2049 上銀


股價漲跌幅
20222021202020192018
上銀-28.0%-20.0%24.0%28.0%-31.0%
0050-14.86%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)
216.5 32.9% 287.73 330.89 52.84% 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
  • 本益比法估值不適用於景氣循環股
  • 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
202120202019201820172016201520142013
營業毛利率36.0027.2333.5239.6535.8332.8935.8438.3837.03
營業利益率18.768.1511.8821.8815.819.0012.7918.8819.04
折舊負擔比率8.0210.6710.846.027.479.239.097.248.49
稅前淨利率16.4110.8310.9320.7813.297.3812.3319.2920.13
股東權益報酬率10.916.666.8223.8314.346.569.9017.8117.31
資產報酬率6.643.893.7011.586.693.334.878.327.70
本業收入比114.3075.21108.64105.30118.95121.93103.7697.8494.61
業外獲益比-14.3024.79-8.64-5.30-18.95-21.93-3.712.165.39
無形資產佔淨值比0.500.530.530.520.000.000.000.000.00

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36.6337.1838.1936.1231.7827.0128.4227.8724.6625.4033.6436.0736.8035.9240.7441.3240.0439.1836.3234.23
營業利益率20.6017.4122.7220.2513.537.6311.2612.22-2.36-1.4512.6317.4215.0513.0725.7025.7521.3719.7717.1314.03
稅前淨利率23.229.5023.2820.1211.1410.4518.2113.48-4.64-4.528.7818.8415.858.5325.2025.3322.1811.4517.8316.30
本業收入比88.73183.3397.60100.63121.5972.9461.7890.6550.6032.04143.6092.4195.00153.26101.95101.6296.35172.5996.1086.16
業外獲益比11.27-83.332.40-0.63-21.4426.9138.229.3548.8167.96-43.827.595.00-53.26-1.95-1.673.65-72.594.0013.84

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)
202120202019201820172016201520142013
營運現金流量(百萬)816052511394515065664429104632312618
自由現金流量(百萬)57754350-3340-22731154918-22341591-296
稅後淨利(百萬)353219301865539227381327164224052022


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)10322240218822931439169918741489189897918445-866648157717071218196014641939
自由現金流量(百萬)629159317461566870145121511065-317275-359-1193-2063-1190-408-330-345552695
稅後淨利(百萬)136759213571052532568926567-13138389818620870174215651215846898708

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)
202120202019201820172016201520142013
營收(百萬)272652126720210293332116516118148811508712443
營業利益(百萬)511517322401641933451451190328482369
稅後淨利(百萬)353219301865539227381327164224052022
EPS(完全稀釋)10.336.036.0118.299.754.826.079.167.93
營收成長率(%)28.205.23-31.1038.5931.318.31-1.3721.25N/A
營業利益成長率(%)195.32-27.86-62.6091.90130.53-23.75-33.1820.22N/A
稅後淨利成長率(%)83.013.49-65.4196.93106.33-19.18-31.7318.94N/A
EPS成長率(%)71.310.33-67.1487.59102.28-20.59-33.7315.51N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)75666695753070495991615158735629361440145062608650486648835277806553614856145103
營業利益(百萬)1559116617111427811469661688-85-5863910607608692146200314001215962716
稅後淨利(百萬)136759213571052532568926567-13138389818620870174215651215846898708
EPS(完全稀釋)4.011.743.983.181.611.782.911.83-0.420.121.262.722.062.975.945.424.343.023.212.58
去年同期營收成長率(%)26.298.8428.2125.2365.7753.2416.02-7.51-28.41-39.62-39.39-21.77-22.978.1348.7752.46----
去年同期營業利益成長率(%)92.23148.61158.85107.411054.12908.623.44-35.09-111.18-106.67-70.22-47.08-45.71-28.48123.08179.75----
去年同期稅後淨利成長率(%)156.954.2346.5485.54506.111394.74138.05-30.68-121.13-95.63-77.67-47.73-48.972.8493.99121.05----
去年同期EPS成長率(%)149.07-2.2536.7773.77483.331383.33130.95-32.72-120.39-95.96-78.79-49.82-52.53-1.6685.05110.08----
較上季營收成長率(%)13.01-11.096.8217.66-2.604.734.3355.76-9.97-20.70-16.8320.56-24.07-20.407.3518.726.599.5110.01-
較上季營業利益成長率(%)33.70-31.8519.9075.9672.92-29.05-3.92909.41-46.55-109.08-39.7239.47-12.54-59.517.1443.0715.2326.3034.36-
較上季稅後淨利成長率(%)130.91-56.3728.9997.74-6.34-38.6663.32532.82-444.74-90.23-52.4431.94-28.74-50.0611.3128.8143.62-5.7926.84-
較上季EPS成長率(%)130.46-56.2825.1697.52-9.55-38.8359.02535.71-450.00-90.48-53.6832.04-30.64-50.009.5924.8843.71-5.9224.42-

