6569 醫揚


股價漲跌幅
202220212020
醫揚-3.0%-20.0%-22.0%
0050-15.78%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)
101.0 -34.01% 66.65 76.65 -24.11% 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
  • 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30.2734.4436.5932.6133.5543.5235.9331.7725.71
營業利益率6.2011.9215.9612.7512.3618.6615.2311.987.96
折舊負擔比率2.082.151.820.910.850.981.171.411.21
稅前淨利率11.6615.0419.5516.0011.0417.8016.1413.298.35
股東權益報酬率12.1215.9124.2321.3313.2027.2643.1142.9432.79
資產報酬率8.3111.9318.3116.4210.0119.4727.2625.3916.30
本業收入比53.5779.3181.7279.82111.89104.4894.7090.3896.36
業外獲益比47.1420.6918.2820.18-11.89-4.985.309.625.45
無形資產佔淨值比0.290.360.070.080.000.000.000.000.00

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28.5233.7527.5226.8830.4035.9632.8935.2232.4834.1837.6439.2334.9734.2535.9833.4226.24
營業利益率7.7715.97-0.050.981.3317.989.1315.34-0.2213.7612.6120.0815.6317.1317.5511.903.25
稅前淨利率12.1819.686.348.856.4719.6414.6119.610.9716.1514.9426.7617.648.2529.9524.122.23
本業收入比64.7182.14-0.009.0922.2291.7662.7977.78-50.0086.2183.7275.2188.24206.0658.8849.38157.14
業外獲益比35.2919.05100.0090.9177.788.2437.2122.22150.0015.5216.2824.7911.76-106.0641.1250.62-42.86

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)17191376170116204132524
自由現金流量(百萬)-315137332-3236319312138-7
稅後淨利(百萬)1281672391951161641198444


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)443615-7137126119-12-42-1219455140-63919151
自由現金流量(百萬)3835-18-3354100117-30-49-1716154135-10481-34950
稅後淨利(百萬)42741719176938583493798551795749

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)120213471483142512961127937781660
營業利益(百萬)751612371821602101439453
稅後淨利(百萬)1281672391951161641198444
EPS(完全稀釋)4.206.0410.829.685.7710.197.830.003.32
營收成長率(%)-10.76-9.174.079.9515.0020.2819.9718.33N/A
營業利益成長率(%)-53.42-32.0730.2213.75-23.8146.8552.1377.36N/A
稅後淨利成長率(%)-23.35-30.1322.5668.10-29.2737.8241.6790.91N/A
EPS成長率(%)-30.46-44.1811.7867.76-43.3830.14N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)419429247252273434293367252361285454383399357334334
營業利益(百萬)3369024782756-15036916068634011
稅後淨利(百萬)42741719176938583493798551795749
EPS(完全稀釋)1.392.460.550.700.632.501.372.620.132.241.684.912.730.834.763.720.43
去年同期營收成長率(%)53.48-1.15-15.70-31.348.3320.222.81-19.16-34.20-9.52-20.1735.9314.670.000.000.00-
去年同期營業利益成長率(%)725.00-11.54-100.00-96.43500.0056.00-25.00-38.46-101.67-26.47-42.86127.50445.450.000.000.00-
去年同期稅後淨利成長率(%)147.067.25-55.26-67.24466.6740.822.70-40.82-94.55188.24-61.0532.43511.110.000.000.00-
去年同期EPS成長率(%)120.63-1.60-59.85-73.28384.6211.61-18.45-46.64-95.24169.88-64.7131.99534.880.000.000.00-
較上季營收成長率(%)-2.3373.68-1.98-7.69-37.1048.12-20.1645.63-30.1926.67-37.2218.54-4.0111.766.890.000.00
較上季營業利益成長率(%)-52.170.00-100.00-50.00-94.87188.89-51.795700.00-102.0038.89-60.4451.67-11.767.9457.50263.640.00
較上季稅後淨利成長率(%)-43.24335.29-10.5311.76-75.3681.58-34.481833.33-93.8832.43-62.2478.18223.53-82.1128.38722.220.00
較上季EPS成長率(%)-43.50347.27-21.4311.11-74.8082.48-47.711915.38-94.2033.33-65.7879.85228.92-82.5627.96765.120.00

