6561 是方


股價漲跌幅
202220212020
是方4.0%-21.0%9.0%
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)
290.5 -5.78% 273.7 314.75 8.35% 0.35% 291.52

  • 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44.8343.7342.0139.3135.1531.7530.2027.8825.22
營業利益率31.0930.3128.2225.0421.5219.0217.3115.1212.73
折舊負擔比率6.326.678.925.946.497.638.519.089.82
稅前淨利率30.5429.6328.2426.6021.8319.3117.6916.7713.91
股東權益報酬率22.5820.8419.1024.0934.0330.8327.7126.3621.74
資產報酬率13.8313.3314.0619.7625.4522.6320.0819.0515.84
本業收入比101.87102.2499.8594.2198.7198.6997.7390.2391.71
業外獲益比-1.75-2.240.005.791.291.572.279.778.29
無形資產佔淨值比1.041.330.811.020.000.000.000.000.00

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46.8746.1644.5143.4045.2243.5642.7544.1444.5443.0540.8541.5642.5640.2539.6137.7839.57
營業利益率32.7933.5530.3929.5930.7531.6629.2530.1630.1230.4126.7727.3828.3026.5725.3722.6825.51
稅前淨利率32.6832.7730.3028.7930.2230.6028.5029.4829.9429.3226.9827.9428.7028.1126.4227.1924.60
本業收入比100.41102.15100.46103.06101.92103.45102.69102.15100.54103.9399.3897.6098.8294.4496.0883.12103.70
業外獲益比-0.41-2.15-0.46-2.55-1.92-3.45-2.69-2.15-0.54-3.930.621.801.185.563.9216.23-3.70

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)887875708626578445443347394
自由現金流量(百萬)782635266-31073334343315315
稅後淨利(百萬)687608543485385317259222172


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)258253268150217285161241188159207133208202118180125
自由現金流量(百萬)249-6329037817747519159-90-70184180-29-111-607241166
稅後淨利(百萬)196187176157167163151147147142130134137130123123109

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)280125652400227221261980174015861477
營業利益(百萬)871777677569458377301240188
稅後淨利(百萬)687608543485385317259222172
EPS(完全稀釋)9.688.607.777.296.245.194.170.003.10
營收成長率(%)9.206.885.636.877.3713.799.717.38N/A
營業利益成長率(%)12.1014.7718.9824.2421.4925.2525.4227.66N/A
稅後淨利成長率(%)12.9911.9711.9625.9721.4522.3916.6729.07N/A
EPS成長率(%)12.5610.686.5816.8320.2324.46N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)750710720681690662654631618608601597594576580566550
營業利益(百萬)246238219202212210191190186185161163168153147128140
稅後淨利(百萬)196187176157167163151147147142130134137130123123109
EPS(完全稀釋)2.792.652.492.232.382.322.152.102.112.061.871.931.981.981.781.941.81
去年同期營收成長率(%)8.707.2510.097.9211.658.888.825.704.045.563.625.488.000.000.000.00-
兩季平均(YOY)營收成長率(%)7.978.679.009.7910.278.857.264.874.804.594.556.744.000.000.00--
去年同期EPS成長率(%)17.2314.2215.816.1912.8012.6214.978.816.574.045.06-0.529.390.000.000.00-
兩季平均(YOY)EPS成長率(%)15.7315.0211.009.5012.7113.7911.897.695.304.552.274.444.700.000.00--
較上季營收成長率(%)5.63-1.395.73-1.304.231.223.652.101.641.160.670.513.12-0.692.472.910.00
較上季EPS成長率(%)5.286.4311.66-6.302.597.912.38-0.472.4310.16-3.11-2.530.0011.24-8.257.180.00

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(%)
2022/4-6.686.628.182019/120.235.485.61
2022/39.4213.738.72019/11-0.074.425.62
2022/1~2-2.826.186.172019/10-0.616.575.75
2021/120.457.559.212019/92.133.455.66
2021/111.437.39.372019/80.794.555.95
2021/10-5.086.679.592019/7-1.32.866.15
2021/93.9412.429.922019/63.783.046.72
2021/80.419.529.62019/5-4.721.877.49
2021/79.228.369.612019/42.1411.768.95
2021/6-8.020.499.832019/34.338.388.03
2021/52.2813.0111.772019/1~2-7.177.867.85
2021/4-0.4510.8711.462018/12-0.767.256.86
2021/31.249.0911.652018/111.986.026.83
2021/1~2-1.0813.012.992018/10-3.530.126.91
2020/120.219.286.862018/93.2211.057.73
2020/110.839.36.632018/8-0.833.547.31
2020/100.038.316.362018/7-1.123.27.88
2020/91.267.66.142018/62.6113.418.73
2020/8-0.648.535.952018/54.5210.277.79
2020/71.2910.115.582018/4-0.948.037.17
2020/63.447.294.832018/37.177.436.88
2020/50.357.644.332018/1~2-12.596.626.61
2020/4-2.052.23.532017/12-1.96.487.36
2020/32.956.593.982017/11-3.693.87.44
2020/1~22.632.682.672017/107.07.357.83

