2066 世德


股價漲跌幅
202220212020
世德-8.0%7.0%9.0%
0050-15.64%3.82%50.48%


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)
58.4 1.75% 59.42 68.33 17.0% 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
2021202020192018201720162015201420132012
營業毛利率27.6924.6026.2124.7228.7133.5232.1930.3928.9124.04
營業利益率8.434.244.375.0916.9622.8621.0919.5817.6112.94
折舊負擔比率3.984.773.991.571.721.331.000.780.851.02
稅前淨利率7.496.237.707.6215.4421.8024.8921.9219.9613.38
股東權益報酬率11.168.6712.799.9016.0720.5724.7924.5124.3521.49
資產報酬率5.714.555.774.769.2314.6619.7419.4318.7515.03
本業收入比112.8767.7456.6866.67110.19105.0284.7889.2988.2196.95
業外獲益比-12.8732.2643.3233.33-9.71-5.0215.2210.7111.793.05
無形資產佔淨值比3.674.644.014.060.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率28.5428.4329.6125.7927.1123.0427.5020.2126.1827.0524.1525.9527.6422.4726.9126.4423.34
營業利益率7.718.4513.515.496.670.4710.07-1.896.142.003.024.017.920.312.7413.3911.18
稅前淨利率10.766.3913.175.425.3617.895.34-6.504.92-1.911.9720.478.160.882.9134.282.81
本業收入比70.83133.33101.39100.00125.002.17189.6629.17125.93-110.00150.0019.5598.1133.3389.4739.32388.89
業外獲益比27.78-33.33-2.78-0.00-25.0097.83-89.6670.83-25.93210.00-50.0080.453.7766.675.2660.68-288.89

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)-184342102156119235407321-10769
自由現金流量(百萬)-250340613-74-540165301223-12754
稅後淨利(百萬)14391164152171220257235173101


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-51-97-72-20622858-2279261712471781219
自由現金流量(百萬)-57-101-216131-63223197-844764136013633-168110-49
稅後淨利(百萬)57335928234728-12281320834825288910

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)228519912432197413371280129412771063978
營業利益(百萬)19384106100227293273250187127
稅後淨利(百萬)14391164152171220257235173101
EPS(完全稀釋)3.962.524.494.174.666.007.096.475.350.00
營收成長率(%)14.77-18.1323.2047.644.45-1.081.3320.138.69N/A
營業利益成長率(%)129.76-20.756.00-55.95-22.537.339.2033.6947.24N/A
稅後淨利成長率(%)57.14-44.517.89-11.11-22.27-14.409.3635.8471.29N/A
EPS成長率(%)57.14-43.887.67-10.52-22.33-15.379.5820.93N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)667565543584593515549376550541589648654683636342314
營業利益(百萬)5148733240255-734111826522174635
稅後淨利(百萬)57335928234728-12281320834825288910
EPS(完全稀釋)1.580.931.650.780.661.310.77-0.330.770.360.552.291.320.700.762.450.27
去年同期營收成長率(%)12.489.71-1.0955.327.82-4.81-6.79-41.98-15.90-20.79-7.3989.47108.280.000.000.00-
兩季平均(YOY)營收成長率(%)11.104.3127.1131.571.51-5.80-24.38-28.94-18.34-14.0941.0498.8854.140.000.00--
去年同期EPS成長率(%)139.39-29.01114.29336.36-14.29263.8940.00-114.41-41.67-48.57-27.63-6.53388.890.000.000.00-
兩季平均(YOY)EPS成長率(%)55.1942.64225.33161.03124.80151.94-37.20-78.04-45.12-38.10-17.08191.18194.440.000.00--
較上季營收成長率(%)18.054.05-7.02-1.5215.15-6.1946.01-31.641.66-8.15-9.10-0.92-4.257.3985.968.920.00
較上季EPS成長率(%)69.89-43.64111.5418.18-49.6270.13333.33-142.86113.89-34.55-75.9873.4888.57-7.89-68.98807.410.00

