ad

6732 昇佳電子

本益成長比: 0.06  總報酬本益比: 16.714  合理價格(本益比法): 384.54  合理價格(ROE法): 144.39
昇佳電子
  • EPS 年複合成長率: 0.0% (109-105)
  • 營業利益年複合成長率: 214.44% (109-105)
  • 本益比: 12.83
  • 近四季EPS總合: 34.26 (12.06,9.22,6.04,6.94)
  • 融資餘額佔股本比例:1.97%
  • 融資使用率: 7.88%
  • 近期收盤價: 439.5 (2022-01-25)

股價漲跌幅

202220212020
昇佳電子-12.0%-25.0%-6.0%
0050-3.24%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40.1842.0133.5515.0215.80
營業利益率29.0331.1518.940.830.57
折舊負擔比率1.471.102.012.942.07
稅前淨利率29.2731.3819.240.530.68
股東權益報酬率42.86110.0277.632.210.00
資產報酬率28.8658.4636.931.200.00
本業收入比99.1699.2798.66150.0083.33
業外獲益比0.840.731.61-50.0016.67
無形資產佔淨值比1.510.060.160.000.00




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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業毛利率47.8448.3340.4437.4441.7341.0540.6739.30
營業利益率35.3435.0427.2026.2430.0530.1030.0029.72
折舊負擔比率1.301.741.891.481.331.761.411.22
稅前淨利率36.4635.8027.6426.2530.0730.4030.7029.77
股東權益報酬率13.0411.267.117.529.9310.6722.9022.38
資產報酬率8.426.644.635.546.875.5910.1212.10
本業收入比97.0197.9598.29100.00100.0099.0497.59100.00
業外獲益比3.132.051.710.000.000.962.170.24
無形資產佔淨值比1.131.211.371.510.190.080.100.06




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)188217374287-109
自由現金流量(百萬)840459401-48-141
稅後淨利(百萬)1365132332655




現金流量-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營運現金流量(百萬)647372329628881-91464451
自由現金流量(百萬)-791197-8691310767-173149433
稅後淨利(百萬)590451296329397275364366




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)5296480619361053870
營業利益(百萬)1537149736795
稅後淨利(百萬)1365132332655
EPS(完全稀釋)28.7034.7812.010.240.00
營業收入成長率(%)10.20148.2483.8621.030.00
營業利益成長率(%)2.67307.903977.7880.000.00
稅後淨利成長率(%)3.17305.836420.000.000.00
EPS成長率(%)-17.48189.594904.170.000.00




成長能力-近4季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入(百萬)19261498126914211501102513501392
營業利益(百萬)681525345373451308405414
稅後淨利(百萬)590451296329397275364366
EPS(完全稀釋)12.069.226.046.948.135.939.649.70
去年同期營業收入成長率(%)28.3146.15-6.002.08----
去年同期營業利益成長率(%)51.0070.45-14.81-9.90----
去年同期稅後淨利成長率(%)48.6164.00-18.68-10.11----
去年同期EPS成長率(%)48.3455.48-37.34-28.45----
較上季營業收入成長率(%)28.5718.05-10.70-5.3346.44-24.07-3.02-
較上季營業利益成長率(%)29.7152.17-7.51-17.2946.43-23.95-2.17-
較上季稅後淨利成長率(%)30.8252.36-10.03-17.1344.36-24.45-0.55-
較上季EPS成長率(%)30.8052.65-12.97-14.6437.10-38.49-0.62-




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(%)
2021/122.88-20.0610.89
2021/11-10.99-15.3813.99
2021/10-25.76-15.1916.96
2021/9-17.665.8221.08
2021/82.6730.6823.53
2021/774.252.9922.19

稅前淨利較去年同期

2021Q3(百萬)2020Q3(百萬)YoY(%)
702.0451.055.654
2021Q2(百萬)2020Q2(百萬)YoY(%)
536.0311.072.347
2021Q1(百萬)2020Q1(百萬)YoY(%)
351.0415.0-15.42

EPS較上季

2021Q3(元)2021Q2(元)比率
12.069.220.3080

應收帳周轉率和存貨周轉率-近5年

20202019201820172016
應收帳款周轉率10.6811.679.339.760.00
存貨周轉率8.347.254.674.500.00




應收帳周轉率和存貨周轉率-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
應收帳款周轉率2.953.192.813.013.122.022.502.47
存貨周轉率2.392.122.422.531.771.011.552.10




