1503 士電


股價漲跌幅
20222021202020192018
士電8.0%6.0%21.0%12.0%-1.0%
0050-15.78%3.82%50.48%14.17%-5.71%


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)
58.1 3.41% 60.08 69.09 18.92% 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
  • 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
營業毛利率
營業利益率
折舊負擔比率
稅前淨利率
股東權益報酬率
資產報酬率
本業收入比
業外獲益比
無形資產佔淨值比

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率19.1217.6716.4717.8020.0015.4919.3420.0419.4818.3319.3618.6718.6414.0519.1619.5821.4016.2820.0018.18
營業利益率10.425.624.967.6710.433.848.478.3710.344.947.737.478.483.966.826.709.044.565.895.20
稅前淨利率12.656.607.478.6012.894.369.9310.1810.446.238.948.9110.065.869.249.3310.195.689.128.27
本業收入比82.3385.2166.4089.0780.9288.2985.2682.2498.9679.2286.5183.8284.4867.7073.9271.7488.7880.0064.6962.96
業外獲益比17.6714.7933.6010.7619.0811.7114.7417.760.8920.7813.6716.1815.6732.5626.2528.0911.2219.7135.5037.25

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)22992098141034201459914118696617341259
自由現金流量(百萬)181215466902821808469762118938676
稅後淨利(百萬)1805152616741415132912471245126811731008


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)29010532411119-1147667473654834953614737914061578332104681-111545
自由現金流量(百萬)1549191481085-340598577-223921334133411212561514110-59729-297310
稅後淨利(百萬)720317364468656213413399501366409391508255456398306246399284

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)
2021202020192018201720162015201420132012
營收(百萬)27690256842603924984222142141119975198031964219850
營業利益(百萬)199819541863163613911428123312627611192
稅後淨利(百萬)1805152616741415132912471245126811731008
EPS(完全稀釋)3.452.923.202.702.542.382.382.422.240.00
營收成長率(%)7.81-1.364.2212.473.757.190.870.82-1.05N/A
營業利益成長率(%)2.254.8813.8817.61-2.5915.82-2.3065.83-36.16N/A
稅後淨利成長率(%)18.28-8.8418.306.476.580.16-1.818.1016.37N/A
EPS成長率(%)18.15-8.7518.526.306.720.00-1.658.04N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)77406864669170207115726360085971644265606223659066666608627063315775598055665556
營業利益(百萬)806386332538742279509500666324481492566262428424522272328289
稅後淨利(百萬)720317364468656213413399501366409391508255456398306246399284
EPS(完全稀釋)1.380.610.700.901.260.410.790.770.960.700.780.750.970.490.880.760.590.470.770.55
去年同期營收成長率(%)8.78-5.4911.3717.5710.4510.72-3.45-9.39-3.36-0.73-0.754.0915.4310.5012.6513.95----
去年同期營業利益成長率(%)8.6338.35-34.777.6011.41-13.895.821.6317.6723.6612.3816.048.43-3.6830.4946.71----
去年同期稅後淨利成長率(%)9.7648.83-11.8617.2930.94-41.800.982.05-1.3843.53-10.31-1.7666.013.6614.2940.14----
去年同期EPS成長率(%)9.5248.78-11.3916.8831.25-41.431.282.67-1.0342.86-11.36-1.3264.414.2614.2938.18----
較上季營收成長率(%)12.762.59-4.69-1.34-2.0420.890.62-7.31-1.805.42-5.57-1.140.885.39-0.969.63-3.437.440.18-
較上季營業利益成長率(%)108.8116.27-38.29-27.49165.95-45.191.80-24.92105.56-32.64-2.24-13.07116.03-38.790.94-18.7791.91-17.0713.49-
較上季稅後淨利成長率(%)127.13-12.91-22.22-28.66207.98-48.433.51-20.3636.89-10.514.60-23.0399.22-44.0814.5730.0724.39-38.3540.49-
較上季EPS成長率(%)126.23-12.86-22.22-28.57207.32-48.102.60-19.7937.14-10.264.00-22.6897.96-44.3215.7928.8125.53-38.9640.00-

