6643 M31


股價漲跌幅
202220212020
M31-26.0%16.0%2.0%
0050-14.14%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)
288.5 -38.33% 177.92 204.61 -29.08% 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100.00100.00100.00100.00100.00100.00100.00100.00100.00
營業利益率30.9242.6342.5640.0638.6935.147.301.0210.67
折舊負擔比率3.663.984.032.883.633.796.476.280.00
稅前淨利率29.0138.3841.6543.0734.1134.9110.095.9411.64
股東權益報酬率16.3421.8428.2242.2435.2142.3210.938.4411.01
資產報酬率13.7619.2124.1532.1625.7230.238.257.240.00
本業收入比106.46111.17102.2193.01113.43100.5771.4316.6790.00
業外獲益比-6.46-11.17-2.216.99-13.43-0.5728.5783.3310.00
無形資產佔淨值比0.410.460.120.520.000.000.000.000.00

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100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
營業利益率9.6339.4317.5929.0232.0951.9041.7341.8430.3548.3949.9835.1030.2448.9749.3317.4331.79
稅前淨利率19.2938.9517.5621.9530.9745.4435.0935.0135.5340.8250.2938.2332.8250.7951.0436.2222.11
本業收入比50.00101.41100.00131.91103.03114.49118.95120.5585.71118.8199.2692.7591.0796.8896.6147.17140.00
業外獲益比50.00-1.41-0.00-31.91-3.03-14.49-18.95-19.1814.29-18.810.748.707.143.913.3950.94-43.33

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)22538636025916820540960
自由現金流量(百萬)-89241-98138-3017516700
稅後淨利(百萬)253322309280186150241720


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)1361331535421595815810136132341-24864131630
自由現金流量(百萬)385514676-366106397520192360-440-20996354-137-175
稅後淨利(百萬)401223342561168264599111754471081014327

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)1012981869764634501278207172
營業利益(百萬)31341837030624517620218
稅後淨利(百萬)253322309280186150241720
EPS(完全稀釋)8.1110.349.899.776.506.261.040.000.86
營收成長率(%)3.1612.8913.7420.5026.5580.2234.3020.35N/A
營業利益成長率(%)-25.1212.9720.9224.9039.20780.00900.00-88.89N/A
稅後淨利成長率(%)-21.434.2110.3650.5424.00525.0041.18-15.00N/A
EPS成長率(%)-21.574.551.2350.313.83501.92N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)248364220214213305271209196248270181170253232146134
營業利益(百萬)24144396268158113886012013564511241142542
稅後淨利(百萬)401223342561168264599111754471081014327
EPS(完全稀釋)1.283.911.061.361.793.742.632.071.902.913.721.731.543.783.541.510.95
去年同期營收成長率(%)16.4319.34-18.822.398.6722.980.3715.4715.29-1.9816.3823.9726.870.000.000.00-
去年同期營業利益成長率(%)-64.71-8.86-65.49-29.5513.3331.67-16.3037.5017.65-3.2318.42156.0021.430.000.000.00-
去年同期稅後淨利成長率(%)-28.575.17-59.76-34.38-5.0827.47-29.9118.5225.53-15.7415.8425.5874.070.000.000.00-
去年同期EPS成長率(%)-28.494.55-59.70-34.30-5.7928.52-29.3019.6523.38-23.025.0814.5762.110.000.000.00-
較上季營收成長率(%)-31.8765.452.800.47-30.1612.5529.676.63-20.97-8.1549.176.47-32.819.0558.908.960.00
較上季營業利益成長率(%)-83.33269.23-37.10-8.82-56.9639.8228.4146.67-50.00-11.11110.9425.49-58.878.77356.00-40.480.00
較上季稅後淨利成長率(%)-67.21269.70-21.43-25.00-51.7241.4628.128.47-35.16-22.22116.6714.89-56.486.93134.8859.260.00
較上季EPS成長率(%)-67.26268.87-22.06-24.02-52.1442.2127.058.95-34.71-21.77115.0312.34-59.266.78134.4458.950.00

