1541 錩泰


股價漲跌幅
20222021202020192018
錩泰2.0%-18.0%16.0%10.0%-30.0%
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)
45.0 -12.47% 39.39 45.3 0.67% 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
2021202020192018201720162015201420132012
營業毛利率12.5920.2318.3413.3516.2221.6821.2815.2712.4015.14
營業利益率6.3713.009.901.337.3112.2210.315.19-2.20-4.15
折舊負擔比率1.021.061.431.281.201.021.351.562.832.39
稅前淨利率5.9811.217.982.774.9311.9912.307.27-1.97-5.62
股東權益報酬率17.1930.5221.076.9811.1527.8925.3716.94-2.57-8.60
資產報酬率6.8113.338.782.965.1114.2813.248.72-1.04-4.82
本業收入比106.47115.91124.1848.00148.33101.8983.9471.79111.1173.33
業外獲益比-6.47-16.07-23.8852.00-48.33-1.8916.3428.72-11.1125.56
無形資產佔淨值比0.771.201.772.242.470.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率13.9012.1513.2210.1115.0419.3320.0621.4720.3720.3118.4718.6815.8415.0613.0211.3214.4716.2914.3016.20
營業利益率6.136.068.273.996.7612.4713.1014.0612.459.3511.3011.885.94-6.464.462.724.538.115.786.56
稅前淨利率12.825.798.340.898.589.2810.2211.4914.808.8511.125.566.31-3.974.748.430.565.676.627.35
本業收入比47.78103.9699.32466.6779.09134.29128.38122.6384.24105.13101.52213.2493.10162.8693.7532.53825.00141.8288.0688.71
業外獲益比52.22-4.950.68-366.6720.91-34.29-28.38-22.6315.76-5.13-1.52-113.245.17-62.866.2567.47-725.00-43.6413.4311.29

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)-63618541718342393313-51-59-2
自由現金流量(百萬)-733158386135-30199280-78-81-20
稅後淨利(百萬)29945725179135345283162-23-81


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)78-147-306-171-12101-22-61167172202-109152-1023542199-15-3112
自由現金流量(百萬)70-168-345-190-3188-31-60161170195-120141-1031732190-37-20100
稅後淨利(百萬)17393114118112611590126521035145-2937674385744

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)6203527242003591365335282888268818381592
營業利益(百萬)39568541648267431298140-40-66
稅後淨利(百萬)29945725179135345283162-23-81
EPS(完全稀釋)3.805.793.191.001.714.373.592.06-0.290.00
營收成長率(%)17.6625.5216.96-1.703.5422.167.4446.2515.45N/A
營業利益成長率(%)-42.3464.66766.67-82.02-38.0544.63112.86N/AN/AN/A
稅後淨利成長率(%)-34.5782.07217.72-41.48-60.8721.9174.69804.35N/AN/A
EPS成長率(%)-34.3781.50219.00-41.52-60.8721.7374.27N/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1586173917781407127915111452119611138781191122091287910119797239641014838
營業利益(百萬)9710514756871881901681398213414554-57452733785955
稅後淨利(百萬)17393114118112611590126521035145-2937674385744
EPS(完全稀釋)2.201.181.450.141.031.601.461.151.590.661.310.650.57-0.370.470.850.050.480.720.56
去年同期營收成長率(%)24.0015.0922.4517.6414.9172.1021.91-1.9722.04-0.1117.8024.6226.14-8.82-0.3016.83----
去年同期營業利益成長率(%)11.49-44.15-22.63-66.67-37.41129.2741.7915.86157.41243.86197.78437.0463.64-173.08-23.73-50.91----
去年同期稅後淨利成長率(%)113.58-26.19-0.87-87.78-35.71142.3111.6576.47180.00279.31178.38-23.881025.00-176.32-35.0952.27----
去年同期EPS成長率(%)113.59-26.25-0.68-87.83-35.22142.4211.4576.92178.95278.38178.72-23.531040.00-177.08-34.7251.79----
較上季營收成長率(%)-8.80-2.1926.3710.01-15.354.0621.407.4626.77-26.28-2.3833.773.75-13.063.2735.41-25.00-4.9321.00-
較上季營業利益成長率(%)-7.62-28.57162.50-35.63-53.72-1.0513.1020.8669.51-38.81-7.59168.52194.74-226.6766.67-18.18-57.6932.207.27-
較上季稅後淨利成長率(%)86.02-18.42936.36-86.42-35.719.5727.78-28.57142.31-49.51101.9613.33255.17-178.38-44.781575.00-89.47-33.3329.55-
較上季EPS成長率(%)86.44-18.62935.71-86.41-35.629.5926.96-27.67140.91-49.62101.5414.04254.05-178.72-44.711600.00-89.58-33.3328.57-

