2029 盛餘


股價漲跌幅
20222021202020192018
盛餘-5.0%33.0%-10.0%2.0%-35.0%
0050-14.14%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)
30.85 11.8% 34.49 39.66 28.56% 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14.969.245.906.2712.7218.8012.3611.1410.657.02
營業利益率10.864.030.731.157.2613.426.335.395.401.51
折舊負擔比率2.033.233.082.461.952.302.202.002.372.32
稅前淨利率11.093.500.601.306.8712.360.453.734.391.26
股東權益報酬率13.582.880.351.098.2115.32-1.145.176.492.06
資產報酬率11.792.630.371.007.0512.59-0.884.185.231.68
本業收入比97.99115.24121.6789.04105.60108.641431.58144.37122.79120.20
業外獲益比2.01-15.24-21.6711.64-5.60-8.64-1331.58-44.37-22.94-20.20
無形資產佔淨值比0.140.180.210.060.010.000.000.000.000.00

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12.9914.2115.1215.7214.8514.7810.884.975.046.493.919.024.305.716.586.406.3010.727.3514.01
營業利益率6.8910.1711.2411.5510.5010.075.03-0.410.020.88-0.873.84-0.870.031.181.191.935.152.507.65
稅前淨利率7.5910.2211.5211.6910.989.684.03-1.290.06-0.26-0.674.20-0.910.021.173.020.724.582.347.92
本業收入比90.8899.5097.3598.8395.74103.83125.0030.7750.00-333.33127.7890.5795.45100.00100.0039.13269.57112.18107.2396.75
業外獲益比9.120.502.411.174.26-3.83-25.0069.2350.00433.33-27.788.494.55-0.00-0.0060.87-169.57-12.82-7.233.25

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)2111172288811-28916177712141032992
自由現金流量(百萬)532060129277-110942513621021959533
稅後淨利(百萬)1264247351077441270-92435512162


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)5131046-187-553-959424586186578-100245489-2982393814-1671
自由現金流量(百萬)-881528-220-683-57221010287986924166-398219564-426-179319-634-45-120
稅後淨利(百萬)25231633233927720568-23-2-10-1477-19021592812667173

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)143569382987811282137691283412892161831517515735
營業利益(百萬)1560378731309991723816872819238
稅後淨利(百萬)1264247351077441270-92435512162
EPS(完全稀釋)3.930.770.110.332.313.95-0.291.351.590.00
營收成長率(%)53.02-5.02-12.44-18.067.29-0.45-20.346.64-3.56N/A
營業利益成長率(%)312.70417.81-43.85-86.99-42.02111.15-6.426.47244.12N/A
稅後淨利成長率(%)411.74605.71-67.29-85.62-41.421480.43N/A-15.04216.05N/A
EPS成長率(%)410.39600.00-66.67-85.71-41.52N/AN/A-15.09N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)41953907359736453208269622782004240422912685251223902394261930503218340235473110
營業利益(百萬)289397404421337271115-8120-2396-21131366217589238
稅後淨利(百萬)25231633233927720568-23-2-10-1477-19021592812667173
EPS(完全稀釋)0.780.981.041.060.860.640.21-0.07-0.01-0.03-0.040.24-0.060.000.070.180.090.390.210.54
去年同期營收成長率(%)30.7744.9257.9081.8933.4417.68-15.16-20.220.59-4.302.52-17.64-25.73-29.63-26.16-1.93----
去年同期營業利益成長率(%)-14.2446.49251.305362.5033600.001255.00600.00-108.33104.761900.00-174.19166.67-133.87-99.43-65.17-84.87----
去年同期稅後淨利成長率(%)-9.0354.15388.241573.9113950.002150.00585.71-129.8789.470.00-166.6730.51-167.86-100.00-68.66-65.90----
去年同期EPS成長率(%)-9.3053.12395.241614.298700.002233.33625.00-129.1783.330.00-157.1433.33-166.67-100.00-66.67-66.67----
較上季營收成長率(%)7.378.62-1.3213.6218.9918.3513.67-16.644.93-14.676.895.10-0.17-8.59-14.13-5.22-5.41-4.0914.05-
較上季營業利益成長率(%)-27.20-1.73-4.0424.9324.35135.651537.50-900.00-95.00186.96-123.96557.14-2200.00-96.77-13.89-41.94-64.5796.63-62.61-
較上季稅後淨利成長率(%)-20.25-4.82-2.0622.3835.12201.47395.65-1050.0080.0028.57-118.18505.260.00-100.00-64.41110.71-77.7888.06-61.27-
較上季EPS成長率(%)-20.41-5.77-1.8923.2634.37204.76400.00-600.0066.6725.00-116.67500.000.00-100.00-61.11100.00-76.9285.71-61.11-