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(%)
2022/410.7334.720.812019/1225.414.6413.82
2022/35.0112.0316.222019/1130.346.4215.17
2022/1~20.9918.5718.562019/10-22.69-18.0716.33
2021/1233.9119.283.142019/9-11.6413.0221.51
2021/1112.0919.30.752019/8-3.4514.9322.91
2021/1053.1220.19-1.542019/768.9620.8624.7
2021/9-21.2-15.33-4.232019/6-17.7713.8225.78
2021/816.73-13.19-2.82019/523.8834.028.37
2021/7-8.59-26.51-0.812019/4-19.2425.0526.75
2021/618.5713.575.332019/349.4159.6527.32
2021/5-6.39-18.193.652019/1~2-16.711.9311.93
2021/4-7.8916.810.512018/1227.54-6.820.52
2021/312.58.828.582018/110.3418.1325.99
2021/1~2-1.438.458.452018/106.6592.6127.11
2020/1233.9322.712.882018/9-10.15-20.6820.91
2020/1112.9314.8911.552018/81.5231.6332.33
2020/107.8632.6111.152018/759.1233.632.49
2020/9-19.21-4.958.972018/6-3.19-51.1932.18
2020/8-1.183.9411.082018/515.6295.09109.9
2020/741.281.5512.552018/43.09204.27114.61
2020/6-14.5921.4515.552018/3-4.65108.3795.46
2020/533.6616.9414.422018/1~2-0.28089.86
2020/4-14.188.3913.642017/1261.6626.2426.42
2020/315.612.015.362017/1163.61.5926.46
2020/1~2-7.1624.4424.432017/10-56.08287.9230.99

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
48.066.0-27.27
2021Q4(百萬)2020Q4(百萬)YoY(%)
142.0138.02.8985
2021Q3(百萬)2020Q3(百萬)YoY(%)
39.095.0-58.94

EPS較上季
2022Q1(元)2021Q4(元)比率
1.283.91-0.672

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015
應收帳款周轉率3.534.524.253.663.723.843.69
存貨周轉率0.000.000.000.000.000.000.00

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
202120202019201820172016201520142013
負債比0.180.140.100.220.270.280.310.160.12
金融負債(百萬)890040600000
營收淨額(百萬)1012981869764634501278207172
利息保障倍數153.422853.111059.43203.621030.050.000.000.000.00
長期銀行借款占稅後淨利比0.330.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)1012981869764634501278207172
推銷費用(百萬)54514848393926160
管理費用(百萬)100899777646054520
研發費(百萬)5424213653212852251781380
推銷費用率(%)5.345.205.526.286.157.789.357.730.00
管理費用率(%)9.889.0711.1610.0810.0911.9819.4225.120.00
研發費用率(%)53.5642.9242.0042.0244.9544.9164.0366.670.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)248364220214213305271209196248270181170253232146134
推銷費用(百萬)1914121216111312161011111713111113
管理費用(百萬)2727272522231823242229212422191917
研發費(百萬)178180141115106111126909310296887888848762
推銷費用率(%)7.663.855.455.617.513.614.805.748.164.034.076.0810.005.144.747.539.70
管理費用率(%)10.897.4212.2711.6810.337.546.6411.0012.248.8710.7411.6014.128.708.1913.0112.69
研發費用率(%)71.7749.4564.0953.7449.7736.3946.4943.0647.4541.1335.5648.6245.8834.7836.2159.5946.27

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
6643-M31OXXOXOOXOX
3年3.16億87.07%19.42%43.96%95.25%319百萬9.92%

