20%
2021-08-1839.124.45%
2021-08-1738.124.51%
2021-08-1639.324.52%
2021-08-1339.424.59%
2021-08-1240.124.62%
2021-08-1139.4524.60%
2021-08-1040.424.71%
2021-08-0941.524.72%
2021-08-0641.924.71%
2021-08-0540.824.69%
2021-08-0441.4524.76%
2021-08-0341.024.78%
2021-08-0240.8524.79%
2021-07-3041.124.89%
2021-07-2941.3524.98%
2021-07-2841.024.98%
2021-07-2742.125.10%
2021-07-2642.025.10%
2021-07-2342.325.06%
2021-07-2242.625.02%
2021-07-2142.125.01%
2021-07-2042.625.34%
2021-07-1945.225.32%
2021-07-1645.725.21%
2021-07-1545.725.47%
2021-07-1446.025.42%
2021-07-1344.824.89%
2021-07-1245.024.53%
2021-07-0944.424.51%
2021-07-0844.8524.50%
2021-07-0744.824.50%
2021-07-0644.724.65%
2021-07-0546.024.68%
2021-07-0244.7524.51%
2021-07-0143.524.57%
2021-06-3044.324.60%
2021-06-2944.724.68%
2021-06-2845.124.72%
2021-06-2545.924.82%
2021-06-2444.2524.78%
2021-06-2343.524.64%
2021-06-2242.5524.86%
2021-06-2142.524.91%
2021-06-1843.424.90%
2021-06-1744.025.06%
2021-06-1642.425.05%
2021-06-1543.2524.91%
2021-06-1143.425.07%
2021-06-1043.924.96%
2021-06-0942.125.37%
2021-06-0842.025.36%
2021-06-0741.625.39%
2021-06-0441.625.39%
2021-06-0342.025.36%
2021-06-0242.4525.47%
2021-06-0143.425.39%
2021-05-3142.225.39%

瑞耘熱門網頁

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。