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(%)
2022/40.8816.6213.32019/12-15.73-32.1123.76
2022/39.893.3712.22019/11-0.89-11.7831.35
2022/1~2-9.12159.5717.452019/10-0.02-15.837.47
2021/12-10.7711.4215.042019/90.78-15.546.85
2021/115.2214.8915.352019/8-11.83-9.9160.12
2021/104.474.8515.42019/72.957.977.43
2021/96.18-7.4516.72019/6-10.8384.598.69
2021/8-10.79-1.9420.412019/516.93102.89101.67
2021/7-0.768.0523.952019/4-14.0580.17101.34
2021/6-0.2627.2127.02019/325.0189.96108.88
2021/5-1.7165.3126.952019/1~2-19.72121.15121.14
2021/4-10.5684.5520.12018/129.595.1747.64
2021/331.3717.067.582018/11-5.488.0742.91
2021/1~2-17.35-53.562.642018/100.33117.2738.21
2020/12-8.0-0.09-18.472018/97.44105.6129.88
2020/11-3.96-8.48-19.762018/85.667.4220.43
2020/10-7.78-5.55-20.782018/776.0386.6212.62
2020/912.52.38-22.322018/6-1.943.420.44
2020/8-1.69-8.27-25.092018/53.840.27-0.15
2020/716.83-17.73-27.22018/4-9.3911.52-0.27
2020/629.59-27.51-28.772018/353.150.91-3.89
2020/59.72-50.12-29.012018/1~2-26.64-6.78-6.77
2020/4-43.27-46.84-23.212017/125.52-0.444.44
2020/38.65-19.47-15.952017/119.284.024.95
2020/1~2-7.81-13.99-13.992017/10-5.051.495.05

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
72.032.0125.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
36.092.0-60.86
2021Q3(百萬)2020Q3(百萬)YoY(%)
72.029.0148.27

EPS較上季
2022Q1(元)2021Q4(元)比率
1.580.930.6989

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.527.047.616.965.645.455.766.516.817.80
存貨周轉率1.621.701.892.252.932.913.493.893.693.94

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.771.791.851.922.031.892.221.451.781.711.761.861.962.022.171.501.36
存貨周轉率0.400.350.360.460.490.460.440.330.460.420.460.480.470.530.680.730.70

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.550.520.600.620.500.370.200.210.210.27
金融負債(百萬)54954295911767943000000
營收淨額(百萬)228519912432197413371280129412771063978
利息保障倍數10.015.877.5110.2039.61135.1810737.90280027.00212253.003118.14
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)228519912432197413371280129412771063978
推銷費用(百萬)2472242941311029393836661
管理費用(百萬)159162216238433641454739
研發費(百萬)2620221913891078
推銷費用率(%)10.8111.2512.096.647.637.277.196.506.216.24
管理費用率(%)6.968.148.8812.063.222.813.173.524.423.99
研發費用率(%)1.141.000.900.960.970.620.700.780.660.82

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)667565543584593515549376550541589648654683636342314
推銷費用(百萬)92653577706056456372747673-7902523
管理費用(百萬)42394139405137344056446255154601411
研發費(百萬)466410554667545564
推銷費用率(%)13.7911.506.4513.1811.8011.6510.2011.9711.4513.3112.5611.7311.16-1.0214.157.317.32
管理費用率(%)6.306.907.556.686.759.906.749.047.2710.357.479.578.4122.559.434.093.50
研發費用率(%)0.601.061.100.681.690.970.911.061.091.111.190.770.610.730.791.751.27

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
2066-世德OXXXOOXXOX
9年3.65億92.69%54.42%0.0%91.23%-240百萬17.44%