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(%)
2022/4-16.760.617.652019/121.471.5516.96
2022/350.0520.9223.982019/11-29.74-17.8218.14
2022/1~2-39.1725.7925.782019/100.8316.1121.83
2021/12-12.03-7.0517.652019/9-13.7123.3722.49
2021/11-10.6216.6920.532019/81.1310.0222.39
2021/1025.2939.6520.982019/721.521.7124.69
2021/9-23.26-2.3418.672019/6-31.6620.2325.28
2021/815.3465.2422.122019/529.7442.0726.29
2021/732.9913.9515.882019/416.5710.6721.13
2021/6-10.473.316.312019/339.3715.4526.14
2021/53.4335.9919.262019/1~2-32.0333.0933.09
2021/40.0416.2415.282018/12-17.89-27.04-1.71
2021/350.5628.8814.932018/11-0.72-8.340.96
2021/1~2-35.58.048.032018/107.1313.662.03
2020/1210.45111.9325.522018/9-23.04-14.260.84
2020/116.9594.719.842018/811.866.093.03
2020/10-12.3827.914.652018/720.027.512.48
2020/929.8447.213.22018/6-19.24-3.431.53
2020/8-20.45-2.179.072018/51.0635.272.58
2020/720.5624.3710.922018/421.6120.61-4.93
2020/617.8525.348.312018/388.25-6.24-13.69
2020/5-11.58-27.315.082018/1~2-47.24-17.94-17.93
2020/410.926.6517.522017/123.14-3.033.53
2020/311.912.0822.092017/1123.1115.974.28
2020/1~2-20.7327.7527.742017/10-19.1820.93.1

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
203.0110.084.545
2021Q4(百萬)2020Q4(百萬)YoY(%)
101.0140.0-27.85
2021Q3(百萬)2020Q3(百萬)YoY(%)
148.0148.00.0

EPS較上季
2022Q1(元)2021Q4(元)比率
2.21.180.8644

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.903.433.342.652.833.182.933.523.974.30
存貨周轉率4.885.775.445.825.955.545.175.764.693.71

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.660.550.590.600.600.510.470.500.510.39
金融負債(百萬)1337460561756815472429528453357
營收淨額(百萬)6203527242003591365335282888268818381592
利息保障倍數35.5577.7935.4315.3328.0973.1050.1923.73-4.23-14.82
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.140.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6203527242003591365335282888268818381592
推銷費用(百萬)233225207293191180158120127167
管理費用(百萬)12211497106921071111059395
研發費(百萬)27424633434747454945
推銷費用率(%)3.764.274.938.165.235.105.474.466.9110.49
管理費用率(%)1.972.162.312.952.523.033.843.915.065.97
研發費用率(%)0.440.801.100.921.181.331.631.672.672.83

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1586173917781407127915111452119611138781191122091287910119797239641014838
推銷費用(百萬)62565356696261525156484855157504541475046
管理費用(百萬)5541292428312827282327232323283124232424
研發費(百萬)57866111399131011121088791211
推銷費用率(%)3.913.222.983.985.394.104.204.354.586.384.033.936.0317.864.954.605.674.884.935.49
管理費用率(%)3.472.361.631.712.192.051.932.262.522.622.271.892.522.622.773.173.322.392.372.86
研發費用率(%)0.320.400.450.430.470.730.900.750.811.480.840.901.321.140.790.820.970.931.181.31