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(%)
2022/4-9.5117.3227.02019/1246.7934.97-12.35
2022/334.654.0430.762019/11-24.35-26.58-15.29
2022/1~2-13.1219.4719.462019/10-18.2-11.39-14.34
2021/12-7.8910.4653.022019/96.5710.41-14.64
2021/11-16.0356.0958.362019/817.7718.9-17.43
2021/1016.5177.058.612019/7-0.68-18.19-21.32
2021/925.3655.1356.282019/6-5.38-19.55-21.8
2021/8-20.6527.6556.442019/5-6.75-19.63-22.21
2021/70.9198.7561.012019/4-1.36-13.86-22.84
2021/614.0264.3455.452019/328.86-14.55-25.73
2021/5-9.9676.2853.542019/1~2-10.32-31.23-31.22
2021/418.81110.8948.722018/12-20.15-36.83-18.06
2021/3-11.3330.6733.442018/11-8.7-19.3-16.51
2021/1~220.9234.8434.832018/101.92-31.92-16.27
2020/1230.1418.77-5.022018/914.75-32.8-14.26
2020/11-4.7832.43-7.352018/8-18.97-36.14-11.55
2020/102.115.21-10.232018/7-2.33-5.45-7.74
2020/93.15-15.73-11.872018/6-5.48-8.14-8.08
2020/823.53-12.93-11.292018/5-0.05-1.01-8.07
2020/7-16.55-16.99-11.032018/4-2.143.78-9.64
2020/622.3-1.2-10.072018/34.22-29.13-13.25
2020/57.7-23.57-11.772018/1~2-11.15-2.54-2.54
2020/4-26.38-33.84-8.782017/122.01-20.597.28
2020/30.58-11.350.572017/11-22.98-21.3610.47
2020/1~2-0.857.847.842017/100.6116.2314.53

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
318.0352.0-9.659
2021Q4(百萬)2020Q4(百萬)YoY(%)
399.0261.052.873
2021Q3(百萬)2020Q3(百萬)YoY(%)
415.092.0351.08

EPS較上季
2022Q1(元)2021Q4(元)比率
0.780.98-0.204

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率15.8511.9012.6913.8616.7017.8519.0316.6914.2218.01
存貨周轉率5.355.225.065.016.137.346.867.647.326.50

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率3.733.743.023.403.493.323.663.854.012.832.773.023.092.242.573.894.193.954.273.69
存貨周轉率1.311.031.051.501.801.761.711.441.351.201.581.411.321.261.371.501.351.341.541.33

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.150.110.090.090.130.160.200.200.200.20
金融負債(百萬)16111412359145230171152138118
營收淨額(百萬)143569382987811282137691283412892161831517515735
利息保障倍數254.5056.199.8133.14186.43330.6716.63151.48183.7171.79
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)143569382987811282137691283412892161831517515735
推銷費用(百萬)227199204256399321453594460515
管理費用(百萬)279204228239252269234246248271
研發費(百萬)8385788310110090918882
推銷費用率(%)1.582.122.072.272.902.503.513.673.033.27
管理費用率(%)1.942.172.312.121.832.101.821.521.631.72
研發費用率(%)0.580.910.790.740.730.780.700.560.580.52

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)41953907359736453208269622782004240422912685251223902394261930503218340235473110
推銷費用(百萬)1765559536052554249495452495562786111287108
管理費用(百萬)5983597959525347536254575563576058546164
研發費(百萬)2120212021232518191720212018222122232426
推銷費用率(%)4.201.411.641.451.871.932.412.102.042.142.012.072.052.302.372.561.903.292.453.47
管理費用率(%)1.412.121.642.171.841.932.332.352.202.712.012.272.302.632.181.971.801.591.722.06
研發費用率(%)0.500.510.580.550.650.851.100.900.790.740.740.840.840.750.840.690.680.680.680.84