融資使用率
日期股價融資使用率
2022-05-24 -58.41.59%
2022-05-2358.01.56%
2022-05-2057.31.51%
2022-05-1957.01.51%
2022-05-1857.91.49%
2022-05-1757.61.48%
2022-05-1658.41.42%
2022-05-1358.51.39%
2022-05-1258.21.39%
2022-05-1160.21.39%
2022-05-1059.01.39%
2022-05-0959.31.33%
2022-05-0658.91.32%
2022-05-0560.01.32%
2022-05-0459.61.32%
2022-05-0357.51.32%
2022-04-2958.21.32%
2022-04-2858.51.30%
2022-04-2758.21.34%
2022-04-2659.61.34%
2022-04-2557.81.34%
2022-04-2259.71.36%
2022-04-2160.01.36%
2022-04-2060.91.36%
2022-04-1959.91.34%
2022-04-1860.01.34%
2022-04-1560.11.34%
2022-04-1460.41.35%
2022-04-1358.91.35%
2022-04-1257.81.35%
2022-04-1158.51.35%
2022-04-0858.81.35%
2022-04-0758.31.27%
2022-04-0660.21.27%
2022-04-0161.11.27%
2022-03-3160.81.26%
2022-03-3060.51.26%
2022-03-2961.61.28%
2022-03-2861.51.24%
2022-03-2561.01.28%
2022-03-2461.01.28%
2022-03-2361.01.26%
2022-03-2260.61.18%
2022-03-2160.61.26%
2022-03-1860.31.29%
2022-03-1760.51.26%
2022-03-1659.01.24%
2022-03-1559.11.24%
2022-03-1459.11.24%
2022-03-1159.01.24%
2022-03-1059.01.23%
2022-03-0958.31.16%
2022-03-0857.61.14%
2022-03-0759.31.14%
2022-03-0459.71.12%
2022-03-0359.71.10%
2022-03-0260.11.10%
2022-03-0160.51.07%
2022-02-2560.01.05%
2022-02-2459.81.05%
2022-02-2360.01.08%
2022-02-2259.61.10%
2022-02-2160.81.04%
2022-02-1860.71.02%
2022-02-1759.81.01%
2022-02-1659.71.03%
2022-02-1559.21.03%
2022-02-1457.91.16%
2022-02-1159.51.16%
2022-02-1058.91.16%
2022-02-0958.21.17%
2022-02-0857.31.28%
2022-02-0757.51.28%
2022-01-2657.51.28%
2022-01-2557.91.28%
2022-01-2457.91.23%
2022-01-2157.91.24%
2022-01-2059.51.25%
2022-01-1960.01.26%
2022-01-1860.11.26%
2022-01-1760.21.26%
2022-01-1459.91.27%
2022-01-1360.51.15%
2022-01-1260.71.16%
2022-01-1160.01.16%
2022-01-1061.81.30%
2022-01-0762.01.32%
2022-01-0661.51.39%
2022-01-0562.41.48%
2022-01-0462.61.50%
2022-01-0363.21.55%
2021-12-3063.11.52%
2021-12-2964.61.85%
2021-12-2862.62.55%
2021-12-2762.92.58%
2021-12-2463.12.54%
2021-12-2363.52.59%
2021-12-2263.32.68%
2021-12-2162.12.52%
2021-12-2061.22.52%
2021-12-1761.72.52%
2021-12-1662.82.50%
2021-12-1562.22.51%
2021-12-1461.22.51%
2021-12-1361.22.49%
2021-12-1062.72.68%
2021-12-0961.52.64%
2021-12-0861.82.70%
2021-12-0758.92.55%
2021-12-0658.62.54%
2021-12-0360.72.54%
2021-12-0260.42.58%
2021-12-0159.92.58%
2021-11-3060.02.53%
2021-11-2958.92.54%
2021-11-2659.62.62%
2021-11-2561.62.75%
2021-11-2461.92.56%
2021-11-2362.02.68%
2021-11-2261.92.55%
2021-11-1961.42.65%
