6560 欣普羅


股價漲跌幅
202220212020
欣普羅-19.0%-16.0%136.0%
0050-15.64%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)
60.0 7.65% 64.59 74.28 23.8% 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28.9532.6133.6632.8544.1253.1651.8146.9245.09
營業利益率19.8519.7710.1614.264.2119.7419.2513.5221.54
折舊負擔比率0.490.811.750.240.600.410.400.430.00
稅前淨利率19.6718.2810.9817.46-7.2319.6322.4516.7123.21
股東權益報酬率39.8929.898.9019.63-4.4014.6317.9112.320.00
資產報酬率27.2721.077.0915.60-3.4511.0613.179.590.00
本業收入比100.83108.1592.1182.43-58.33100.0085.7182.0592.50
業外獲益比-0.83-8.157.8918.92158.33-0.0014.2917.957.50
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27.8427.2828.8628.6930.9232.1232.7332.9034.1630.4933.8633.2938.8833.2934.4730.0535.21
營業利益率12.3118.5621.1719.2919.8623.4921.5315.172.989.125.3615.633.5812.4519.3612.7611.39
稅前淨利率17.2218.1921.2017.9820.8121.5220.3711.676.363.258.1918.037.5516.0020.3222.943.92
本業收入比70.37102.08100.00107.2794.83110.14106.25128.5750.00233.3366.6788.0050.0080.0091.6754.55266.67
業外獲益比29.63-2.080.00-7.275.17-8.70-6.25-28.5750.00-166.6733.3312.0050.0020.004.1745.45-166.67

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)17355619-2537865172
自由現金流量(百萬)11837-2886-194118684872
稅後淨利(百萬)1921093062-1238463263


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)14100-2215436-7-7-17829190612-1416
自由現金流量(百萬)-2139-27218541-13-7155-69-28648611-7767
稅後淨利(百萬)22386444465639113242031219282

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)1229737343425166244249233344
營業利益(百萬)2441463561748483274
稅後淨利(百萬)1921093062-1238463263
EPS(完全稀釋)9.176.041.693.49-0.702.462.930.004.09
營收成長率(%)66.76114.87-19.29156.02-31.97-2.016.87-32.27N/A
營業利益成長率(%)67.12317.14-42.62771.43-85.420.0050.00-56.76N/A
稅後淨利成長率(%)76.15263.33-51.61616.67N/A-17.3943.75-49.21N/A
EPS成長率(%)51.82257.40-51.58N/AN/A-16.04N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)158262382306279321236116648067141569311614372
營業利益(百萬)19498159557651182742221222188
稅後淨利(百萬)22386444465639113242031219282
EPS(完全稀釋)1.051.863.092.502.653.222.200.620.180.120.251.160.190.701.091.630.13
去年同期營收成長率(%)-43.37-18.3861.86163.79335.94301.25252.24-17.7314.29-13.98-42.24-1.40-22.220.000.000.00-
兩季平均(YOY)營收成長率(%)-30.8821.74112.82249.87318.60276.75117.26-1.720.15-28.11-21.82-11.81-11.110.000.00--
去年同期EPS成長率(%)-60.38-42.2440.45303.231372.222583.33780.00-46.55-5.26-82.86-77.06-28.8346.150.000.000.00-
兩季平均(YOY)EPS成長率(%)-51.31-0.89171.84837.731977.781681.66366.73-25.90-44.06-79.96-52.958.6623.070.000.00--
較上季營收成長率(%)-39.69-31.4124.849.68-13.0836.02103.4581.25-20.0019.40-52.48151.79-39.78-19.83-18.8898.610.00
較上季EPS成長率(%)-43.55-39.8123.60-5.66-17.7046.36254.84244.4450.00-52.00-78.45510.53-72.86-35.78-33.131153.850.00

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(%)
2022/4-3.67-55.06-46.222019/12-22.79-32.5-19.17
2022/3-21.89-57.16-43.272019/1118.51.92-17.98
2022/1~2-5.64-35.32-35.322019/1026.74-11.04-19.63
2021/1226.87-22.0466.72019/9-7.76-45.25-20.38
2021/11-41.72-42.2381.492019/8-12.41-15.28-17.26
2021/10-10.226.66108.142019/7-44.34-52.74-17.45
2021/9-7.4221.58133.552019/69.514.55-8.76
2021/83.7569.17169.822019/5-24.85-14.44-12.09
2021/740.78134.68203.632019/4184.995.51-11.19
2021/6-24.3773.75224.622019/364.02-2.95-23.14
2021/529.52239.56286.862019/1~2-52.81-30.72-30.72
2021/4-8.16237.37305.182018/1216.5883.3156.51
2021/339.51381.31334.372018/113.4286.95165.98
2021/1~2-30.42311.41311.412018/10-21.99150.25175.62
2020/12-5.98348.74114.782018/942.72440.4178.08
2020/117.59268.4897.612018/8-51.1439.34162.1
2020/102.33305.8679.662018/723.14289.65186.45
2020/928.8402.6657.662018/6-10.38268.74168.92
2020/843.93259.9528.992018/5-7.32101.87151.89
2020/74.23119.026.122018/4162.11350.49178.58
2020/647.7816.95-8.272018/3-31.73107.82118.83
2020/528.69-13.33-15.762018/1~222.15123.27123.27
2020/431.01-49.39-16.672017/1218.9-14.85-32.03
2020/3-31.910.0715.462017/1138.44122.17-33.76
2020/1~2155.2918.318.292017/1068.43-43.26-38.99

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
27.058.0-53.44
2021Q4(百萬)2020Q4(百萬)YoY(%)
48.069.0-30.43
2021Q3(百萬)2020Q3(百萬)YoY(%)
81.048.068.75

EPS較上季
2022Q1(元)2021Q4(元)比率
1.051.86-0.435

應收帳周轉率和存貨周轉率-近10年
20212020201920182017201620152014
應收帳款周轉率5.925.045.9810.577.578.725.383.53
存貨周轉率6.107.534.765.722.603.592.832.73

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.021.101.441.391.261.511.691.611.171.540.962.271.241.551.753.193.56
存貨周轉率0.640.981.581.591.792.301.841.210.901.311.051.480.480.930.971.320.80

償債能力-近10年
202120202019201820172016201520142013
負債比0.290.350.210.200.220.210.270.250.19
金融負債(百萬)0000150000
營收淨額(百萬)1229737343425166244249233344
利息保障倍數2985.052106.64555.06254.86-2394.000.000.000.000.00
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)1229737343425166244249233344
推銷費用(百萬)16141212910111212
管理費用(百萬)252220181622202323
研發費(百萬)705949494149504346
推銷費用率(%)1.301.903.502.825.424.104.425.153.49
管理費用率(%)2.032.995.834.249.649.028.039.876.69
研發費用率(%)5.708.0114.2911.5324.7020.0820.0818.4513.37

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)158262382306279321236116648067141569311614372
推銷費用(百萬)43544443322433242
管理費用(百萬)66668665545654454
研發費(百萬)1514191819181613121112151112111511
推銷費用率(%)2.531.151.311.311.431.251.692.594.692.502.992.845.363.231.722.802.78
管理費用率(%)3.802.291.571.962.871.872.544.317.815.007.464.268.934.303.453.505.56
研發費用率(%)9.495.344.975.886.815.616.7811.2118.7513.7517.9110.6419.6412.909.4810.4915.28

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
6560-欣普羅OXXOOOOXXX
5年2.07億60.06%20.11%0.0%86.47%133百萬15.12%


欣普羅熱門網頁

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。