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(%)
2022/4-13.07-1.266.172019/1217.282.753.34
2022/336.819.528.722019/111.18-9.493.4
2022/1~2-31.838.288.272019/10-10.7-4.624.81
2021/1221.36-14.387.792019/97.532.915.88
2021/113.948.5410.792019/88.260.036.27
2021/10-3.59-5.7911.012019/7-23.68-6.527.18
2021/9-7.79-0.9313.022019/617.3812.769.5
2021/86.8320.8614.892019/59.294.028.77
2021/7-9.6315.1814.082019/4-16.09-5.1610.01
2021/611.7613.3513.922019/338.0913.515.43
2021/5-10.7510.2514.032019/1~2-36.516.4916.48
2021/4-3.5728.8714.932018/123.292.7812.33
2021/341.159.0710.832018/116.6323.2913.4
2021/1~2-36.4911.8211.812018/10-3.655.7112.42
2020/1253.8529.91-0.522018/94.5212.613.24
2020/11-9.78-0.97-3.582018/81.177.7513.32
2020/101.3711.06-3.832018/7-7.9417.9514.18
2020/912.49-2.16-5.352018/68.288.6313.57
2020/81.81-6.48-5.762018/5-0.3514.0214.74
2020/7-11.07-0.55-5.662018/40.4220.8314.94
2020/68.71-14.66-6.42018/330.7510.0712.97
2020/54.31-7.85-4.472018/1~2-27.3114.6414.63
2020/4-18.39-3.45-3.642017/1223.914.073.87
2020/342.55-0.73-3.682017/11-8.57-8.423.85
2020/1~2-34.91-5.28-5.272017/102.6312.915.25

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
979.0917.06.7611
2021Q4(百萬)2020Q4(百萬)YoY(%)
453.0316.043.354
2021Q3(百萬)2020Q3(百萬)YoY(%)
500.0597.0-16.24

EPS較上季
2022Q1(元)2021Q4(元)比率
1.380.611.2622

應收帳周轉率和存貨周轉率-近10年
應收帳款周轉率
存貨周轉率

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q2
應收帳款周轉率1.131.021.011.011.041.241.091.031.091.131.081.101.091.081.021.08
存貨周轉率0.970.941.061.231.281.361.061.081.151.121.041.161.181.191.041.05

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.390.390.410.400.400.370.370.370.36
金融負債(百萬)2566300631043326403844923350322031443227
營收淨額(百萬)27690256842603924984222142141119975198031964219850
利息保障倍數0.0062.2645.3443.3439.7041.6639.6741.6338.2937.02
長期銀行借款占稅後淨利比0.360.560.510.600.640.680.680.670.720.84

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)27690256842603924984222142141119975198031964219850
推銷費用(百萬)1166105911711144115611181277120012531080
管理費用(百萬)123111501270123412241208112511011075959
研發費(百萬)567548582619486505488469467447
推銷費用率(%)4.214.124.504.585.205.226.396.066.385.44
管理費用率(%)4.454.484.884.945.515.645.635.565.474.83
研發費用率(%)2.052.132.242.482.192.362.442.372.382.25

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)77406864669170207115726360085971644265606223659066666608627063315775598055665556
推銷費用(百萬)270337302276252322243261233332282284273284270326264320293298
管理費用(百萬)289321312303295335287284245358291318303239333337324268358292
研發費(百萬)128168149134116166136132114173140145124184164154117112134131
推銷費用率(%)3.494.914.513.933.544.434.044.373.625.064.534.314.104.304.315.154.575.355.265.36
管理費用率(%)3.734.684.664.324.154.614.784.763.805.464.684.834.553.625.315.325.614.486.435.26
研發費用率(%)1.652.452.231.911.632.292.262.211.772.642.252.201.862.782.622.432.031.872.412.36

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
1503-士電OOOOOOOXXX
53年52.10億33.35%37.82%0.0%60.02%2703百萬10.84%

