6570 維田


股價漲跌幅
202220212020
維田-4.0%39.0%-32.0%
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)
40.4 19.6% 48.32 55.57 37.55% 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34.2433.7638.9436.0435.7137.8039.5438.7937.62
營業利益率13.896.9012.569.507.229.468.669.265.23
折舊負擔比率3.324.772.851.421.581.601.091.060.89
稅前淨利率14.605.9912.8610.316.059.639.8810.485.92
股東權益報酬率20.677.0717.3112.147.6512.2814.9018.739.39
資產報酬率10.284.1211.608.135.549.5410.8613.446.93
本業收入比94.53116.6797.9892.31120.5998.1588.8989.8090.00
業外獲益比4.69-16.672.027.69-20.591.8512.9612.2410.00
無形資產佔淨值比0.090.000.140.140.000.000.000.000.00

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32.4134.3835.0633.7533.4329.9633.9835.9435.3339.4638.9938.9938.3139.2237.3832.7734.08
營業利益率11.3214.7016.5113.888.524.946.758.877.1211.238.7714.9614.8615.998.235.706.28
稅前淨利率13.6415.4116.7713.4511.51-2.284.6613.987.9110.608.7415.8115.8516.199.847.975.59
本業收入比83.8795.00100.00103.4572.22-200.00142.8661.9091.67104.76100.0093.9493.3396.7785.7175.00112.50
業外獲益比16.135.002.50-3.4527.78275.00-42.8638.108.33-4.76-0.006.066.670.0014.2933.33-12.50

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)6662697376952566
自由現金流量(百萬)58-2956451-188494132-5
稅後淨利(百萬)1083482543142424015


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)8253014-3311202926-3182926261110
自由現金流量(百萬)36273312-14-296-7-172624-51729242611-10
稅後淨利(百萬)253434241617189201325232710107

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)874608772633568561550472336
營業利益(百萬)1214297604153484418
稅後淨利(百萬)1083482543142424015
EPS(完全稀釋)3.551.132.991.981.231.672.070.001.05
營收成長率(%)43.75-21.2421.9611.441.252.0016.5340.48N/A
營業利益成長率(%)188.10-56.7061.6746.34-22.6410.429.09144.44N/A
稅後淨利成長率(%)217.65-58.5451.8574.19-26.190.005.00166.67N/A
EPS成長率(%)214.16-62.2151.0160.98-26.35-19.32N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)228261240216156156154151148194180210188191141155146
營業利益(百萬)2638403013810131122163128301299
稅後淨利(百萬)253434241617189201325232710107
EPS(完全稀釋)0.831.151.120.800.520.030.220.580.340.750.480.920.860.990.380.370.25
去年同期營收成長率(%)46.1567.3155.8443.055.41-19.59-14.44-28.10-21.281.5727.6635.4828.770.000.000.00-
去年同期營業利益成長率(%)100.00375.00300.00130.7718.18-63.64-37.50-58.06-60.71-26.6733.33244.44211.110.000.000.00-
去年同期稅後淨利成長率(%)56.253300.00385.7133.3377.78-95.00-46.15-28.00-60.87-25.9330.00150.00228.570.000.000.00-
去年同期EPS成長率(%)59.623733.33409.0937.9352.94-96.00-54.17-36.96-60.47-24.2426.32148.65244.000.000.000.00-
較上季營收成長率(%)-12.648.7511.1138.460.001.301.992.03-23.717.78-14.2911.70-1.5735.46-9.036.160.00
較上季營業利益成長率(%)-31.58-5.0033.33130.7762.50-20.00-23.0818.18-50.0037.50-48.3910.71-6.67150.0033.330.000.00
較上季稅後淨利成長率(%)-26.470.0041.6750.001500.00-85.71-61.11100.00-55.0053.85-48.008.70-14.81170.000.0042.860.00
較上季EPS成長率(%)-27.832.6840.0053.851633.33-86.36-62.0770.59-54.6756.25-47.836.98-13.13160.532.7048.000.00

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(%)
2022/4-4.094.1132.662019/12-6.48-11.2322.11
2022/327.8414.845.542019/112.375.3926.27
2022/1~2-34.2668.4168.42019/10-7.4413.8928.92
2021/1221.1676.8343.82019/921.2876.9930.87
2021/1114.4650.4340.312019/816.4216.0326.31
2021/10-1.2478.8539.162019/7-19.24-2.6427.77
2021/9-6.0559.135.532019/6-21.950.8932.94
2021/8-7.1753.0432.792019/510.6571.1241.12
2021/717.2657.9329.82019/45.2149.8733.96
2021/61.2220.7524.682019/331.1628.6328.75
2021/52.5774.4325.692019/1~2-23.8728.8328.82
2021/45.7544.9115.42018/1211.0450.3911.41
2021/361.0621.765.692018/1110.6335.957.92
2021/1~2-14.2-3.75-3.742018/1043.8348.865.17
2020/123.07-6.99-21.32018/9-20.48-20.651.32
2020/1136.07-15.61-22.552018/8-2.325.564.17
2020/10-12.15-36.51-23.272018/7-16.2910.043.98
2020/9-9.62-33.11-21.782018/632.3710.873.01
2020/8-4.21-10.23-20.212018/5-3.081.691.18
2020/7-10.339.1-21.52018/4-9.695.171.06
2020/646.22-1.73-25.312018/324.77-14.2-0.2
2020/5-14.78-47.55-29.612018/1~2-16.499.989.98
2020/4-11.13-31.89-24.142017/120.386.680.64
2020/315.7-19.35-21.22017/1121.142.980.13
2020/1~23.3-22.24-22.242017/10-23.33-8.13-0.13