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
2029-盛餘OOXOOOOXOX
25年32.12億93.09%20.56%0.0%116.69%819百萬10.4%

融資使用率
日期股價融資使用率
2022-05-18 -30.857.10%
2022-05-1730.357.18%
2022-05-1630.27.18%
2022-05-1330.057.20%
2022-05-1229.77.31%
2022-05-1130.77.37%
2022-05-1031.57.46%
2022-05-0931.77.50%
2022-05-0633.17.85%
2022-05-0534.18.32%
2022-05-0433.68.22%
2022-05-0333.758.16%
2022-04-2933.858.85%
2022-04-2834.259.92%
2022-04-2733.9510.36%
2022-04-2634.810.86%
2022-04-2535.411.13%
2022-04-2237.6511.45%
2022-04-2137.4511.34%
2022-04-2038.2512.15%
2022-04-1938.812.33%
2022-04-1837.8512.61%
2022-04-1539.611.94%
2022-04-1440.0511.41%
2022-04-1341.110.56%
2022-04-1239.99.76%
2022-04-1138.559.07%
2022-04-0836.458.47%
2022-04-0734.38.41%
2022-04-0634.08.01%
2022-04-0134.18.03%
2022-03-3134.058.05%
2022-03-3034.48.06%
2022-03-2934.38.07%
2022-03-2834.458.13%
2022-03-2534.958.00%
2022-03-2434.68.44%
2022-03-2334.258.37%
2022-03-2234.258.62%
2022-03-2133.758.68%
2022-03-1832.68.98%
2022-03-1732.99.09%
2022-03-1632.659.25%
2022-03-1533.19.34%
2022-03-1433.89.34%
2022-03-1132.89.35%
2022-03-1032.759.28%
2022-03-0931.359.24%
2022-03-0830.659.31%
2022-03-0732.39.40%
2022-03-0432.059.71%
2022-03-0332.49.64%
2022-03-0232.59.65%
2022-03-0132.39.61%
2022-02-2531.59.43%
2022-02-2430.89.52%
2022-02-2331.59.59%
2022-02-2231.49.58%
2022-02-2132.059.52%
2022-02-1831.28.89%
2022-02-1730.88.89%
2022-02-1630.958.95%
2022-02-1530.458.94%
2022-02-1430.459.00%
2022-02-1130.99.04%
2022-02-1030.59.15%
2022-02-0930.49.34%
2022-02-0830.29.32%
2022-02-0729.99.33%
2022-01-2628.759.38%
2022-01-2528.79.54%
2022-01-2428.89.60%
2022-01-2129.059.71%
2022-01-2029.69.72%
2022-01-1929.39.73%
2022-01-1829.859.89%
2022-01-1729.759.75%
2022-01-1429.959.75%
2022-01-1330.459.61%
2022-01-1230.19.69%
2022-01-1130.1510.10%
2022-01-1030.710.51%
2022-01-0731.5510.77%
2022-01-0631.9510.89%
2022-01-0532.3510.85%
2022-01-0432.210.82%
2022-01-0332.5510.78%
2021-12-3033.110.72%
2021-12-2933.2510.75%
2021-12-2833.110.80%
2021-12-2733.210.86%
2021-12-2433.2510.84%
2021-12-2334.2510.50%
2021-12-2234.210.38%
2021-12-2134.610.35%
2021-12-2034.110.35%
2021-12-1733.6510.39%
2021-12-1632.7510.46%
2021-12-1532.9510.31%
2021-12-1432.910.47%
2021-12-1333.8510.41%
2021-12-1033.3510.46%
2021-12-0933.310.55%
2021-12-0833.210.53%
2021-12-0732.9510.91%
2021-12-0632.311.06%
2021-12-0332.3510.98%
2021-12-0232.310.86%
2021-12-0132.0510.82%
2021-11-3031.9511.34%
2021-11-2932.011.52%
2021-11-2632.8511.62%
2021-11-2533.7511.73%
2021-11-2434.011.56%
2021-11-2332.5511.88%
2021-11-2232.311.69%
2021-11-1931.8511.83%
2021-11-1832.811.87%
2021-11-1733.0511.83%
