6698 旭暉應材


股價漲跌幅
202220212020
旭暉應材-38.0%21.0%-36.0%
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)
36.25 N/A N/A N/A N/A 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
  • 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
2021202020192018201720162015
營業毛利率33.4631.4044.6438.1332.1629.3540.27
營業利益率7.446.8327.8219.7812.9211.1917.51
折舊負擔比率10.5111.437.495.665.8310.009.44
稅前淨利率11.429.3227.9823.848.959.8521.22
股東權益報酬率4.391.7518.8117.145.193.260.00
資產報酬率3.231.5815.3414.394.713.080.00
本業收入比65.3172.4199.5882.89143.24110.5384.21
業外獲益比34.6925.860.4217.11-43.24-15.7918.42
無形資產佔淨值比2.833.530.170.270.000.000.00

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28.0936.9233.4232.6728.5246.3634.0819.2114.6341.1748.8546.6740.9933.7541.9640.6935.60
營業利益率4.1813.254.545.572.9128.7115.31-18.36-18.0921.1631.2830.8826.6012.7421.9626.7117.24
稅前淨利率5.4514.249.306.3914.6036.1214.76-17.48-17.9318.4931.3933.4726.4824.0923.5332.7412.67
本業收入比73.3392.8650.0091.6720.0078.67103.85100.00100.00114.7198.5392.68100.0051.2292.5081.82135.29
業外獲益比20.007.1450.0016.6780.0020.00-3.85-5.56-0.00-14.710.007.32-0.0046.347.5018.18-35.29

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)967725090292458
自由現金流量(百萬)-310-2082-62-3-6751
稅後淨利(百萬)265208127311835


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)2511-1414475-20-9301096530457124-128
自由現金流量(百萬)-5-108-37-53-112-1315-70-1415123-67-614-27-491
稅後淨利(百萬)4174-1318267-15-142274634839323917

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)856621854636412190180
營業利益(百萬)6442238126532132
稅後淨利(百萬)265208127311835
EPS(完全稀釋)0.390.073.392.240.620.370.00
營收成長率(%)37.84-27.2834.2854.37116.845.56N/A
營業利益成長率(%)52.38-82.3588.89137.74152.38-34.38N/A
稅後淨利成長率(%)420.00-97.6063.78309.6872.22-48.57N/A
EPS成長率(%)457.14-97.9451.34261.2967.57N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)268295193194174207174101139186215246207168168167132
營業利益(百萬)113991155927-18-253967765521374523
稅後淨利(百萬)4174-1318267-15-142274634839323917
EPS(完全稀釋)0.070.260.06-0.190.270.400.11-0.22-0.210.361.221.050.800.690.530.650.34
去年同期營收成長率(%)54.0242.5110.9292.0825.1811.29-19.07-58.94-32.8510.7127.9847.3156.820.000.000.00-
兩季平均(YOY)營收成長率(%)48.2726.7151.5058.6318.23-3.89-39.00-45.89-11.0719.3437.6552.0628.410.000.00--
去年同期EPS成長率(%)-74.07-35.00-45.4513.64228.5711.11-90.98-120.95-126.25-47.83130.1961.54135.290.000.000.00-
兩季平均(YOY)EPS成長率(%)-54.53-40.23-15.91121.10119.84-39.94-105.97-123.60-87.0441.1895.8698.4167.640.000.00--
較上季營收成長率(%)-9.1552.85-0.5211.49-15.9418.9772.28-27.34-25.27-13.49-12.6018.8423.210.000.6026.520.00
較上季EPS成長率(%)-73.08333.33131.58-170.37-32.50263.64150.00-4.76-158.33-70.4916.1931.2515.9430.19-18.4691.180.00

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(%)
2022/4-13.4955.4954.292020/623.06-57.33-47.0
2022/328.9572.4953.872020/5-24.75-70.14-44.74
2022/1~214.2343.2543.242020/4-19.67-45.81-36.03
2021/1216.1732.3337.932020/3-22.19-40.68-32.75
2021/1122.4659.6538.842020/1~286.49-27.87-27.87
2021/1042.3739.3536.112019/12-42.32-15.4834.31
2021/9-6.34-12.5235.662019/119.5127.2838.66
2021/8-19.43-6.1644.622019/1030.2217.1339.93
2021/73.9268.6656.152019/9-44.058.9342.77
2021/618.27108.0653.822019/835.553.8846.66
2021/50.6116.4844.622019/7-15.116.9745.43
2021/4-4.0361.9133.122019/6-13.8846.8251.05
2021/328.8335.5225.352019/536.5534.252.02
2021/1~2-20.420.220.22019/4-12.0769.0359.26
2020/1240.15101.28-27.342019/3114.4852.4656.24
2020/116.89-17.16-34.182019/1~2-59.71058.66
2020/10-10.62-15.12-35.912018/12-13.1353.854.49
2020/90.4523.66-38.042018/110.7830.3854.55
2020/844.81-31.13-43.32018/1021.1110.7857.82
2020/728.2-35.56-45.492018/9-20.9667.03120.2