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
31.018.072.222
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
40.07.0471.42

EPS較上季
2022Q1(元)2021Q4(元)比率
0.831.15-0.278

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.857.189.118.4910.4011.0810.5210.469.62
存貨周轉率3.373.304.133.773.663.333.023.143.10

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.792.082.072.021.692.092.322.151.942.141.822.372.252.662.052.152.34
存貨周轉率0.630.770.760.830.730.800.720.730.770.890.831.081.021.030.810.970.88

償債能力-近10年
202120202019201820172016201520142013
負債比0.500.540.330.350.340.190.260.290.29
金融負債(百萬)3574019912513115515
營收淨額(百萬)874608772633568561550472336
利息保障倍數29.4714.3745.3138.67206.571256.16579.54153.3057.46
長期銀行借款占稅後淨利比3.1410.741.152.204.030.020.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)874608772633568561550472336
推銷費用(百萬)555366504448564639
管理費用(百萬)685887697476776854
研發費(百萬)565153484335372515
推銷費用率(%)6.298.728.557.907.758.5610.189.7511.61
管理費用率(%)7.789.5411.2710.9013.0313.5514.0014.4116.07
研發費用率(%)6.418.396.877.587.576.246.735.304.46

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)228261240216156156154151148194180210188191141155146
推銷費用(百萬)1715151312121313151819151413111412
管理費用(百萬)1722171514131616142324192120161717
研發費(百萬)1415131414131312131513131212131211
推銷費用率(%)7.465.756.256.027.697.698.448.6110.149.2810.567.147.456.817.809.038.22
管理費用率(%)7.468.437.086.948.978.3310.3910.609.4611.8613.339.0511.1710.4711.3510.9711.64
研發費用率(%)6.145.755.426.488.978.338.447.958.787.737.226.196.386.289.227.747.53

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
6570-維田OXXOOXOXOO
5年3.01億66.4%49.9%0.0%49.83%77百萬17.36%