2021-11-1633.111.89%
2021-11-1533.711.94%
2021-11-1234.7511.81%
2021-11-1134.5511.83%
2021-11-1033.911.27%
2021-11-0934.7511.13%
2021-11-0834.5511.16%
2021-11-0532.8511.06%
2021-11-0433.0511.18%
2021-11-0333.711.02%
2021-11-0232.811.08%
2021-11-0133.1510.96%
2021-10-2933.310.94%
2021-10-2833.410.98%
2021-10-2733.7510.96%
2021-10-2634.210.90%
2021-10-2534.410.78%
2021-10-2233.711.00%
2021-10-2135.6510.61%
2021-10-2034.710.70%
2021-10-1934.710.62%
2021-10-1834.410.86%
2021-10-1535.1510.54%
2021-10-1434.3510.11%
2021-10-1332.8510.41%
2021-10-1233.5510.63%
2021-10-0834.3510.91%
2021-10-0734.910.84%
2021-10-0634.2510.95%
2021-10-0535.210.98%
2021-10-0433.711.39%
2021-10-0135.3512.14%
2021-09-3037.612.56%
2021-09-2935.9512.64%
2021-09-2836.6512.96%
2021-09-2737.2512.95%
2021-09-2437.3513.08%
2021-09-2337.2513.05%
2021-09-2237.0513.31%
2021-09-1739.2513.75%
2021-09-1639.513.76%
2021-09-1540.3513.69%
2021-09-1439.9513.87%
2021-09-1341.613.42%
2021-09-1041.113.53%
2021-09-0941.013.41%
2021-09-0840.4513.45%
2021-09-0741.013.46%
2021-09-0641.6513.56%
2021-09-0342.513.63%
2021-09-0242.8513.63%
2021-09-0144.313.71%
2021-08-3144.513.52%
2021-08-3043.8513.70%
2021-08-2743.713.57%
2021-08-2645.7513.34%
2021-08-2542.1512.90%
2021-08-2442.2513.27%
2021-08-2342.313.43%
2021-08-2040.113.63%
2021-08-1940.513.90%
2021-08-1842.4513.82%
2021-08-1740.614.20%
2021-08-1643.914.42%
2021-08-1345.4514.59%
2021-08-1247.2514.12%
2021-08-1144.8514.10%
2021-08-1046.1514.25%
2021-08-0946.614.26%
2021-08-0646.214.48%
2021-08-0545.814.52%
2021-08-0448.2514.81%
2021-08-0347.6514.24%
2021-08-0247.313.85%
2021-07-3045.813.90%
2021-07-2946.412.76%
2021-07-2844.012.89%
2021-07-2744.0512.96%
2021-07-2647.213.21%
2021-07-2346.713.60%
2021-07-2245.613.47%
2021-07-2146.714.61%
2021-07-2049.415.41%
2021-07-1951.716.12%
2021-07-1651.215.14%
2021-07-1552.414.52%
2021-07-1448.514.17%
2021-07-1351.614.57%
2021-07-1256.316.42%
2021-07-0951.214.89%
2021-07-0852.815.46%
2021-07-0750.314.90%
2021-07-0652.016.24%
2021-07-0553.219.45%
2021-07-0248.4514.94%
2021-07-0148.912.90%
2021-06-3048.516.23%
2021-06-2944.9514.70%
2021-06-2840.913.18%
2021-06-2537.210.75%
2021-06-2437.711.15%
2021-06-2337.1511.05%
2021-06-2238.79.88%
2021-06-2135.27.39%
2021-06-1837.07.06%
2021-06-1737.157.17%
2021-06-1636.257.09%
2021-06-1537.156.86%
2021-06-1135.06.88%
2021-06-1034.956.84%
2021-06-0936.27.01%
2021-06-0837.07.29%
2021-06-0736.256.87%
2021-06-0438.757.78%
2021-06-0340.257.47%
2021-06-0239.48.10%
2021-06-0135.856.26%
2021-05-3134.155.53%
2021-05-2834.254.70%
2021-05-2731.154.98%
2021-05-2631.154.89%

盛餘熱門網頁

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。