償債能力-近5年

20202019201820172016
負債比0.270.440.540.480.44
金融負債(百萬)00000
營業收入淨額(百萬)5296480619361053870
利息保障倍數1125.902485.451455.5275.6818.75
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

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
負債比0.310.400.420.270.260.360.660.44
金融負債(百萬)84000795660
營業收入淨額(百萬)19261498126914211501102513501392
利息保障倍數7238.825365.904078.641760.051170.03525.262229.715678.45
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)5296480619361053870
推銷費用(百萬)9795412725
管理費用(百萬)12491422221
研究發展費(百萬)36933619910186
推銷費用率(%)1.831.982.122.562.87
管理費用率(%)2.341.892.172.092.41
研究發展費用率(%)6.976.9910.289.599.89




成本指標-近8季

2021Q32021Q22021Q12020Q42020Q32020Q22020Q12019Q4
營業收入淨額(百萬)19261498126914211501102513501392
推銷費用(百萬)3229272528192425
管理費用(百萬)4232303236213522
研究發展費(百萬)168138111101111718586
推銷費用率(%)1.661.942.131.761.871.851.781.80
管理費用率(%)2.182.142.362.252.402.052.591.58
研究發展費用率(%)8.729.218.757.117.406.936.306.18




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
XXOOOOOOXX
2年4.89億36.39%31.1%0.0%478.12%1976百萬52.16%

融資使用率

日期股價融資使用率
2022-01-25439.57.88%
2022-01-24430.57.95%
2022-01-21437.57.95%
2022-01-20447.08.05%
2022-01-19445.08.04%
2022-01-18450.08.10%
2022-01-17450.08.39%
2022-01-14443.58.51%
2022-01-13454.58.64%
2022-01-12454.08.56%
2022-01-11478.08.46%
2022-01-10487.58.42%
2022-01-07490.58.41%
2022-01-06505.08.39%
2022-01-05506.08.37%
2022-01-04519.08.29%
2022-01-03518.08.34%
2021-12-30517.08.44%
2021-12-29516.08.51%
2021-12-28513.08.61%
2021-12-27520.08.53%
2021-12-24512.08.61%
2021-12-23515.08.59%
2021-12-22522.08.57%
2021-12-21522.08.65%
2021-12-20510.08.55%
2021-12-17495.08.11%
2021-12-16502.08.18%
2021-12-15496.58.02%
2021-12-14488.08.10%
2021-12-13502.07.82%
2021-12-10482.07.62%
2021-12-09480.07.57%
2021-12-08493.07.71%
2021-12-07506.07.74%
2021-12-06497.57.55%
2021-12-03496.07.59%
2021-12-02499.07.68%
2021-12-01497.07.52%
2021-11-30500.07.40%
2021-11-29500.07.17%
2021-11-26510.07.16%
2021-11-25509.06.95%
2021-11-24515.06.82%
2021-11-23517.06.64%
2021-11-22530.06.63%
2021-11-19529.06.71%
2021-11-18549.06.40%
2021-11-17542.06.16%
2021-11-16525.06.04%
2021-11-15530.05.90%
2021-11-12529.05.75%
2021-11-11531.05.50%
2021-11-10536.05.36%
2021-11-09534.05.40%
2021-11-08568.05.33%
2021-11-05563.05.33%
2021-11-04559.05.41%
2021-11-03557.05.41%
2021-11-02550.05.34%
2021-11-01568.05.46%
2021-10-29579.05.45%
2021-10-28598.05.57%
2021-10-27607.05.08%
2021-10-26552.04.96%
2021-10-25535.04.91%
2021-10-22540.04.77%
2021-10-21525.04.79%
2021-10-20540.04.50%
2021-10-19548.04.78%
2021-10-18524.04.47%
2021-10-15528.04.50%
2021-10-14507.04.84%
2021-10-13518.04.80%
2021-10-12517.04.83%
2021-10-08556.04.84%
2021-10-07572.04.82%
2021-10-06558.04.96%
2021-10-05566.04.92%
2021-10-04557.05.09%
2021-10-01576.05.12%
2021-09-30582.04.98%
2021-09-29582.04.94%
2021-09-28641.05.08%
2021-09-27649.04.97%
2021-09-24659.04.95%
2021-09-23661.04.87%
2021-09-22674.04.74%
2021-09-17675.04.66%
2021-09-16660.04.65%



沒有留言:

張貼留言