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
15.025.0-40.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
42.075.0-44.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
18.026.0-30.76

EPS較上季
2022Q1(元)2021Q4(元)比率
0.070.26-0.730

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016
應收帳款周轉率3.643.063.833.875.365.69
存貨周轉率3.764.619.6810.6515.4112.20

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率0.911.251.121.081.001.171.060.610.650.690.700.870.920.770.750.931.01
存貨周轉率1.101.120.830.910.900.841.241.422.272.462.733.332.741.991.852.532.92

償債能力-近10年
2021202020192018201720162015
負債比0.360.260.190.190.120.050.06
金融負債(百萬)630357105802000
營收淨額(百萬)856621854636412190180
利息保障倍數16.3310.7277.34189.080.000.000.00
長期銀行借款占稅後淨利比10.0049.800.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015
營收淨額(百萬)856621854636412190180
推銷費用(百萬)422124232089
管理費用(百萬)119949673492225
研發費(百萬)70332217957
推銷費用率(%)4.913.382.813.624.854.215.00
管理費用率(%)13.9015.1411.2411.4811.8911.5813.89
研發費用率(%)8.185.312.582.672.182.633.89

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)268295193194174207174101139186215246207168168167132
推銷費用(百萬)13151099665457756665
管理費用(百萬)3634282927322418192625242023201613
研發費(百萬)15211816171684465656543
推銷費用率(%)4.855.085.184.645.172.903.454.952.882.693.262.852.423.573.573.593.79
管理費用率(%)13.4311.5314.5114.9515.5215.4613.7917.8213.6713.9811.639.769.6613.6911.909.589.85
研發費用率(%)5.607.129.338.259.777.734.603.962.883.232.332.442.423.572.982.402.27

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
6698-旭暉應材OXXOOOOXOX
3年6.64億89.46%37.64%0.0%82.68%76百萬2.68%