融資使用率
日期股價融資使用率
2022-05-18 -288.517.26%
2022-05-17286.517.24%
2022-05-16280.017.20%
2022-05-13278.517.16%
2022-05-12274.017.18%
2022-05-11278.017.18%
2022-05-10269.017.07%
2022-05-09261.017.20%
2022-05-06280.517.21%
2022-05-05291.017.23%
2022-05-04280.017.35%
2022-05-03276.517.33%
2022-04-29271.017.40%
2022-04-28268.017.47%
2022-04-27263.017.66%
2022-04-26266.018.28%
2022-04-25266.518.50%
2022-04-22295.021.02%
2022-04-21306.521.48%
2022-04-20310.021.49%
2022-04-19303.521.49%
2022-04-18302.021.50%
2022-04-15305.021.69%
2022-04-14309.521.78%
2022-04-13309.021.76%
2022-04-12307.021.59%
2022-04-11312.021.81%
2022-04-08329.022.05%
2022-04-07329.022.10%
2022-04-06340.022.02%
2022-04-01341.522.05%
2022-03-31340.022.06%
2022-03-30346.522.01%
2022-03-29342.022.52%
2022-03-28335.022.57%
2022-03-25337.022.52%
2022-03-24337.022.43%
2022-03-23337.522.49%
2022-03-22333.522.48%
2022-03-21328.022.52%
2022-03-18329.022.58%
2022-03-17331.022.64%
2022-03-16319.022.49%
2022-03-15313.522.66%
2022-03-14323.522.82%
2022-03-11325.023.01%
2022-03-10337.523.17%
2022-03-09331.023.07%
2022-03-08328.523.16%
2022-03-07336.023.76%
2022-03-04350.523.90%
2022-03-03359.023.93%
2022-03-02360.024.00%
2022-03-01361.024.02%
2022-02-25351.524.26%
2022-02-24342.024.44%
2022-02-23350.024.76%
2022-02-22350.025.05%
2022-02-21363.025.25%
2022-02-18358.025.39%
2022-02-17361.025.50%
2022-02-16365.025.38%
2022-02-15358.025.57%
2022-02-14361.025.59%
2022-02-11376.525.59%
2022-02-10376.025.62%
2022-02-09360.025.79%
2022-02-08358.025.95%
2022-02-07339.025.14%
2022-01-26345.025.11%
2022-01-25344.025.35%
2022-01-24356.025.49%
2022-01-21357.025.90%
2022-01-20363.526.01%
2022-01-19367.026.15%
2022-01-18374.026.28%
2022-01-17368.026.60%
2022-01-14360.026.83%
2022-01-13372.527.46%
2022-01-12374.527.69%
2022-01-11374.527.92%
2022-01-10379.528.14%
2022-01-07382.028.35%
2022-01-06380.528.15%
2022-01-05379.028.39%
2022-01-04383.528.44%
2022-01-03388.528.17%
2021-12-30397.528.14%
2021-12-29392.028.20%
2021-12-28392.528.15%
2021-12-27393.028.21%
2021-12-24387.528.19%
2021-12-23395.028.02%
2021-12-22391.528.12%
2021-12-21391.528.43%
2021-12-20381.527.95%
2021-12-17386.528.15%
2021-12-16391.528.25%
2021-12-15385.027.97%
2021-12-14374.028.10%
2021-12-13385.028.87%
2021-12-10387.028.96%
2021-12-09388.028.92%
2021-12-08391.029.21%
2021-12-07393.029.55%
2021-12-06403.029.87%
2021-12-03397.529.92%
2021-12-02391.029.91%
2021-12-01397.029.91%
2021-11-30391.029.67%
2021-11-29390.529.87%
2021-11-26384.029.38%
2021-11-25392.029.81%
2021-11-24415.533.24%
2021-11-23432.033.88%
2021-11-22458.534.03%
2021-11-19454.033.84%
2021-11-18452.533.08%
2021-11-17411.528.84%
2021-11-16409.028.54%
2021-11-15410.029.69%