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(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/41.1322.6425.292019/123.48-22.01-31.12
2022/310.5225.5526.292019/11-9.13-44.44-31.67
2022/1~22.1726.7126.712019/102.38-46.9-30.52
2021/12-10.61-5.0228.22019/9-12.59-51.01-28.6
2021/11-6.1610.6231.92019/8-25.69-42.5-25.43
2021/10-3.5821.9434.442019/71.54-24.72-22.71
2021/9-1.1324.336.082019/61.91-22.75-22.32
2021/81.1438.9737.892019/54.47-21.96-22.22
2021/72.3422.4637.712019/44.1-20.5-22.29
2021/63.1320.9341.082019/325.23-21.2-22.95
2021/55.9327.2746.722019/1~2-9.97-23.96-23.95
2021/43.528.0153.472018/12-23.91-18.038.85
2021/315.7859.2165.792018/11-13.1512.7445.23
2021/1~2-5.0769.7569.752018/10-5.6734.4249.13
2020/123.8859.925.22018/92.7346.2151.09
2020/113.4359.931.352018/8-2.7246.2151.8
2020/10-1.5340.5-2.892018/74.0554.2752.73
2020/910.3346.22-6.682018/63.0952.552.48
2020/8-10.8715.73-11.592018/56.4355.0452.47
2020/71.52-3.5-14.832018/43.2450.0451.74
2020/68.04-3.48-17.062018/324.7548.8352.36
2020/56.55-8.97-20.192018/1~2-15.2454.4754.46
2020/428.06-10.74-23.472017/124.6834.0531.31
2020/311.99-27.41-28.262017/113.5534.9131.01
2020/1~217.19-28.77-28.762017/102.635.4130.56

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1757.0667.0163.41
2021Q4(百萬)2020Q4(百萬)YoY(%)
636.0643.0-1.088
2021Q3(百萬)2020Q3(百萬)YoY(%)
1753.01070.063.831

EPS較上季
2022Q1(元)2021Q4(元)比率
4.011.741.3045

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率5.143.813.715.594.703.202.672.862.63
存貨周轉率2.402.251.632.472.762.171.992.322.03

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q2
應收帳款周轉率1.671.361.351.20
存貨周轉率0.570.530.640.67

償債能力-近10年
202120202019201820172016201520142013
負債比0.400.430.510.500.560.550.560.550.57
金融負債(百萬)112311373419114140131379513877139151201512008
營收淨額(百萬)272652126720210293332116516118148811508712443
利息保障倍數27.4511.4312.2042.4722.418.4311.7417.9117.80
長期銀行借款占稅後淨利比1.523.574.201.112.595.313.822.612.78

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)272652126720210293332116516118148811508712443
推銷費用(百萬)16431340166518151531155013041126847
管理費用(百萬)19991704160820091515136912281009835
研發費(百萬)10591014110113861191932899807557
推銷費用率(%)6.036.308.246.197.239.628.767.466.81
管理費用率(%)7.338.017.966.857.168.498.256.696.71
研發費用率(%)3.884.775.454.735.635.786.045.354.48

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)75666695753070495991615158735629361440145062608650486648835277806553614856145103
推銷費用(百萬)429489405413336390308285357437389428410568417418412442361378
管理費用(百萬)537537505449508492456367389376415414403563497467482400398388
研發費(百萬)246298255257250310244229231265259292285389342326330352319265
推銷費用率(%)5.677.305.385.865.616.345.245.069.8810.897.687.038.128.544.995.376.297.196.437.41
管理費用率(%)7.108.026.716.378.488.007.766.5210.769.378.206.807.988.475.956.007.366.517.097.60
研發費用率(%)3.254.453.393.654.175.044.154.076.396.605.124.805.655.854.094.195.045.735.685.19