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(%)
2022/4-25.6573.8157.832019/1270.0712.224.09
2022/346.8168.1853.42019/11-20.96-34.283.21
2022/1~2-0.0344.144.12019/1049.47-6.287.74
2021/1214.92-1.26-10.82019/9-19.94-36.819.42
2021/1113.5413.55-12.132019/8-13.75-18.0815.66
2021/1032.96-13.8-15.162019/7-26.17-5.0920.71
2021/9-2.6437.73-15.372019/6-7.5858.3625.25
2021/869.53-18.32-19.652019/517.5854.8919.73
2021/7-40.65-46.96-19.872019/4-19.064.5911.79
2021/618.75-34.24-15.182019/396.5934.9814.65
2021/56.26-20.31-9.332019/1~2-29.392.142.14
2021/4-28.06-37.02-6.352018/12-0.4116.369.89
2021/388.0125.738.292018/1112.725.169.24
2021/1~2-49.74-0.39-0.382018/100.7735.929.76
2020/1232.186.48-9.142018/93.7823.037.28
2020/11-13.8137.01-10.962018/8-0.07-14.585.46
2020/10112.4625.64-14.492018/723.1940.119.3
2020/9-42.26-11.6-18.622018/6-9.6-22.955.23
2020/810.0822.57-19.132018/5-20.613.9312.06
2020/7-26.42-3.97-23.372018/44.441.7911.64
2020/643.92-3.64-25.952018/3117.1829.9316.12
2020/5-16.02-38.12-30.872018/1~2-60.438.988.98
2020/443.62-13.36-28.62017/12-9.99-19.5715.0
2020/3-13.56-51.18-34.142017/1145.6944.0720.2
2020/1~236.08-20.28-20.272017/10-8.785.8317.74

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
51.018.0183.33
2021Q4(百萬)2020Q4(百萬)YoY(%)
84.085.0-1.176
2021Q3(百萬)2020Q3(百萬)YoY(%)
16.043.0-62.79

EPS較上季
2022Q1(元)2021Q4(元)比率
1.392.46-0.434

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率6.718.517.186.366.366.176.776.947.07
存貨周轉率3.725.005.435.545.425.185.966.006.76

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.872.401.782.192.123.371.872.081.642.561.571.961.641.922.342.211.85
存貨周轉率1.081.070.770.951.041.280.811.130.921.341.001.451.321.561.511.431.41

償債能力-近10年
202120202019201820172016201520142013
負債比0.390.240.260.230.230.250.360.380.45
金融負債(百萬)27100000000
營收淨額(百萬)120213471483142512961127937781660
利息保障倍數54.21426.66230.541123.712236.693289.722652.112532.66460.40
長期銀行借款占稅後淨利比1.210.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)120213471483142512961127937781660
推銷費用(百萬)1401621571541521441008465
管理費用(百萬)697069625473482920
研發費(百萬)796969666963464132
推銷費用率(%)11.6512.0310.5910.8111.7312.7810.6710.769.85
管理費用率(%)5.745.204.654.354.176.485.123.713.03
研發費用率(%)6.575.124.654.635.325.594.915.254.85

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)419429247252273434293367252361285454383399357334334
推銷費用(百萬)4638353234433734483936424036343748
管理費用(百萬)2118161618161919171917171514161715
研發費(百萬)2119171727161717181616201719171713
推銷費用率(%)10.988.8614.1712.7012.459.9112.639.2619.0510.8012.639.2510.449.029.5211.0814.37
管理費用率(%)5.014.206.486.356.593.696.485.186.755.265.963.743.923.514.485.094.49
研發費用率(%)5.014.436.886.759.893.695.804.637.144.435.614.414.444.764.765.093.89

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
6569-醫揚OXOOOOOXXX
6年3.03億38.81%34.42%0.0%151.16%24百萬14.08%


醫揚熱門網頁

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。