2021-11-12416.029.11%
2021-11-11394.528.54%
2021-11-10391.028.76%
2021-11-09391.028.62%
2021-11-08383.528.60%
2021-11-05389.529.08%
2021-11-04379.027.83%
2021-11-03376.527.74%
2021-11-02389.527.30%
2021-11-01403.528.58%
2021-10-29397.029.11%
2021-10-28405.528.95%
2021-10-27400.527.01%
2021-10-26384.026.62%
2021-10-25392.027.78%
2021-10-22393.027.27%
2021-10-21374.026.99%
2021-10-20360.025.94%
2021-10-19365.525.21%
2021-10-18357.025.46%
2021-10-15363.025.38%
2021-10-14356.524.95%
2021-10-13355.524.89%
2021-10-12377.025.87%
2021-10-08385.025.85%
2021-10-07396.526.98%
2021-10-06373.026.76%
2021-10-05374.026.56%
2021-10-04366.526.62%
2021-10-01374.526.76%
2021-09-30390.027.14%
2021-09-29367.026.82%
2021-09-28388.028.23%
2021-09-27389.528.74%
2021-09-24396.528.11%
2021-09-23402.527.56%
2021-09-22389.027.58%
2021-09-17406.030.05%
2021-09-16399.030.69%
2021-09-15408.531.83%
2021-09-14410.531.95%
2021-09-13400.529.89%
2021-09-10408.529.90%
2021-09-09400.030.14%
2021-09-08374.029.74%
2021-09-07395.531.87%
2021-09-06400.534.18%
2021-09-03364.524.32%
2021-09-02369.526.39%
2021-09-01345.523.92%
2021-08-31335.023.80%
2021-08-30337.524.68%
2021-08-27333.524.29%
2021-08-26342.025.41%
2021-08-25334.022.29%
2021-08-24319.522.75%
2021-08-23320.522.95%
2021-08-20309.023.07%
2021-08-19306.523.55%
2021-08-18326.023.68%
2021-08-17318.024.64%
2021-08-16330.025.11%
2021-08-13327.025.65%
2021-08-12336.025.98%
2021-08-11329.026.89%
2021-08-10341.526.85%
2021-08-09338.527.24%
2021-08-06369.527.87%
2021-08-05392.028.73%
2021-08-04395.528.59%
2021-08-03400.528.42%
2021-08-02399.028.66%
2021-07-30393.528.56%
2021-07-29405.028.19%
2021-07-28399.029.11%
2021-07-27443.029.91%
2021-07-26403.028.43%
2021-07-23395.528.76%
2021-07-22406.028.87%
2021-07-21391.028.96%
2021-07-20390.029.57%
2021-07-19403.030.60%
2021-07-16405.530.90%
2021-07-15410.030.95%
2021-07-14401.030.26%
2021-07-13402.530.62%
2021-07-12417.030.11%
2021-07-09398.030.92%
2021-07-08408.531.69%
2021-07-07411.031.59%
2021-07-06400.030.12%
2021-07-05414.530.80%
2021-07-02422.033.30%
2021-07-01384.030.16%
2021-06-30397.031.26%
2021-06-29398.031.06%
2021-06-28407.531.47%
2021-06-25412.031.80%
2021-06-24415.531.52%
2021-06-23421.531.18%
2021-06-22412.030.23%
2021-06-21405.530.31%
2021-06-18418.032.53%
2021-06-17420.033.52%
2021-06-16409.030.96%
2021-06-15425.031.83%
2021-06-11396.531.55%
2021-06-10360.531.00%
2021-06-09328.029.84%
2021-06-08327.031.68%
2021-06-07325.031.54%
2021-06-04346.033.13%
2021-06-03362.033.02%
2021-06-02370.030.26%
2021-06-01336.525.12%
2021-05-31343.025.18%
2021-05-28337.525.07%
2021-05-27339.524.75%
2021-05-26341.024.72%

M31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。