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
1541-錩泰OXOXOXXOXX
19年7.88億32.75%66.69%0.0%17.39%-546百萬39.32%

融資使用率
日期股價融資使用率
2022-05-19 -45.00.85%
2022-05-1845.450.84%
2022-05-1745.650.83%
2022-05-1644.40.81%
2022-05-1344.40.82%
2022-05-1243.60.77%
2022-05-1143.60.78%
2022-05-1044.70.78%
2022-05-0943.90.78%
2022-05-0646.90.81%
2022-05-0547.90.78%
2022-05-0447.00.76%
2022-05-0344.850.70%
2022-04-2943.70.74%
2022-04-2844.10.76%
2022-04-2743.30.83%
2022-04-2643.651.17%
2022-04-2543.11.19%
2022-04-2247.551.29%
2022-04-2152.11.52%
2022-04-2047.450.70%
2022-04-1943.150.51%
2022-04-1842.40.51%
2022-04-1543.00.51%
2022-04-1443.30.51%
2022-04-1343.40.51%
2022-04-1243.20.51%
2022-04-1143.30.51%
2022-04-0843.20.51%
2022-04-0743.20.52%
2022-04-0642.80.52%
2022-04-0143.20.53%
2022-03-3143.60.54%
2022-03-2943.350.55%
2022-03-2843.40.56%
2022-03-2543.30.57%
2022-03-2443.250.57%
2022-03-2343.70.57%
2022-03-2243.70.57%
2022-03-2143.150.57%
2022-03-1843.80.57%
2022-03-1743.50.57%
2022-03-1643.350.59%
2022-03-1543.20.62%
2022-03-1443.00.62%
2022-03-1142.70.63%
2022-03-1042.90.64%
2022-03-0942.90.64%
2022-03-0843.30.64%
2022-03-0742.50.65%
2022-03-0443.00.66%
2022-03-0342.70.66%
2022-03-0242.80.67%
2022-03-0143.60.67%
2022-02-2443.00.73%
2022-02-2342.70.73%
2022-02-2242.70.73%
2022-02-2143.50.73%
2022-02-1843.750.73%
2022-02-1742.950.76%
2022-02-1643.60.76%
2022-02-1543.50.77%
2022-02-1443.550.78%
2022-02-1143.550.78%
2022-02-1043.450.78%
2022-02-0943.00.78%
2022-02-0842.70.78%
2022-02-0743.00.78%
2022-01-2642.50.78%
2022-01-2543.10.78%
2022-01-2443.00.78%
2022-01-2142.90.79%
2022-01-2042.550.80%
2022-01-1843.10.80%
2022-01-1443.050.80%
2022-01-1342.950.80%
2022-01-1242.250.80%
2022-01-1142.950.79%
2022-01-1043.250.79%
2022-01-0743.60.79%
2022-01-0643.10.79%
2022-01-0543.60.79%
2022-01-0444.00.78%
2022-01-0344.20.78%
2021-12-3043.850.77%
2021-12-2944.00.77%
2021-12-2843.50.77%
2021-12-2743.40.77%
2021-12-2443.550.77%
2021-12-2343.50.78%
2021-12-2243.350.77%
2021-12-2144.00.78%
2021-12-2043.50.78%
2021-12-1743.50.78%
2021-12-1643.950.78%
2021-12-1543.950.78%
2021-12-1443.450.78%
2021-12-1343.50.78%
2021-12-1044.00.79%
2021-12-0943.50.79%
2021-12-0843.50.79%
2021-12-0743.650.79%
2021-12-0643.10.79%
2021-12-0343.20.79%
2021-12-0243.20.79%
2021-12-0143.00.79%
2021-11-3042.950.79%
2021-11-2942.10.79%
2021-11-2643.00.79%
2021-11-2543.00.79%
2021-11-2443.00.80%
2021-11-2343.30.80%
2021-11-2243.550.80%
2021-11-1943.650.80%
2021-11-1843.70.80%
2021-11-1743.80.79%
2021-11-1644.00.78%
2021-11-1544.50.79%
