ad

3567 逸昌科技

本益成長比: N/A  總報酬本益比: 0.476  合理價格(本益比法): N/A  合理價格(ROE法): N/A
逸昌科技
  • EPS 年複合成長率: N/A% (109-105)
  • 營業利益年複合成長率: 0.0% (109-105)
  • 本益比: 14.05
  • 近四季EPS總合: 2.59 (0.75,0.57,0.71,0.56)
  • 融資餘額佔股本比例:7.42%
  • 融資使用率: 29.69%
  • 近期收盤價: 36.4 (2021-09-24)

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近5年

20202019201820172016
營業毛利率39.1335.2641.1241.9240.82
營業利益率25.8721.4327.5928.0224.93
折舊負擔比率20.1623.3320.3419.0918.95
稅前淨利率25.8021.7027.9328.4926.35
股東權益報酬率14.7211.5216.9917.9717.15
資產報酬率12.8710.0414.2814.9114.89
本業收入比100.0098.7299.1398.3294.34
業外獲益比-0.001.280.871.685.66
無形資產佔淨值比0.000.000.000.000.00




營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業毛利率40.0536.8241.9237.2538.3638.6841.8234.34
營業利益率27.4424.1028.8424.2425.3724.6628.4420.57
折舊負擔比率19.2720.4118.8720.4120.6520.8820.2023.60
稅前淨利率29.0624.5828.6024.2424.9325.1128.0920.63
股東權益報酬率4.403.424.493.673.483.374.142.84
資產報酬率3.882.993.923.072.912.983.642.33
本業收入比93.75100.00103.33100.00100.0095.65100.00100.00
業外獲益比6.250.00-0.00-0.00-0.000.00-0.000.00
無形資產佔淨值比0.000.000.000.000.000.000.000.00




現金流量-近5年 (1.避開近3年累計小於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)

20202019201820172016
營運現金流量(百萬)160131186177176
自由現金流量(百萬)95831286550
稅後淨利(百萬)8062939887




現金流量-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營運現金流量(百萬)3543492542433821
自由現金流量(百萬)5-4542023292417
稅後淨利(百萬)2619241918182214




成長能力-近5年 (營業利益和稅後淨利成長率要大於營業收入成長率)

20202019201820172016
營業收入(百萬)387360413419401
營業利益(百萬)10077114117100
稅後淨利(百萬)8062939887
EPS(完全稀釋)2.301.782.592.712.41
營業收入成長率(%)7.50-12.83-1.434.4920.06
營業利益成長率(%)29.87-32.46-2.5617.00127.27
稅後淨利成長率(%)29.03-33.33-5.1012.6497.73
EPS成長率(%)29.21-31.27-4.4312.4599.17




成長能力-近4季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入(百萬)109981069892919989
營業利益(百萬)3024312423222818
稅後淨利(百萬)2619241918182214
EPS(完全稀釋)0.750.570.710.560.540.530.630.42
去年同期營業收入成長率(%)18.487.697.0710.11----
去年同期營業利益成長率(%)30.439.0910.7133.33----
去年同期稅後淨利成長率(%)44.445.569.0935.71----
去年同期EPS成長率(%)38.897.5512.7033.33----
較上季營業收入成長率(%)11.22-7.558.166.521.10-8.0811.24-
較上季營業利益成長率(%)25.00-22.5829.174.354.55-21.4355.56-
較上季稅後淨利成長率(%)36.84-20.8326.325.560.00-18.1857.14-
較上季EPS成長率(%)31.58-19.7226.793.701.89-15.8750.00-




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(%)
2021/81.8919.1715.16
2021/72.7222.6714.55
2021/61.6821.3613.18
2021/52.3416.5811.54
2021/42.9818.010.23
2021/314.7416.687.65

稅前淨利較去年同期

2021Q2(百萬)2020Q2(百萬)YoY(%)
32.023.039.130
2021Q1(百萬)2020Q1(百萬)YoY(%)
24.023.04.3478
2020Q4(百萬)2019Q4(百萬)YoY(%)
30.028.07.1428

EPS較上季

2021Q2(元)2021Q1(元)比率
0.750.570.3157

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率3.803.573.893.503.73
存貨周轉率0.000.000.000.000.00




應收帳周轉率和存貨周轉率-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
應收帳款周轉率1.020.961.041.010.980.941.031.01
存貨周轉率0.000.000.000.000.000.000.000.00