融資使用率
日期股價融資使用率
2022-05-19 -40.41.49%
2022-05-1840.651.40%
2022-05-1739.61.30%
2022-05-1639.651.48%
2022-05-1340.01.50%
2022-05-1239.251.50%
2022-05-1139.751.50%
2022-05-1040.31.56%
2022-05-0940.651.45%
2022-05-0641.21.49%
2022-05-0542.01.49%
2022-05-0441.051.49%
2022-05-0341.01.49%
2022-04-2940.751.49%
2022-04-2840.451.52%
2022-04-2740.51.52%
2022-04-2640.751.52%
2022-04-2540.61.52%
2022-04-2241.61.48%
2022-04-2141.81.49%
2022-04-2041.751.89%
2022-04-1942.21.90%
2022-04-1841.751.90%
2022-04-1541.851.90%
2022-04-1442.01.91%
2022-04-1342.31.87%
2022-04-1241.01.90%
2022-04-1141.91.90%
2022-04-0842.151.94%
2022-04-0742.21.94%
2022-04-0642.72.41%
2022-04-0142.62.41%
2022-03-3142.82.43%
2022-03-3042.952.42%
2022-03-2942.952.42%
2022-03-2842.952.43%
2022-03-2543.02.46%
2022-03-2443.02.59%
2022-03-2343.02.63%
2022-03-2243.12.70%
2022-03-2142.952.62%
2022-03-1842.852.61%
2022-03-1742.92.62%
2022-03-1642.52.53%
2022-03-1542.32.53%
2022-03-1442.72.62%
2022-03-1142.52.63%
2022-03-1042.02.38%
2022-03-0942.752.35%
2022-03-0842.852.19%
2022-03-0742.52.18%
2022-03-0443.12.21%
2022-03-0343.52.23%
2022-03-0243.652.17%
2022-03-0143.352.15%
2022-02-2543.02.35%
2022-02-2442.852.25%
2022-02-2344.252.33%
2022-02-2244.02.25%
2022-02-2144.32.22%
2022-02-1843.52.11%
2022-02-1743.852.02%
2022-02-1643.52.03%
2022-02-1542.51.58%
2022-02-1442.41.61%
2022-02-1143.551.62%
2022-02-1043.41.62%
2022-02-0944.81.50%
2022-02-0843.81.42%
2022-02-0742.71.37%
2022-01-2641.91.12%
2022-01-2541.61.17%
2022-01-2442.51.29%
2022-01-2142.81.34%
2022-01-2043.81.53%
2022-01-1943.71.58%
2022-01-1843.61.73%
2022-01-1742.851.72%
2022-01-1441.81.83%
2022-01-1343.752.18%
2022-01-1244.82.19%
2022-01-1145.72.63%
2022-01-1044.352.78%
2022-01-0743.62.81%
2022-01-0643.752.73%
2022-01-0543.52.38%
2022-01-0442.72.54%
2022-01-0341.92.46%
2021-12-3041.32.50%
2021-12-2941.52.43%
2021-12-2841.02.35%
2021-12-2741.52.39%
2021-12-2438.71.61%
2021-12-2338.61.56%
2021-12-2238.651.76%
2021-12-2138.61.76%
2021-12-2038.71.76%
2021-12-1738.551.91%
2021-12-1638.91.95%
2021-12-1539.252.03%
2021-12-1438.351.86%
2021-12-1338.51.98%
2021-12-1038.01.64%
2021-12-0937.91.54%
2021-12-0837.051.52%
2021-12-0736.951.50%
2021-12-0636.751.50%
2021-12-0337.21.60%
2021-12-0237.41.60%
2021-12-0137.451.57%
2021-11-3037.71.41%
2021-11-2936.91.30%
2021-11-2636.51.25%
2021-11-2536.851.28%
2021-11-2436.81.29%
2021-11-2336.91.33%
2021-11-2237.251.49%
2021-11-1937.051.49%
2021-11-1837.81.50%
2021-11-1738.11.78%
2021-11-1638.61.89%
2021-11-1537.751.58%
2021-11-1237.81.76%
2021-11-1136.551.98%
2021-11-1036.751.57%
2021-11-0935.851.66%
2021-11-0836.051.73%
2021-11-0535.51.70%
2021-11-0435.51.70%
2021-11-0335.51.72%
2021-11-0235.51.91%
2021-11-0134.71.13%
2021-10-2933.81.17%
2021-10-2832.71.25%
2021-10-2732.051.08%
2021-10-2631.651.08%
2021-10-2531.651.08%
2021-10-2231.651.18%
2021-10-2131.71.18%
2021-10-2031.851.22%
2021-10-1931.351.09%
2021-10-1831.051.09%
2021-10-1531.21.09%
2021-10-1430.951.12%
2021-10-1330.71.13%
2021-10-1231.21.32%
2021-10-0831.51.34%
2021-10-0731.451.36%
2021-10-0631.21.36%
2021-10-0531.61.36%
2021-10-0431.151.36%
2021-10-0131.451.36%
2021-09-3032.451.41%
2021-09-2932.01.45%
2021-09-2833.21.72%
2021-09-2732.951.70%
2021-09-2432.61.70%
2021-09-2332.651.78%
2021-09-2232.51.83%
2021-09-1734.152.23%
2021-09-1634.32.21%
2021-09-1533.72.30%
2021-09-1434.82.49%
2021-09-1335.52.46%
2021-09-1034.41.52%
2021-09-0934.451.68%
2021-09-0832.450.77%
2021-09-0731.950.78%
2021-09-0632.20.80%
2021-09-0331.850.74%
2021-09-0231.250.72%
2021-09-0131.250.72%
2021-08-3131.20.68%
2021-08-3031.150.64%
2021-08-2731.00.64%
2021-08-2630.950.64%
2021-08-2530.750.62%
2021-08-2430.70.62%
2021-08-2331.00.69%
2021-08-2031.10.74%
2021-08-1931.150.72%
2021-08-1832.051.17%
2021-08-1731.850.77%
2021-08-1632.20.74%
2021-08-1333.01.54%
2021-08-1232.951.52%
2021-08-1132.450.97%
2021-08-1032.80.85%
2021-08-0931.150.64%
2021-08-0631.40.64%
2021-08-0531.250.65%
2021-08-0431.750.76%
2021-08-0331.50.39%
2021-08-0231.450.36%
2021-07-3031.40.36%
2021-07-2931.60.36%
2021-07-2831.550.36%
2021-07-2731.550.36%
2021-07-2631.60.36%
2021-07-2331.550.23%
2021-07-2231.10.23%
2021-07-2131.050.25%
2021-07-2031.00.25%
2021-07-1931.50.25%
2021-07-1631.450.29%
2021-07-1531.450.29%
2021-07-1431.450.31%
2021-07-1331.20.35%
2021-07-1231.80.43%
2021-07-0931.70.44%
2021-07-0831.50.44%
2021-07-0731.150.44%
2021-07-0630.650.36%
2021-07-0530.50.39%
2021-07-0230.00.40%
2021-07-0129.90.40%
2021-06-3030.050.41%
2021-06-2929.80.41%
2021-06-2830.250.41%
2021-06-2530.00.43%
2021-06-2430.00.43%
2021-06-2330.01.13%
2021-06-2230.31.06%
2021-06-2130.71.05%
2021-06-1831.551.08%
2021-06-1731.80.66%
2021-06-1631.750.68%
2021-06-1532.40.85%
2021-06-1131.50.84%
2021-06-1030.350.27%
2021-06-0931.450.28%

維田熱門網頁

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。