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
2049-上銀OOOOXOOXXX
13年34.08億43.91%42.41%22.69%178.02%7753百萬17.56%

融資使用率
日期股價融資使用率
2022-05-20 -216.55.17%
2022-05-19219.05.02%
2022-05-18223.05.10%
2022-05-17229.04.74%
2022-05-16221.54.71%
2022-05-13216.04.75%
2022-05-12219.54.42%
2022-05-11235.04.13%
2022-05-10231.54.22%
2022-05-09234.04.19%
2022-05-06229.54.15%
2022-05-05229.04.21%
2022-05-04223.04.23%
2022-05-03223.54.25%
2022-04-29220.54.27%
2022-04-28216.04.29%
2022-04-27215.04.30%
2022-04-26217.04.50%
2022-04-25219.04.39%
2022-04-22226.04.42%
2022-04-21225.04.46%
2022-04-20224.54.41%
2022-04-19223.04.34%
2022-04-18226.04.27%
2022-04-15225.04.27%
2022-04-14231.54.23%
2022-04-13232.04.25%
2022-04-12230.54.24%
2022-04-11229.04.27%
2022-04-08237.54.47%
2022-04-07235.04.44%
2022-04-06240.04.35%
2022-04-01240.54.25%
2022-03-31240.04.19%
2022-03-30241.04.16%
2022-03-29239.53.82%
2022-03-28239.53.77%
2022-03-25242.03.67%
2022-03-24247.53.47%
2022-03-23250.03.43%
2022-03-22253.03.36%
2022-03-21251.03.34%
2022-03-18257.03.28%
2022-03-17260.53.25%
2022-03-16256.53.21%
2022-03-15256.03.18%
2022-03-14256.53.26%
2022-03-11257.53.27%
2022-03-10250.53.42%
2022-03-09237.53.55%
2022-03-08240.53.49%
2022-03-07248.03.34%
2022-03-04255.03.39%
2022-03-03261.53.26%
2022-03-02255.53.27%
2022-03-01261.03.16%
2022-02-25264.53.02%
2022-02-24268.02.95%
2022-02-23275.02.98%
2022-02-22273.02.98%
2022-02-21281.53.02%
2022-02-18276.52.91%
2022-02-17278.52.91%
2022-02-16276.02.93%
2022-02-15272.52.91%
2022-02-14272.02.91%
2022-02-11276.52.98%
2022-02-10283.03.10%
2022-02-09274.03.25%
2022-02-08270.53.23%
2022-02-07269.03.22%
2022-01-26263.53.21%
2022-01-25261.53.24%
2022-01-24265.53.20%
2022-01-21267.03.18%
2022-01-20272.53.25%
2022-01-19275.03.19%
2022-01-18277.03.17%
2022-01-17278.03.08%
2022-01-14279.03.04%
2022-01-13283.53.02%
2022-01-12290.03.00%
2022-01-11286.53.10%
2022-01-10296.53.03%
2022-01-07298.03.24%
2022-01-06309.03.27%
2022-01-05302.53.14%
2022-01-04306.03.12%
2022-01-03300.53.10%
2021-12-30306.53.08%
2021-12-29310.03.04%
2021-12-28307.03.03%
2021-12-27298.03.03%
2021-12-24297.03.02%
2021-12-23294.53.00%
2021-12-22291.02.86%
2021-12-21290.52.85%
2021-12-20288.52.84%
2021-12-17295.02.72%
2021-12-16288.52.78%
2021-12-15287.02.79%
2021-12-14291.52.71%
2021-12-13291.02.80%
2021-12-10292.02.82%
2021-12-09293.52.76%
2021-12-08292.52.95%
2021-12-07289.03.11%
2021-12-06286.53.05%
2021-12-03282.53.08%
2021-12-02285.03.00%
2021-12-01283.53.02%
2021-11-30285.53.01%
2021-11-29279.02.97%
2021-11-26281.02.98%
2021-11-25288.52.99%
2021-11-24290.53.02%
2021-11-23292.02.98%
2021-11-22288.53.05%