償債能力-近5年

20202019201820172016
負債比0.140.120.140.180.17
金融負債(百萬)000150
營業收入淨額(百萬)387360413419401
利息保障倍數2079.881014.972138.021704.860.00
長期銀行借款占稅後淨利比0.000.000.000.000.00




償債能力-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
負債比0.120.120.140.120.210.110.120.13
金融負債(百萬)00000000
營業收入淨額(百萬)109981069892919989
利息保障倍數2880.733004.502528.17951.244582.203800.672776.60495.78
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5年

20202019201820172016
營業收入淨額(百萬)387360413419401
推銷費用(百萬)33463
管理費用(百萬)3937424148
研究發展費(百萬)1010101212
推銷費用率(%)0.780.830.971.430.75
管理費用率(%)10.0810.2810.179.7911.97
研究發展費用率(%)2.582.782.422.862.99




成本指標-近8季

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入淨額(百萬)109981069892919989
推銷費用(百萬)11111111
管理費用(百萬)119111099109
研究發展費(百萬)22332323
推銷費用率(%)0.921.020.941.021.091.101.011.12
管理費用率(%)10.099.1810.3810.209.789.8910.1010.11
研究發展費用率(%)1.832.042.833.062.173.302.023.37




財務健檢燈號

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
OXXOOXOXOO
11年3.41億86.87%11.67%0.0%12.61%152百萬17.6%

融資使用率

日期股價融資使用率
2021-09-2436.429.69%
2021-09-2336.329.77%
2021-09-2235.2529.70%
2021-09-1736.429.90%
2021-09-1636.5531.31%
2021-09-1537.0531.45%
2021-09-1436.9531.33%
2021-09-1336.7531.15%
2021-09-1037.930.95%
2021-09-0937.330.48%
2021-09-0836.0530.50%
2021-09-0736.9529.97%
2021-09-0637.3529.01%
2021-09-0337.027.44%
2021-09-0236.7527.62%
2021-09-0137.2527.09%
2021-08-3136.826.13%
2021-08-3036.6525.88%
2021-08-2736.525.54%
2021-08-2635.3523.96%
2021-08-2535.4523.51%
2021-08-2435.022.56%
2021-08-2333.821.80%
2021-08-2033.3521.69%
2021-08-1933.621.70%
2021-08-1834.521.84%
2021-08-1734.023.33%
2021-08-1634.8523.35%
2021-08-1334.223.82%
2021-08-1234.723.64%
2021-08-1134.424.10%
2021-08-1035.9524.30%
2021-08-0935.224.03%
2021-08-0636.8525.46%
2021-08-0537.3524.49%
2021-08-0437.0522.40%
2021-08-0336.821.12%
2021-08-0236.3519.29%
2021-07-3034.217.06%
2021-07-2933.716.82%
2021-07-2833.516.80%
2021-07-2734.5517.28%
2021-07-2636.8517.48%
2021-07-2336.517.81%
2021-07-2236.8518.08%
2021-07-2135.5517.83%
2021-07-2035.517.98%
2021-07-1936.017.98%
2021-07-1635.1517.91%
2021-07-1534.8517.82%
2021-07-1434.417.86%
2021-07-1334.417.82%
2021-07-1234.4518.59%
2021-07-0933.918.53%
2021-07-0833.9518.46%
2021-07-0734.0518.56%
2021-07-0634.0518.30%
2021-07-0534.418.15%
2021-07-0234.318.26%
2021-07-0133.818.81%
2021-06-3033.318.73%
2021-06-2932.918.92%
2021-06-2832.8518.68%
2021-06-2532.7518.67%
2021-06-2433.018.59%
2021-06-2333.0518.67%
2021-06-2232.7518.68%
2021-06-2132.7518.49%
2021-06-1833.6518.74%
2021-06-1733.6518.77%
2021-06-1633.218.59%
2021-06-1533.718.67%
2021-06-1133.618.65%
2021-06-1033.019.06%
2021-06-0932.719.11%
2021-06-0832.519.17%
2021-06-0732.6519.17%
2021-06-0432.719.00%
2021-06-0332.2519.42%
2021-06-0231.919.10%
2021-06-0132.619.06%
2021-05-3132.4518.98%
2021-05-2832.218.95%
2021-05-2732.019.31%
2021-05-2632.0519.27%
2021-05-2532.319.33%
2021-05-2431.519.62%
2021-05-2131.419.65%
2021-05-2031.219.69%
2021-05-1931.719.48%



沒有留言:

張貼留言