2021-11-1244.50.79%
2021-11-1144.950.74%
2021-11-1044.00.65%
2021-11-0944.00.64%
2021-11-0844.150.64%
2021-11-0543.60.64%
2021-11-0442.60.65%
2021-11-0342.50.65%
2021-11-0242.350.64%
2021-11-0142.950.64%
2021-10-2943.00.64%
2021-10-2843.20.64%
2021-10-2743.00.64%
2021-10-2643.20.64%
2021-10-2542.00.64%
2021-10-2242.50.64%
2021-10-2143.20.64%
2021-10-2043.30.64%
2021-10-1944.30.64%
2021-10-1843.50.64%
2021-10-1543.20.64%
2021-10-1442.150.65%
2021-10-1341.850.64%
2021-10-1242.50.63%
2021-10-0844.50.63%
2021-10-0749.10.66%
2021-10-0647.70.66%
2021-10-0548.00.71%
2021-10-0447.850.71%
2021-10-0148.10.70%
2021-09-3048.80.71%
2021-09-2948.80.70%
2021-09-2848.40.72%
2021-09-2748.30.71%
2021-09-2447.450.74%
2021-09-2346.70.75%
2021-09-1746.40.75%
2021-09-1646.40.74%
2021-09-1546.20.74%
2021-09-1445.90.73%
2021-09-1346.250.73%
2021-09-1045.350.72%
2021-09-0945.60.74%
2021-09-0845.10.74%
2021-09-0745.20.74%
2021-09-0645.90.74%
2021-09-0345.450.74%
2021-09-0245.00.78%
2021-09-0145.00.77%
2021-08-3144.60.77%
2021-08-3045.150.77%
2021-08-2744.80.77%
2021-08-2644.20.80%
2021-08-2542.40.81%
2021-08-2443.250.83%
2021-08-2342.50.84%
2021-08-2041.90.83%
2021-08-1941.90.85%
2021-08-1841.90.86%
2021-08-1742.70.82%
2021-08-1644.350.81%
2021-08-1344.50.87%
2021-08-1244.750.87%
2021-08-1146.11.01%
2021-08-1047.31.04%
2021-08-0947.20.97%
2021-08-0647.20.97%
2021-08-0549.20.89%
2021-08-0448.750.91%
2021-08-0349.20.89%
2021-08-0249.150.88%
2021-07-3049.050.88%
2021-07-2949.50.89%
2021-07-2849.20.88%
2021-07-2749.850.89%
2021-07-2649.850.90%
2021-07-2349.850.90%
2021-07-2249.20.91%
2021-07-2149.50.90%
2021-07-2049.00.90%
2021-07-1949.60.90%
2021-07-1650.00.91%
2021-07-1549.90.91%
2021-07-1450.10.91%
2021-07-1350.20.92%
2021-07-1250.40.91%
2021-07-0950.40.90%
2021-07-0851.10.90%
2021-07-0750.50.90%
2021-07-0650.50.95%
2021-07-0550.90.96%
2021-07-0250.60.97%
2021-07-0150.40.96%
2021-06-3051.00.96%
2021-06-2951.30.96%
2021-06-2851.50.96%
2021-06-2551.70.95%
2021-06-2451.20.89%
2021-06-2351.10.84%
2021-06-2250.70.83%
2021-06-2150.40.85%
2021-06-1850.00.86%
2021-06-1750.10.88%
2021-06-1649.550.87%
2021-06-1550.00.87%
2021-06-1150.00.88%
2021-06-1050.40.87%
2021-06-0951.80.85%
2021-06-0847.350.88%
2021-06-0747.50.89%
2021-06-0448.450.91%
2021-06-0349.650.93%
2021-06-0248.950.94%
2021-06-0149.51.06%
2021-05-3149.51.13%
2021-05-2849.81.13%
2021-05-2749.451.12%
2021-05-2649.951.13%
2021-05-2549.851.15%
2021-05-2449.51.17%
2021-05-2148.351.14%
2021-05-2047.251.14%

錩泰熱門網頁

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。