融資使用率
日期股價融資使用率
2022-05-24 -36.2510.88%
2022-05-2337.3510.84%
2022-05-2037.4510.83%
2022-05-1937.410.82%
2022-05-1837.210.86%
2022-05-1736.810.94%
2022-05-1636.0510.94%
2022-05-1336.1510.98%
2022-05-1236.011.03%
2022-05-1136.7511.16%
2022-05-1036.8511.17%
2022-05-0936.511.21%
2022-05-0637.7511.30%
2022-05-0538.8511.29%
2022-05-0438.1511.26%
2022-05-0337.511.18%
2022-04-2937.0511.19%
2022-04-2836.7511.27%
2022-04-2736.3511.35%
2022-04-2638.0512.16%
2022-04-2538.2512.26%
2022-04-2240.0512.55%
2022-04-2140.512.54%
2022-04-2039.812.54%
2022-04-1939.612.57%
2022-04-1839.112.65%
2022-04-1539.312.94%
2022-04-1440.913.28%
2022-04-1341.313.32%
2022-04-1241.113.38%
2022-04-1143.413.24%
2022-04-0845.813.20%
2022-04-0743.5513.14%
2022-04-0643.8513.03%
2022-04-0143.6513.27%
2022-03-3144.513.23%
2022-03-3045.113.15%
2022-03-2944.013.17%
2022-03-2844.513.18%
2022-03-2544.613.28%
2022-03-2445.1513.56%
2022-03-2345.713.76%
2022-03-2245.4513.70%
2022-03-2145.213.67%
2022-03-1845.1513.58%
2022-03-1744.713.63%
2022-03-1643.113.33%
2022-03-1543.0513.21%
2022-03-1444.613.26%
2022-03-1144.613.30%
2022-03-1045.013.24%
2022-03-0943.6513.01%
2022-03-0843.012.94%
2022-03-0744.013.60%
2022-03-0447.014.20%
2022-03-0347.814.24%
2022-03-0247.5514.04%
2022-03-0147.313.89%
2022-02-2545.614.19%
2022-02-2445.8514.20%
2022-02-2348.6514.57%
2022-02-2247.514.50%
2022-02-2149.514.39%
2022-02-1848.214.77%
2022-02-1747.514.96%
2022-02-1648.214.91%
2022-02-1547.815.37%
2022-02-1448.915.18%
2022-02-1148.015.39%
2022-02-1047.6515.47%
2022-02-0949.515.96%
2022-02-0846.3515.39%
2022-02-0745.515.68%
2022-01-2645.115.53%
2022-01-2545.115.74%
2022-01-2444.6515.47%
2022-01-2145.1516.31%
2022-01-2047.316.95%
2022-01-1947.316.67%
2022-01-1847.016.82%
2022-01-1747.617.09%
2022-01-1446.416.74%
2022-01-1347.417.28%
2022-01-1247.317.20%
2022-01-1150.617.52%
2022-01-1053.517.16%
2022-01-0751.316.96%
2022-01-0654.317.24%
2022-01-0554.016.74%
2022-01-0459.419.35%
2022-01-0358.419.99%
2021-12-3058.820.51%
2021-12-2958.923.42%
2021-12-2853.617.69%
2021-12-2754.218.66%
2021-12-2449.313.71%
2021-12-2351.014.31%
2021-12-2253.414.51%
2021-12-2154.015.10%
2021-12-2052.814.92%
2021-12-1756.615.67%
2021-12-1656.617.33%
2021-12-1551.515.67%
2021-12-1446.914.18%
2021-12-1348.4512.73%
2021-12-1044.0511.00%
2021-12-0940.059.33%
2021-12-0840.059.18%
2021-12-0739.059.42%
2021-12-0638.89.36%
2021-12-0338.959.38%
2021-12-0238.859.38%
2021-12-0139.059.38%
2021-11-3039.359.40%
2021-11-2939.059.39%
2021-11-2639.359.42%
2021-11-2539.759.54%
2021-11-2439.959.56%
2021-11-2339.89.56%
2021-11-2240.69.56%
2021-11-1939.59.50%
2021-11-1840.09.50%
2021-11-1740.99.45%
2021-11-1640.99.33%
2021-11-1541.49.39%
2021-11-1241.09.36%
2021-11-1140.59.31%
2021-11-1040.89.27%
2021-11-0940.69.30%
2021-11-0840.459.39%
2021-11-0539.69.34%
2021-11-0439.059.31%
2021-11-0338.89.27%
2021-11-0239.19.27%
2021-11-0139.759.29%
2021-10-2938.29.15%
2021-10-2838.29.21%
2021-10-2738.159.21%
2021-10-2637.859.28%
2021-10-2537.89.27%
2021-10-2237.89.25%
2021-10-2137.39.19%
2021-10-2036.459.19%
2021-10-1936.659.21%
2021-10-1835.859.34%
2021-10-1535.959.31%
2021-10-1434.359.41%
2021-10-1334.19.41%
2021-10-1234.29.52%
2021-10-0835.59.60%
2021-10-0735.39.84%
2021-10-0635.7510.56%
2021-10-0535.5510.56%
2021-10-0435.210.59%
2021-10-0136.610.79%
2021-09-3037.510.96%
2021-09-2937.6510.95%
2021-09-2838.310.94%
2021-09-2738.2510.95%
2021-09-2438.6510.95%
2021-09-2338.610.95%
2021-09-2237.810.95%
2021-09-1738.610.95%
2021-09-1638.0510.97%
2021-09-1538.1510.98%
2021-09-1438.4511.02%
2021-09-1338.311.02%
2021-09-1038.811.08%
2021-09-0939.411.15%
2021-09-0838.511.24%
2021-09-0739.111.60%
2021-09-0639.611.73%
2021-09-0339.6511.72%
2021-09-0239.611.73%
2021-09-0140.311.74%
2021-08-3140.111.89%
2021-08-3040.111.92%
2021-08-2740.111.91%
2021-08-2640.311.91%
2021-08-2540.411.89%
2021-08-2439.6512.01%
2021-08-2339.612.10%
2021-08-2039.312.15%
2021-08-1939.612.16%
2021-08-1840.412.16%
2021-08-1739.512.30%
2021-08-1640.2512.62%
2021-08-1340.9512.63%
2021-08-1241.112.68%
2021-08-1141.0512.68%
2021-08-1042.112.86%
2021-08-0943.213.36%
2021-08-0645.213.42%
2021-08-0547.013.53%
2021-08-0448.2513.21%
2021-08-0345.4512.39%
2021-08-0245.4512.40%
2021-07-3044.9512.36%
2021-07-2945.112.50%
2021-07-2845.112.48%
2021-07-2746.612.63%
2021-07-2647.6512.35%
2021-07-2348.5512.30%
2021-07-2248.812.39%
2021-07-2149.012.38%
2021-07-2046.0511.86%
2021-07-1948.5512.48%
2021-07-1644.1510.47%
2021-07-1541.810.30%
2021-07-1441.5510.28%
2021-07-1341.3510.30%
2021-07-1241.810.31%
2021-07-0940.510.27%
2021-07-0840.1510.21%
2021-07-0740.510.25%
2021-07-0641.010.19%
2021-07-0542.0510.12%
2021-07-0241.5510.20%
2021-07-0141.5510.27%
2021-06-3042.210.27%
2021-06-2941.910.03%
2021-06-2841.09.97%
2021-06-2540.659.91%
2021-06-2440.959.95%
2021-06-2340.010.06%
2021-06-2239.5510.06%
2021-06-2139.5510.00%
2021-06-1840.69.94%
2021-06-1740.79.95%
2021-06-1639.69.79%
2021-06-1540.29.80%
2021-06-1140.59.80%
2021-06-1040.59.78%
2021-06-0940.459.77%
2021-06-0840.259.76%
2021-06-0740.29.77%
2021-06-0441.09.72%
2021-06-0341.59.82%
2021-06-0241.49.96%
2021-06-0142.510.00%

旭暉應材熱門網頁

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。