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
245.0208.017.788
2021Q4(百萬)2020Q4(百萬)YoY(%)
233.0203.014.778
2021Q3(百萬)2020Q3(百萬)YoY(%)
218.0186.017.204

EPS較上季
2022Q1(元)2021Q4(元)比率
2.792.650.0528

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率12.7111.7711.4611.2610.6610.8810.209.469.56
存貨周轉率720.57609.93525.62410.58355.14191.19156.23254.67261.42

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率3.423.252.822.602.992.932.902.722.762.882.832.982.992.772.963.072.92
存貨周轉率159.83162.98136.01141.60194.45187.11163.28124.29116.19123.73120.99122.87132.77146.42151.18122.3988.64

償債能力-近10年
202120202019201820172016201520142013
負債比0.440.370.390.140.260.250.280.270.29
金融負債(百萬)00000050050
營收淨額(百萬)280125652400227221261980174015861477
利息保障倍數32.2436.1535.563165.342380.952125.971100.34469.26369.26
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)280125652400227221261980174015861477
推銷費用(百萬)277254245235208188169153141
管理費用(百萬)1069282807261554844
研發費(百萬)000693000
推銷費用率(%)9.899.9010.2110.349.789.499.719.659.55
管理費用率(%)3.783.593.423.523.393.083.163.032.98
研發費用率(%)0.000.000.000.260.420.150.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)750710720681690662654631618608601597594576580566550
推銷費用(百萬)7464736872596565655764646160596155
管理費用(百萬)3125272628212323242021212120212019
研發費(百萬)30000000000000043
推銷費用率(%)9.879.0110.149.9910.438.919.9410.3010.529.3810.6510.7210.2710.4210.1710.7810.00
管理費用率(%)4.133.523.753.824.063.173.523.653.883.293.493.523.543.473.623.533.45
研發費用率(%)0.400.000.000.000.000.000.000.000.000.000.000.000.000.000.000.710.55

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
6561-是方OXXOOOOXOO
4年7.05億88.48%41.9%0.0%181.19%929百萬24.48%

