ad

6732 昇佳電子

本益成長比: 0.078  總報酬本益比: 13.007  合理價格(本益比法): 471.72  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: 16.72
  • 近四季EPS總合: 30.33 (9.22,6.04,6.94,8.13)
  • 融資餘額佔股本比例:1.21%
  • 融資使用率: 4.84%
  • 近期收盤價: 507.0 (2021-10-14)

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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業毛利率48.3340.4437.4441.7341.0540.6739.3042.69
營業利益率35.0427.2026.2430.0530.1030.0029.7232.06
折舊負擔比率1.741.891.481.331.761.411.220.89
稅前淨利率35.8027.6426.2530.0730.4030.7029.7732.16
股東權益報酬率11.267.117.529.9310.6722.9022.3833.40
資產報酬率6.644.635.546.875.5910.1212.1017.07
本業收入比97.9598.29100.00100.0099.0497.59100.0099.57
業外獲益比2.051.710.000.000.962.170.240.43
無形資產佔淨值比1.211.371.510.190.080.100.060.11




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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營運現金流量(百萬)372329628881-91464451677
自由現金流量(百萬)1197-8691310767-173149433345
稅後淨利(百萬)451296329397275364366414




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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入(百萬)14981269142115011025135013921458
營業利益(百萬)525345373451308405414467
稅後淨利(百萬)451296329397275364366414
EPS(完全稀釋)9.226.046.948.135.939.649.7010.95
去年同期營業收入成長率(%)46.15-6.002.082.95----
去年同期營業利益成長率(%)70.45-14.81-9.90-3.43----
去年同期稅後淨利成長率(%)64.00-18.68-10.11-4.11----
去年同期EPS成長率(%)55.48-37.34-28.45-25.75----
較上季營業收入成長率(%)18.05-10.70-5.3346.44-24.07-3.02-4.53-
較上季營業利益成長率(%)52.17-7.51-17.2946.43-23.95-2.17-11.35-
較上季稅後淨利成長率(%)52.36-10.03-17.1344.36-24.45-0.55-11.59-
較上季EPS成長率(%)52.65-12.97-14.6437.10-38.49-0.62-11.42-




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(%)
2021/9-17.665.8221.08
2021/82.6730.6823.53
2021/774.252.9922.19
2021/6-32.0614.9216.5
2021/53.55110.1516.76
2021/422.6630.232.54

稅前淨利較去年同期

2021Q2(百萬)2020Q2(百萬)YoY(%)
536.0311.072.347
2021Q1(百萬)2020Q1(百萬)YoY(%)
351.0415.0-15.42
2020Q4(百萬)2019Q4(百萬)YoY(%)
373.0414.0-9.903

EPS較上季

2021Q2(元)2021Q1(元)比率
9.226.040.5264

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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
應收帳款周轉率3.192.813.013.122.022.502.472.47
存貨周轉率2.122.422.531.771.011.552.102.32




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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
負債比0.400.420.270.260.360.660.440.48
金融負債(百萬)0007956600
營業收入淨額(百萬)14981269142115011025135013921458
利息保障倍數5365.904078.641760.051170.03525.262229.715678.452345.36
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

2021Q22021Q12020Q42020Q32020Q22020Q12019Q42019Q3
營業收入淨額(百萬)14981269142115011025135013921458
推銷費用(百萬)2927252819242530
管理費用(百萬)3230323621352211
研究發展費(百萬)138111101111718586113
推銷費用率(%)1.942.131.761.871.851.781.802.06
管理費用率(%)2.142.362.252.402.052.591.580.75
研究發展費用率(%)9.218.757.117.406.936.306.187.75




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
XXOOOOOOOX
1年4.89億36.39%39.71%0.0%695.71%2210百萬45.04%

融資使用率

日期股價融資使用率
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%
2021-09-15653.04.63%
2021-09-14678.04.50%
2021-09-13679.04.48%
2021-09-10692.04.57%
2021-09-09701.04.38%
2021-09-08701.04.29%
2021-09-07731.04.13%
2021-09-06741.04.19%
2021-09-03753.04.27%
2021-09-02781.03.75%
2021-09-01756.03.67%
2021-08-31740.03.70%
2021-08-30729.03.66%
2021-08-27721.03.70%
2021-08-26720.03.77%
2021-08-25762.03.64%
2021-08-24759.03.70%
2021-08-23757.03.82%
2021-08-20755.03.76%
2021-08-19750.03.61%
2021-08-18721.03.52%
2021-08-17721.05.42%
2021-08-16760.05.45%
2021-08-13752.05.54%
2021-08-12800.05.44%
2021-08-11758.05.46%
2021-08-10776.05.78%
2021-08-09807.06.02%
2021-08-06812.06.04%
2021-08-05810.06.25%
2021-08-04829.06.32%
2021-08-03825.06.42%
2021-08-02832.06.19%
2021-07-30830.06.99%
2021-07-29786.06.14%
2021-07-28737.05.53%
2021-07-27780.05.86%
2021-07-26772.05.99%
2021-07-23755.05.32%
2021-07-22720.04.51%
2021-07-21670.04.24%
2021-07-20663.04.21%
2021-07-19678.04.29%
2021-07-16690.04.32%
2021-07-15655.04.01%
2021-07-14651.04.19%
2021-07-13657.04.14%
2021-07-12661.04.17%
2021-07-09668.04.18%
2021-07-08682.04.04%
2021-07-07693.04.11%
2021-07-06692.04.08%
2021-07-05699.04.08%
2021-07-02696.04.01%
2021-07-01690.03.97%
2021-06-30700.03.94%
2021-06-29706.04.09%
2021-06-28695.04.29%
2021-06-25701.04.35%
2021-06-24697.04.61%
2021-06-23702.04.64%
2021-06-22691.04.60%
2021-06-21722.04.75%
2021-06-18695.04.24%
2021-06-17676.04.17%
2021-06-16675.04.15%
2021-06-15681.04.32%
2021-06-11704.03.61%
2021-06-10717.03.50%
2021-06-09652.03.22%
2021-06-08618.03.04%
2021-06-07609.02.51%



沒有留言:

張貼留言