融資使用率
日期股價融資使用率
2022-05-19 -58.10.34%
2022-05-1857.90.35%
2022-05-1755.90.22%
2022-05-1655.10.19%
2022-05-1354.50.18%
2022-05-1253.70.17%
2022-05-1154.70.18%
2022-05-1054.30.17%
2022-05-0953.90.18%
2022-05-0654.90.18%
2022-05-0554.50.16%
2022-05-0454.90.16%
2022-05-0354.40.14%
2022-04-2953.10.15%
2022-04-2852.50.15%
2022-04-2752.40.15%
2022-04-2653.90.16%
2022-04-2552.10.13%
2022-04-2254.00.12%
2022-04-2153.30.09%
2022-04-2052.20.10%
2022-04-1952.10.10%
2022-04-1851.80.10%
2022-04-1551.80.10%
2022-04-1451.70.09%
2022-04-1351.80.09%
2022-04-1250.90.09%
2022-04-1151.40.09%
2022-04-0851.50.09%
2022-04-0751.40.08%
2022-04-0651.90.08%
2022-04-0151.90.08%
2022-03-3152.10.08%
2022-03-3052.50.09%
2022-03-2951.80.09%
2022-03-2852.00.08%
2022-03-2551.80.08%
2022-03-2452.00.08%
2022-03-2352.60.08%
2022-03-2252.00.09%
2022-03-2152.00.09%
2022-03-1852.30.09%
2022-03-1752.40.10%
2022-03-1651.60.11%
2022-03-1551.70.10%
2022-03-1452.10.11%
2022-03-1152.40.10%
2022-03-1052.30.10%
2022-03-0951.60.10%
2022-03-0850.50.10%
2022-03-0751.30.10%
2022-03-0452.00.10%
2022-03-0352.30.09%
2022-03-0252.20.09%
2022-03-0152.00.09%
2022-02-2551.50.09%
2022-02-2451.70.09%
2022-02-2352.30.09%
2022-02-2252.00.09%
2022-02-2153.30.08%
2022-02-1853.40.08%
2022-02-1753.20.09%
2022-02-1653.10.09%
2022-02-1552.20.09%
2022-02-1452.30.09%
2022-02-1152.20.09%
2022-02-1052.60.10%
2022-02-0953.30.09%
2022-02-0852.50.09%
2022-02-0751.80.09%
2022-01-2651.30.09%
2022-01-2551.10.09%
2022-01-2452.60.09%
2022-01-2152.90.09%
2022-01-2053.70.09%
2022-01-1953.80.09%
2022-01-1853.40.10%
2022-01-1753.30.10%
2022-01-1453.10.10%
2022-01-1353.40.11%
2022-01-1253.50.12%
2022-01-1152.90.12%
2022-01-1053.10.12%
2022-01-0753.10.12%
2022-01-0652.90.12%
2022-01-0553.00.12%
2022-01-0453.20.12%
2022-01-0353.70.12%
2021-12-3053.90.12%
2021-12-2954.20.12%
2021-12-2853.80.12%
2021-12-2754.10.12%
2021-12-2453.50.12%
2021-12-2353.50.12%
2021-12-2253.40.12%
2021-12-2154.10.12%
2021-12-2053.80.12%
2021-12-1753.50.12%
2021-12-1653.00.13%
2021-12-1552.40.13%
2021-12-1452.60.12%
2021-12-1353.90.12%
2021-12-1054.10.12%
2021-12-0953.50.12%
2021-12-0854.20.12%
2021-12-0752.90.12%
2021-12-0652.50.12%
2021-12-0353.20.12%
2021-12-0253.10.12%
2021-12-0154.00.12%
2021-11-3052.90.13%
2021-11-2953.80.14%
2021-11-2654.30.14%
2021-11-2555.40.13%
2021-11-2455.20.13%
2021-11-2354.60.13%
2021-11-2254.70.13%
2021-11-1954.10.14%
2021-11-1854.10.14%
2021-11-1753.60.14%
2021-11-1653.50.15%