融資使用率
日期股價融資使用率
2022-05-24 -290.51.00%
2022-05-23289.00.94%
2022-05-20280.50.89%
2022-05-19282.50.91%
2022-05-18282.50.92%
2022-05-17282.00.91%
2022-05-16282.50.92%
2022-05-13282.00.92%
2022-05-12284.00.92%
2022-05-11285.00.92%
2022-05-10285.00.93%
2022-05-09284.01.00%
2022-05-06286.01.02%
2022-05-05284.01.04%
2022-05-04283.01.08%
2022-05-03286.01.06%
2022-04-29286.01.07%
2022-04-28285.51.06%
2022-04-27276.50.93%
2022-04-26276.00.93%
2022-04-25271.00.88%
2022-04-22271.50.86%
2022-04-21272.50.86%
2022-04-20272.00.86%
2022-04-19271.00.89%
2022-04-18271.00.89%
2022-04-15275.00.88%
2022-04-14271.00.88%
2022-04-13272.00.88%
2022-04-12272.50.88%
2022-04-11275.00.88%
2022-04-08277.00.88%
2022-04-07276.00.89%
2022-04-06276.00.87%
2022-04-01276.00.87%
2022-03-31275.00.87%
2022-03-30274.50.87%
2022-03-29275.50.90%
2022-03-28276.50.91%
2022-03-25276.50.92%
2022-03-24277.00.91%
2022-03-23277.50.94%
2022-03-22277.50.95%
2022-03-21278.00.95%
2022-03-18280.50.96%
2022-03-17274.00.96%
2022-03-16273.50.98%
2022-03-15270.50.98%
2022-03-14277.00.99%
2022-03-11280.01.02%
2022-03-10282.01.03%
2022-03-09280.01.03%
2022-03-08278.01.03%
2022-03-07276.00.95%
2022-03-04273.00.95%
2022-03-03271.50.96%
2022-03-02271.50.97%
2022-03-01273.00.98%
2022-02-25271.50.96%
2022-02-24268.00.97%
2022-02-23273.00.98%
2022-02-22269.50.98%
2022-02-21273.51.00%
2022-02-18276.01.04%
2022-02-17267.01.06%
2022-02-16264.01.04%
2022-02-15262.51.03%
2022-02-14262.01.03%
2022-02-11265.01.04%
2022-02-10265.51.04%
2022-02-09266.01.04%
2022-02-08265.51.03%
2022-02-07265.01.03%
2022-01-26264.51.03%
2022-01-25263.01.04%
2022-01-24265.51.04%
2022-01-21267.51.03%
2022-01-20271.51.06%
2022-01-19270.01.06%
2022-01-18270.51.06%
2022-01-17273.51.06%
2022-01-14274.01.06%
2022-01-13276.01.08%
2022-01-12276.01.08%
2022-01-11274.51.11%
2022-01-10275.51.11%
2022-01-07280.01.11%
2022-01-06275.01.11%
2022-01-05279.51.11%
2022-01-04279.01.12%
2022-01-03278.01.12%
2021-12-30279.51.13%
2021-12-29279.01.11%
2021-12-28278.01.11%
2021-12-27280.51.12%
2021-12-24280.01.13%
2021-12-23280.01.12%
2021-12-22281.51.13%
2021-12-21281.01.14%
2021-12-20281.01.14%
2021-12-17280.01.14%
2021-12-16283.01.15%
2021-12-15279.51.16%
2021-12-14278.01.18%
2021-12-13275.51.14%
2021-12-10273.51.14%
2021-12-09272.51.13%
2021-12-08272.51.16%
2021-12-07274.01.19%
2021-12-06269.51.12%
2021-12-03272.01.12%
2021-12-02270.01.14%
2021-12-01272.01.14%
2021-11-30271.01.15%
2021-11-29272.01.14%
2021-11-26277.01.16%
2021-11-25280.51.19%
2021-11-24278.51.19%
2021-11-23282.01.19%
2021-11-22283.01.18%
2021-11-19285.01.18%
2021-11-18287.51.16%
2021-11-17288.01.15%
2021-11-16287.01.16%
2021-11-15287.01.16%
2021-11-12285.01.10%
2021-11-11288.51.09%
2021-11-10292.01.15%
2021-11-09285.51.18%
2021-11-08285.01.18%
2021-11-05283.51.15%
2021-11-04280.01.22%
2021-11-03282.01.22%
2021-11-02283.01.25%
2021-11-01282.01.23%
2021-10-29285.01.33%
2021-10-28272.51.08%
2021-10-27273.01.11%
2021-10-26275.01.12%
2021-10-25277.51.14%
2021-10-22277.01.15%
2021-10-21275.01.13%
2021-10-20271.01.14%
2021-10-19268.01.13%
2021-10-18268.51.12%
2021-10-15267.01.12%
2021-10-14261.51.03%
2021-10-13262.01.03%
2021-10-12262.01.02%
2021-10-08265.51.02%
2021-10-07265.51.02%
2021-10-06262.01.02%
2021-10-05263.51.02%
2021-10-04264.51.02%
2021-10-01266.01.03%
2021-09-30271.01.02%
2021-09-29271.01.02%
2021-09-28275.01.03%
2021-09-27277.01.03%
2021-09-24271.01.02%
2021-09-23268.51.02%
2021-09-22265.51.02%
2021-09-17267.51.02%
2021-09-16265.01.02%
2021-09-15266.01.02%
2021-09-14270.51.01%
2021-09-13269.51.02%
2021-09-10271.01.02%
2021-09-09272.51.03%
2021-09-08271.51.03%
2021-09-07272.51.03%
2021-09-06273.51.03%
2021-09-03276.51.06%
2021-09-02277.01.07%
2021-09-01285.01.07%
2021-08-31286.51.04%
2021-08-30287.50.98%
2021-08-27290.00.97%
2021-08-26290.00.95%
2021-08-25290.00.94%
2021-08-24291.00.97%
2021-08-23295.00.99%
2021-08-20292.50.99%
2021-08-19293.00.99%
2021-08-18294.01.02%
2021-08-17289.00.98%
2021-08-16289.00.98%
2021-08-13290.50.96%
2021-08-12293.00.98%
2021-08-11290.50.96%
2021-08-10293.00.96%
2021-08-09293.00.97%
2021-08-06294.00.98%
2021-08-05296.00.94%
2021-08-04297.50.93%
2021-08-03295.50.90%
2021-08-02298.00.90%
2021-07-30299.00.90%
2021-07-29295.00.89%
2021-07-28292.00.91%
2021-07-27297.00.88%
2021-07-26298.50.86%
2021-07-23300.50.87%
2021-07-22297.50.88%
2021-07-21296.00.88%
2021-07-20297.50.89%
2021-07-19299.50.89%
2021-07-16301.50.89%
2021-07-15301.50.89%
2021-07-14300.00.90%
2021-07-13300.00.93%
2021-07-12303.00.91%
2021-07-09301.50.96%
2021-07-08300.01.02%
2021-07-07300.01.04%
2021-07-06301.01.05%
2021-07-05304.01.06%
2021-07-02298.01.05%
2021-07-01297.01.06%
2021-06-30300.51.13%
2021-06-29300.51.15%
2021-06-28301.01.15%
2021-06-25300.51.15%
2021-06-24301.01.16%
2021-06-23303.01.12%
2021-06-22300.01.08%
2021-06-21301.01.05%
2021-06-18304.01.02%
2021-06-17304.01.01%
2021-06-16304.01.02%
2021-06-15308.01.06%
2021-06-11308.01.06%
2021-06-10308.01.06%
2021-06-09310.51.05%
2021-06-08302.51.06%
2021-06-07304.01.07%
2021-06-04306.01.07%
2021-06-03310.51.08%
2021-06-02306.51.08%
2021-06-01312.01.10%

是方熱門網頁

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。