6683 雍智科技


股價漲跌幅
202220212020
雍智科技-27.0%1.0%-8.0%
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)
231.5 12.87% 261.3 300.49 29.8% 43.08% 331.22

  • 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
2021202020192018201720162015
營業毛利率54.3657.3554.7552.5154.3359.9868.23
營業利益率36.4935.5131.7427.3025.2832.2143.17
折舊負擔比率2.832.933.522.471.810.900.48
稅前淨利率35.5533.6030.6628.3823.1432.1443.71
股東權益報酬率24.4322.8217.8615.9312.6125.1542.84
資產報酬率18.9117.6515.0113.8610.7920.3834.53
本業收入比102.66105.57103.5696.20109.38100.0098.90
業外獲益比-2.66-5.81-3.563.80-9.38-0.001.10
無形資產佔淨值比0.701.070.860.970.000.000.00

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49.3052.2652.4954.2058.8158.2455.4657.4458.6358.3956.4952.4550.9249.0850.9857.0752.95
營業利益率32.1733.4735.0638.2339.3732.0938.5337.4333.8131.3335.6627.9731.1723.5724.8827.8132.72
稅前淨利率38.7033.0335.0634.8839.4529.6135.9934.6634.5724.5936.0229.6831.7924.6525.1833.1030.56
本業收入比83.10101.65100.00109.85100.00107.84107.32107.8497.65126.9298.8194.6498.3695.00100.0084.62107.84
業外獲益比16.90-1.65-0.00-9.850.00-8.82-7.32-7.842.35-26.921.195.361.645.000.0015.38-7.84

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)
2021202020192018201720162015
營運現金流量(百萬)348288214136100153219
自由現金流量(百萬)525476556-21-12189
稅後淨利(百萬)420334207146102169218


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)131933273151193-43862891561497932024
自由現金流量(百萬)137217259248183-3432-134-39060447126-19-24
稅後淨利(百萬)113103102105110889979684967424935323842

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)
2021202020192018201720162015
營收(百萬)14821229824648554668625
營業利益(百萬)541436262177140215270
稅後淨利(百萬)420334207146102169218
EPS(完全稀釋)15.3812.257.805.844.217.460.00
營收成長率(%)20.5949.1527.1616.97-17.076.88N/A
營業利益成長率(%)24.0866.4148.0226.43-34.88-20.37N/A
稅後淨利成長率(%)25.7561.3541.7843.14-39.64-22.48N/A
EPS成長率(%)25.5557.0533.5638.72-43.57N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)368368386378350344343295247211232189193162159159168
營業利益(百萬)118123135145138110132110836683536038404455
稅後淨利(百萬)113103102105110889979684967424935323842
EPS(完全稀釋)4.173.813.753.884.063.263.642.922.521.852.471.591.991.401.311.531.70
去年同期營收成長率(%)5.146.9812.5428.1441.7063.0347.8456.0827.9830.2545.9118.8714.880.000.000.00-
去年同期營業利益成長率(%)-14.4911.822.2731.8266.2766.6759.04107.5538.3373.68107.5020.459.090.000.000.00-
去年同期稅後淨利成長率(%)2.7317.053.0332.9161.7679.5947.7688.1038.7840.00109.3810.5316.670.000.000.00-
去年同期EPS成長率(%)2.7116.873.0232.8861.1176.2247.3783.6526.6332.1488.553.9217.060.000.000.00-
較上季營收成長率(%)0.00-4.662.128.001.740.2916.2719.4317.06-9.0522.75-2.0719.141.890.00-5.360.00
較上季營業利益成長率(%)-4.07-8.89-6.905.0725.45-16.6720.0032.5325.76-20.4856.60-11.6757.89-5.00-9.09-20.000.00
較上季稅後淨利成長率(%)9.710.98-2.86-4.5525.00-11.1125.3216.1838.78-26.8759.52-14.2940.009.38-15.79-9.520.00
較上季EPS成長率(%)9.451.60-3.35-4.4324.54-10.4424.6615.8736.22-25.1055.35-20.1042.146.87-14.38-10.000.00

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(%)
2022/4-5.90.923.862020/45.9765.9736.89
2022/316.950.04.942020/319.3546.9328.07
2022/1~24.518.138.132020/1~2-2.0419.0519.04
2021/127.6630.1720.592019/12-3.6648.3327.24
2021/115.321.3619.742019/110.9935.1225.62
2021/10-7.87-19.819.582019/10-5.8412.6324.71
2021/9-10.481.1125.992019/92.4954.6926.27
2021/816.1318.2730.042019/8-13.0745.7623.12
2021/7-12.4519.7132.212019/726.4738.5620.18
2021/622.3145.8934.532019/64.366.0216.77
2021/5-12.298.6432.132019/58.9935.3419.32
2021/4-6.7632.0939.212019/4-6.1820.1915.84
2021/322.5950.1442.012019/3-6.952.2114.58
2021/1~211.4837.2137.22019/1~25.86021.63
2020/120.3746.2249.042018/12-12.24117.7916.88
2020/11-30.4240.3349.32018/11-15.8126.1612.85
2020/1016.15103.7150.232018/1029.3215.5211.72
2020/94.7165.1344.082018/9-3.42-12.5211.25
2020/817.5461.6441.152018/8-17.367.1114.7
2020/76.6819.5337.932018/7-3.2220.9415.76
2020/6-8.9141.7141.992018/633.222.0114.85
2020/56.6262.3642.052018/5-3.255.7418.39

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
142.0138.02.8985
2021Q4(百萬)2020Q4(百萬)YoY(%)
121.0102.018.627
2021Q3(百萬)2020Q3(百萬)YoY(%)
135.0123.09.7560

EPS較上季
2022Q1(元)2021Q4(元)比率
4.173.810.0944

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015
應收帳款周轉率6.906.285.885.504.736.147.34
存貨周轉率1.161.191.662.312.532.712.74

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q4
應收帳款周轉率2.191.792.082.491.731.461.882.201.781.371.591.391.391.09
存貨周轉率0.320.300.290.280.240.250.280.280.300.340.490.510.590.55

償債能力-近10年
20212020201920182017201620152014
負債比0.190.270.170.140.110.180.210.18
金融負債(百萬)00000000
營收淨額(百萬)148212298246485546686250
利息保障倍數2621.523152.192107.190.000.000.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015
營收淨額(百萬)14821229824648554668625
推銷費用(百萬)37332219191610
管理費用(百萬)52534941272631
研發費(百萬)183175123104115144115
推銷費用率(%)2.502.692.672.933.432.401.60
管理費用率(%)3.514.315.956.334.873.894.96
研發費用率(%)12.3514.2414.9316.0520.7621.5618.40

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)368368386378350344343295247211232189193162159159168
推銷費用(百萬)9107119988866555555
管理費用(百萬)12151212131512141213111212131099
研發費(百萬)4346494247613740363831292527253021
推銷費用率(%)2.452.721.812.912.572.622.332.713.242.842.592.652.593.093.143.142.98
管理費用率(%)3.264.083.113.173.714.363.504.754.866.164.746.356.228.026.295.665.36
研發費用率(%)11.6812.5012.6911.1113.4317.7310.7913.5614.5718.0113.3615.3412.9516.6715.7218.8712.50

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
6683-雍智科技OXOOOOOXXO
3年2.71億39.04%17.71%0.0%415.50%329百萬23.6%


雍智科技熱門網頁

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。