2021-11-19286.03.06%
2021-11-18293.52.95%
2021-11-17292.02.98%
2021-11-16286.03.04%
2021-11-15285.03.01%
2021-11-12283.52.86%
2021-11-11278.02.84%
2021-11-10284.52.43%
2021-11-09290.02.20%
2021-11-08299.02.04%
2021-11-05318.01.82%
2021-11-04312.01.80%
2021-11-03313.51.77%
2021-11-02319.51.69%
2021-11-01315.01.65%
2021-10-29309.01.70%
2021-10-28308.01.68%
2021-10-27312.51.64%
2021-10-26313.01.63%
2021-10-25304.01.69%
2021-10-22307.01.66%
2021-10-21312.51.65%
2021-10-20315.01.66%
2021-10-19311.01.73%
2021-10-18302.01.84%
2021-10-15300.01.85%
2021-10-14302.51.80%
2021-10-13296.01.82%
2021-10-12296.51.83%
2021-10-08298.51.84%
2021-10-07296.51.84%
2021-10-06284.51.91%
2021-10-05284.51.89%
2021-10-04283.51.88%
2021-10-01289.51.87%
2021-09-30309.51.81%
2021-09-29310.51.78%
2021-09-28310.01.82%
2021-09-27317.01.78%
2021-09-24329.01.69%
2021-09-23332.01.68%
2021-09-22321.01.75%
2021-09-17339.01.65%
2021-09-16330.51.65%
2021-09-15332.51.71%
2021-09-14338.51.69%
2021-09-13333.51.69%
2021-09-10339.01.65%
2021-09-09335.51.66%
2021-09-08337.01.61%
2021-09-07341.51.56%
2021-09-06323.01.57%
2021-09-03331.01.56%
2021-09-02333.51.54%
2021-09-01326.51.53%
2021-08-31326.01.55%
2021-08-30329.01.53%
2021-08-27330.01.53%
2021-08-26317.01.56%
2021-08-25318.01.56%
2021-08-24316.01.57%
2021-08-23312.01.59%
2021-08-20305.01.58%
2021-08-19313.51.55%
2021-08-18322.01.58%
2021-08-17310.01.58%
2021-08-16319.01.60%
2021-08-13339.51.51%
2021-08-12338.51.54%
2021-08-11344.01.47%
2021-08-10355.01.67%
2021-08-09347.01.89%
2021-08-06346.02.00%
2021-08-05343.02.10%
2021-08-04341.02.02%
2021-08-03342.01.98%
2021-08-02333.02.02%
2021-07-30320.02.06%
2021-07-29342.51.79%
2021-07-28340.51.81%
2021-07-27355.51.69%
2021-07-26381.01.43%
2021-07-23381.51.42%
2021-07-22384.01.42%
2021-07-21381.01.42%
2021-07-20378.51.43%
2021-07-19389.51.41%
2021-07-16392.01.40%
2021-07-15389.51.40%
2021-07-14386.51.41%
2021-07-13391.51.38%
2021-07-12389.51.37%
2021-07-09380.51.45%
2021-07-08388.01.37%
2021-07-07396.01.27%
2021-07-06402.51.20%
2021-07-05400.01.22%
2021-07-02399.01.23%
2021-07-01389.01.29%
2021-06-30395.01.24%
2021-06-29392.51.22%
2021-06-28401.51.26%
2021-06-25401.51.25%
2021-06-24411.51.17%
2021-06-23400.51.24%
2021-06-22392.01.26%
2021-06-21392.01.22%
2021-06-18400.01.14%
2021-06-17383.51.28%
2021-06-16386.01.24%
2021-06-15382.01.25%
2021-06-11383.51.25%
2021-06-10391.51.20%
2021-06-09384.51.25%
2021-06-08382.01.24%
2021-06-07382.51.18%
2021-06-04373.01.24%
2021-06-03376.51.21%
2021-06-02376.51.21%
2021-06-01375.51.20%
2021-05-31368.01.25%
2021-05-28368.51.14%

上銀熱門網頁

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。