ad

3597 映興電子

本益成長比: 0.949  總報酬本益比: 1.054  合理價格(本益比法): 51.12  合理價格(ROE法): 55.52
映興電子
  • EPS 年複合成長率: 30.16% (109-105)
  • 營業利益年複合成長率: 15.81% (109-105)
  • 本益比: 15.0
  • 近四季EPS總合: 1.95 (0.67,0.56,0.39,0.33)
  • 融資餘額佔股本比例:3.23%
  • 融資使用率: 11.59%
  • 近期收盤價: 29.25 (2022-01-21)

股價漲跌幅

202220212020
映興電子-10.0%68.0%19.0%
0050-2.56%50.48%14.17%


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27.2226.7627.3425.0124.04
營業利益率9.064.597.095.095.14
折舊負擔比率2.532.831.792.152.12
稅前淨利率8.146.059.132.734.63
股東權益報酬率9.907.7711.250.362.43
資產報酬率4.883.775.050.731.71
本業收入比110.2976.6077.46183.33109.09
業外獲益比-11.7623.4022.54-83.33-12.12
無形資產佔淨值比0.790.640.270.210.00




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業毛利率28.5927.1322.9724.3429.4129.6825.5527.06
營業利益率13.0411.527.349.6111.9310.511.537.33
折舊負擔比率1.851.822.041.932.132.603.452.78
稅前淨利率13.129.818.367.2510.939.613.296.19
股東權益報酬率4.674.112.842.363.872.720.571.94
資產報酬率2.381.991.441.221.931.420.410.92
本業收入比100.00118.5290.00131.58107.69111.1140.00118.18
業外獲益比0.00-18.5210.00-31.58-7.69-11.1160.00-18.18
無形資產佔淨值比0.550.660.680.790.620.520.650.64




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)29588941-22
自由現金流量(百萬)-1020512-41-137
稅後淨利(百萬)433246111




現金流量-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營運現金流量(百萬)2510-632-1-222025
自由現金流量(百萬)3544-2728-18-5534101
稅後淨利(百萬)25201411181228




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)830778782652706
營業利益(百萬)7536553336
稅後淨利(百萬)433246111
EPS(完全稀釋)1.271.051.500.050.34
營業收入成長率(%)6.68-0.5119.94-7.65-2.35
營業利益成長率(%)108.33-34.5566.67-8.3312.50
稅後淨利成長率(%)34.38-30.434500.00-90.91-59.26
EPS成長率(%)20.95-30.002900.00-85.29-60.00




成長能力-近4季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入(百萬)270274245259235192145180
營業利益(百萬)353218252820213
稅後淨利(百萬)25201411181228
EPS(完全稀釋)0.670.560.390.330.500.350.080.25
去年同期營業收入成長率(%)14.8942.7168.9743.89----
去年同期營業利益成長率(%)25.0060.00800.0092.31----
去年同期稅後淨利成長率(%)38.8966.67600.0037.50----
去年同期EPS成長率(%)34.0060.00387.5032.00----
較上季營業收入成長率(%)-1.4611.84-5.4110.2122.4032.41-19.44-
較上季營業利益成長率(%)9.3877.78-28.00-10.7140.00900.00-84.62-
較上季稅後淨利成長率(%)25.0042.8627.27-38.8950.00500.00-75.00-
較上季EPS成長率(%)19.6443.5918.18-34.0042.86337.50-68.00-




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(%)
2021/12-0.04-7.4328.23
2021/115.4521.4333.19
2021/1010.6710.8934.58
2021/9-7.46.0737.95
2021/8-15.285.0642.83
2021/78.1334.6350.38

稅前淨利較去年同期

2021Q3(百萬)2020Q3(百萬)YoY(%)
35.026.034.615
2021Q2(百萬)2020Q2(百萬)YoY(%)
27.018.050.0
2021Q1(百萬)2020Q1(百萬)YoY(%)
20.05.0300.0

EPS較上季

2021Q3(元)2021Q2(元)比率
0.670.560.1964

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率3.554.054.013.333.72
存貨周轉率7.267.167.467.058.07




應收帳周轉率和存貨周轉率-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
應收帳款周轉率0.940.980.900.981.011.010.800.89
存貨周轉率1.551.711.892.061.701.591.451.62




償債能力-近5年

20202019201820172016
負債比0.530.580.620.590.55
金融負債(百萬)333399522447396
營業收入淨額(百萬)830778782652706
利息保障倍數13.636.649.993.716.57
長期銀行借款占稅後淨利比2.673.782.9145.006.64