2021-11-1860.62.63%
2021-11-1763.22.66%
2021-11-1662.62.63%
2021-11-1559.72.09%
2021-11-1254.31.35%
2021-11-1151.81.26%
2021-11-1051.41.26%
2021-11-0951.81.28%
2021-11-0851.61.28%
2021-11-0552.11.27%
2021-11-0452.21.27%
2021-11-0352.31.27%
2021-11-0251.71.26%
2021-11-0151.11.26%
2021-10-2951.31.26%
2021-10-2851.71.25%
2021-10-2752.21.24%
2021-10-2651.91.24%
2021-10-2552.01.32%
2021-10-2251.81.28%
2021-10-2152.01.28%
2021-10-2052.81.28%
2021-10-1952.41.28%
2021-10-1851.71.28%
2021-10-1552.21.28%
2021-10-1451.21.08%
2021-10-1350.11.10%
2021-10-1250.01.10%
2021-10-0849.91.10%
2021-10-0750.01.10%
2021-10-0649.41.10%
2021-10-0551.51.08%
2021-10-0449.21.08%
2021-10-0149.851.08%
2021-09-3050.61.11%
2021-09-2950.51.11%
2021-09-2850.91.11%
2021-09-2750.91.11%
2021-09-2451.51.11%
2021-09-2351.21.11%
2021-09-2250.41.11%
2021-09-1751.01.11%
2021-09-1651.81.11%
2021-09-1551.91.11%
2021-09-1052.21.18%
2021-09-0951.61.18%
2021-09-0851.81.18%
2021-09-0751.81.19%
2021-09-0651.91.19%
2021-09-0352.01.21%
2021-09-0251.71.21%
2021-09-0151.81.32%
2021-08-3151.91.32%
2021-08-3051.81.32%
2021-08-2752.21.32%
2021-08-2652.31.59%
2021-08-2552.01.59%
2021-08-2452.11.59%
2021-08-2352.11.59%
2021-08-2051.51.59%
2021-08-1951.91.59%
2021-08-1852.21.59%
2021-08-1751.31.59%
2021-08-1650.81.59%
2021-08-1351.61.59%
2021-08-1252.51.59%
2021-08-1152.01.59%
2021-08-1052.01.59%
2021-08-0653.31.58%
2021-08-0553.31.58%
2021-08-0453.01.58%
2021-08-0353.01.58%
2021-08-0253.21.58%
2021-07-3053.21.58%
2021-07-2953.41.58%
2021-07-2853.01.58%
2021-07-2753.01.87%
2021-07-2653.21.87%
2021-07-2353.61.90%
2021-07-2253.31.90%
2021-07-2153.72.47%
2021-07-2053.72.50%
2021-07-1953.82.50%
2021-07-1653.52.54%
2021-07-1553.62.53%
2021-07-1453.72.53%
2021-07-1353.52.53%
2021-07-1254.22.53%
2021-07-0953.72.49%
2021-07-0854.62.49%
2021-07-0754.82.49%
2021-07-0653.62.49%
2021-07-0554.72.45%
2021-07-0254.42.48%
2021-07-0154.52.48%
2021-06-3054.52.45%
2021-06-2954.22.43%
2021-06-2853.72.44%
2021-06-2553.82.50%
2021-06-2453.62.47%
2021-06-2353.02.39%
2021-06-2252.52.36%
2021-06-2151.82.36%
2021-06-1853.22.35%
2021-06-1752.62.35%
2021-06-1652.62.35%
2021-06-1554.42.35%
2021-06-1151.82.35%
2021-06-1052.02.35%
2021-06-0951.32.35%
2021-06-0851.92.35%
2021-06-0751.92.35%
2021-06-0452.02.35%
2021-06-0352.02.35%
2021-06-0251.52.37%
2021-06-0151.22.37%
2021-05-3151.92.37%
2021-05-2851.92.35%
2021-05-2751.12.38%

世德熱門網頁

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。