2021-11-1553.20.14%
2021-11-1253.20.15%
2021-11-1153.50.15%
2021-11-1053.00.15%
2021-11-0952.80.15%
2021-11-0852.50.14%
2021-11-0552.20.14%
2021-11-0452.10.15%
2021-11-0352.00.14%
2021-11-0251.90.14%
2021-11-0152.40.14%
2021-10-2952.20.15%
2021-10-2852.20.15%
2021-10-2752.20.15%
2021-10-2652.00.15%
2021-10-2551.60.15%
2021-10-2251.60.15%
2021-10-2152.00.15%
2021-10-2051.80.15%
2021-10-1951.40.16%
2021-10-1850.40.16%
2021-10-1550.40.16%
2021-10-1449.850.16%
2021-10-1350.00.16%
2021-10-1249.90.16%
2021-10-0850.90.15%
2021-10-0750.80.15%
2021-10-0649.850.15%
2021-10-0550.00.15%
2021-10-0449.80.15%
2021-10-0149.90.15%
2021-09-3050.60.18%
2021-09-2950.00.17%
2021-09-2850.60.17%
2021-09-2750.30.17%
2021-09-2450.30.17%
2021-09-2350.40.18%
2021-09-2250.20.18%
2021-09-1750.80.18%
2021-09-1650.60.18%
2021-09-1551.80.18%
2021-09-1453.20.16%
2021-09-1351.20.14%
2021-09-1051.00.13%
2021-09-0950.80.13%
2021-09-0850.80.12%
2021-09-0751.80.12%
2021-09-0652.10.12%
2021-09-0352.50.12%
2021-09-0252.00.12%
2021-09-0152.30.12%
2021-08-3152.20.12%
2021-08-3052.00.13%
2021-08-2751.40.13%
2021-08-2650.90.13%
2021-08-2551.40.12%
2021-08-2451.60.12%
2021-08-2351.60.12%
2021-08-2050.50.12%
2021-08-1950.50.13%
2021-08-1851.60.12%
2021-08-1751.10.12%
2021-08-1651.60.13%
2021-08-1351.30.13%
2021-08-1251.60.13%
2021-08-1151.70.14%
2021-08-1051.90.14%
2021-08-0952.00.15%
2021-08-0652.30.15%
2021-08-0552.60.15%
2021-08-0453.20.17%
2021-08-0353.30.17%
2021-08-0253.90.17%
2021-07-3053.50.18%
2021-07-2954.00.18%
2021-07-2853.70.18%
2021-07-2753.80.18%
2021-07-2654.00.19%
2021-07-2354.60.19%
2021-07-2254.10.19%
2021-07-2154.20.19%
2021-07-2053.20.19%
2021-07-1953.80.19%
2021-07-1653.70.19%
2021-07-1553.60.20%
2021-07-1452.40.20%
2021-07-1352.90.21%
2021-07-1253.20.22%
2021-07-0953.00.22%
2021-07-0852.90.22%
2021-07-0753.10.23%
2021-07-0653.30.23%
2021-07-0553.50.23%
2021-07-0252.70.23%
2021-07-0152.70.23%
2021-06-3053.10.22%
2021-06-2954.00.21%
2021-06-2855.00.22%
2021-06-2554.70.24%
2021-06-2455.00.25%
2021-06-2354.50.25%
2021-06-2252.70.24%
2021-06-2152.80.23%
2021-06-1853.00.27%
2021-06-1752.20.21%
2021-06-1652.30.22%
2021-06-1551.40.22%
2021-06-1151.40.22%
2021-06-1051.80.22%
2021-06-0951.60.23%
2021-06-0851.50.22%
2021-06-0751.50.22%
2021-06-0452.10.21%
2021-06-0352.40.22%
2021-06-0252.00.21%
2021-06-0151.50.20%
2021-05-3151.20.20%
2021-05-2851.10.20%
2021-05-2750.50.21%

士電熱門網頁

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。