償債能力-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
負債比0.470.560.520.530.520.540.500.58
金融負債(百萬)171147233333228229325399
營業收入淨額(百萬)270274245259235192145180
利息保障倍數25.8821.5017.5617.0922.0815.543.806.49
長期銀行借款占稅後淨利比1.044.858.2910.456.839.9261.0015.12




成本指標-近5年

20202019201820172016
營業收入淨額(百萬)830778782652706
推銷費用(百萬)5370675656
管理費用(百萬)8690816263
研究發展費(百萬)1113101214
推銷費用率(%)6.399.008.578.597.93
管理費用率(%)10.3611.5710.369.518.92
研究發展費用率(%)1.331.671.281.841.98




成本指標-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入淨額(百萬)270274245259235192145180
推銷費用(百萬)1615161414131317
管理費用(百萬)2426212124211915
研究發展費(百萬)22133334
推銷費用率(%)5.935.476.535.415.966.778.979.44
管理費用率(%)8.899.498.578.1110.2110.9413.108.33
研究發展費用率(%)0.740.730.411.161.281.562.072.22




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
XXXOOOOXXO
2年3.51億95.82%46.99%0.0%63.68%61百萬18.68%

融資使用率

日期股價融資使用率
2022-01-2129.2511.59%
2022-01-2030.011.71%
2022-01-1930.111.73%
2022-01-1829.811.76%
2022-01-1729.811.80%
2022-01-1429.3511.76%
2022-01-1329.9512.15%
2022-01-1229.4512.50%
2022-01-1130.412.81%
2022-01-1031.1513.20%
2022-01-0731.713.64%
2022-01-0632.813.60%
2022-01-0532.0513.71%
2022-01-0432.113.66%
2022-01-0332.5513.60%
2021-12-3033.4514.37%
2021-12-2934.014.27%
2021-12-2833.8513.46%
2021-12-2733.514.99%
2021-12-2431.3515.57%
2021-12-2332.515.64%
2021-12-2230.9516.15%
2021-12-2130.716.39%
2021-12-2031.3517.04%
2021-12-1731.217.87%
2021-12-1633.9519.18%
2021-12-1533.718.06%
2021-12-1434.018.41%
2021-12-1332.1511.80%
2021-12-1029.2510.99%
2021-12-0929.2511.18%
2021-12-0828.611.06%
2021-12-0728.011.43%
2021-12-0627.6511.35%
2021-12-0327.8511.21%
2021-12-0227.4511.23%
2021-12-0127.611.24%
2021-11-3027.2511.32%
2021-11-2926.9511.36%
2021-11-2627.2511.61%
2021-11-2527.811.62%
2021-11-2429.2512.71%
2021-11-2327.411.06%
2021-11-2226.7511.11%
2021-11-1926.811.05%
2021-11-1826.9511.15%
2021-11-1727.011.20%
2021-11-1627.011.15%
2021-11-1527.011.17%
2021-11-1227.0511.07%
2021-11-1126.811.09%
2021-11-1027.011.09%
2021-11-0927.1511.05%
2021-11-0826.711.03%
2021-11-0526.6510.96%
2021-11-0426.8511.03%
2021-11-0327.411.02%
2021-11-0226.811.02%
2021-11-0127.310.90%
2021-10-2927.710.88%
2021-10-2827.8510.99%
2021-10-2727.710.97%
2021-10-2627.3511.22%
2021-10-2527.5511.26%
2021-10-2227.911.27%
2021-10-2128.1511.21%
2021-10-2027.2511.23%
2021-10-1926.022.52%
2021-10-1826.122.52%
2021-10-1526.3522.39%
2021-10-1425.922.29%
2021-10-1326.022.32%
2021-10-1226.322.33%
2021-10-0826.722.18%
2021-10-0726.8522.18%
2021-10-0626.822.13%
2021-10-0527.122.10%
2021-10-0426.921.84%
2021-10-0127.3521.69%
2021-09-3027.321.85%
2021-09-2926.821.91%
2021-09-2827.021.87%
2021-09-2727.0521.94%
2021-09-2426.921.83%
2021-09-2326.521.36%
2021-09-2225.7521.60%
2021-09-1726.621.67%
2021-09-1626.921.80%
2021-09-1526.8521.64%
2021-09-1426.5521.63%



沒有留言:

張貼留言