2228 劍麟


股價漲跌幅
20222021202020192018
劍麟-13.0%-14.0%-35.0%54.0%-33.0%
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)
63.6 0.2% 63.73 73.29 15.24% 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22.2321.7527.5427.5129.2431.9131.6230.9127.6226.60
營業利益率4.084.0513.6012.4815.0419.7317.8616.2413.1411.79
折舊負擔比率6.256.314.964.713.813.123.142.913.083.03
稅前淨利率6.196.2516.5116.6918.1020.8420.8917.8015.1212.45
股東權益報酬率6.382.5917.0313.3714.8619.6720.9019.9017.3917.18
資產報酬率4.471.9413.1610.3911.4815.1816.4715.7712.6511.65
本業收入比65.7964.9582.2874.7583.1494.6285.5691.1986.8794.69
業外獲益比34.2135.0517.5925.2516.865.3814.568.8113.135.31
無形資產佔淨值比0.310.220.240.240.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率20.7020.1021.6322.8124.2028.4618.279.4223.6126.9528.7427.9926.3229.5326.2627.5426.7228.6229.7027.97
營業利益率6.003.432.323.257.0515.42-2.85-17.268.3211.2715.7314.8412.3112.3112.9913.5810.9713.8715.1513.35
稅前淨利率9.124.845.186.118.4315.89-0.20-11.059.9814.6017.7518.4615.0516.8719.4415.5714.7123.5117.8816.79
本業收入比66.3372.0944.6853.7084.3497.191200.00157.1482.9876.9788.4380.5781.7173.1866.6786.6775.0059.1184.6279.53
業外獲益比34.6930.2355.3246.3016.872.81-1150.00-57.1417.0223.0311.5719.4318.2926.8233.3312.7325.6840.8915.3820.47

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)315243679537715768775523358244
自由現金流量(百萬)142-21261137630369187279232109
稅後淨利(百萬)23999656502550688620487333274


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)500149-2363949-140297-3334194163214298101405-739308147133
自由現金流量(百萬)44496-266360-47-170217-437370-22947189254-19313-117-384239642
稅後淨利(百萬)70333710465120-9-76642001681681191171511379819214985

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)3679342345764224432644613945350730202876
營業利益(百萬)150139622527651880705569397339
稅後淨利(百萬)23999656502550688620487333274
EPS(完全稀釋)3.061.308.656.627.259.088.446.785.090.00
營收成長率(%)7.48-25.208.33-2.36-3.0313.0812.4916.135.01N/A
營業利益成長率(%)7.91-77.6518.03-19.05-26.0224.8223.9043.3217.11N/A
稅後淨利成長率(%)141.41-84.9130.68-8.73-20.0610.9727.3146.2521.53N/A
EPS成長率(%)135.38-84.9730.66-8.69-20.157.5824.4833.20N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1078896911883988112085451094011271216114510881063109510571009105010921018
營業利益(百萬)6531212970173-24-8878127191170134131142143111146165136
稅後淨利(百萬)70333710465120-9-76642001681681191171511379819214985
EPS(完全稀釋)0.920.430.491.370.861.59-0.12-1.010.852.642.222.221.581.541.991.801.292.531.961.12
去年同期營收成長率(%)9.11-20.006.6773.145.11-0.62-29.77-55.46-13.606.0211.058.337.831.240.273.83----
去年同期營業利益成長率(%)-7.14-82.08187.50132.95-10.2636.22-112.57-151.76-41.79-3.0534.5118.8820.72-10.27-13.945.15----
去年同期稅後淨利成長率(%)7.69-72.50511.11236.841.56-40.00-105.36-145.24-46.2270.9411.2622.6321.43-39.061.3461.18----
去年同期EPS成長率(%)6.98-72.96508.33235.641.18-39.77-105.41-145.50-46.2071.4311.5623.3322.48-39.131.5360.71----
較上季營收成長率(%)20.31-1.653.17-10.63-11.7931.1567.45-45.74-16.59-7.326.205.242.35-2.923.604.76-3.90-3.857.27-
較上季營業利益成長率(%)109.6847.62-27.59-58.57-59.54820.8372.73-212.82-38.58-33.5112.3526.872.29-7.75-0.7028.83-23.97-11.5221.32-
較上季稅後淨利成長率(%)112.12-10.81-64.4260.00-45.831433.3388.16-218.75-68.0019.050.0041.181.71-22.5210.2239.80-48.9628.8675.29-
較上季EPS成長率(%)113.95-12.24-64.2359.30-45.911425.0088.12-218.82-67.8018.920.0040.512.60-22.6110.5639.53-49.0129.0875.00-

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(%)
2022/4-25.941.06.682019/128.5914.478.75
2022/344.748.98.432019/11-0.916.588.24
2022/1~2-22.678.148.132019/10-10.52-3.988.4
2021/12-1.87-20.045.62019/97.9515.969.91
2021/116.36-20.618.652019/8-13.48-4.149.14
2021/102.03-26.7512.732019/726.9929.1211.34
2021/9-13.57-22.319.262019/6-15.33.018.4
2021/83.7819.2326.752019/54.414.239.45
2021/73.0431.227.942019/43.958.558.19
2021/66.6284.7927.422019/316.682.338.07
2021/5-7.870.3820.322019/1~2-16.7911.3811.38
2021/4-20.1556.4413.112018/121.11-7.5-2.2
2021/348.175.234.232018/11-10.74-3.99-1.7
2021/1~2-26.693.613.612018/108.0720.31-1.47
2020/12-2.56-7.34-25.022018/9-10.77-9.43-3.59
2020/11-1.863.27-26.692018/816.552.86-2.8
2020/108.234.27-29.542018/71.318.59-3.68
2020/932.63-13.79-33.122018/6-6.08-6.78-5.44
2020/814.19-29.83-35.722018/5-0.797.47-5.18
2020/745.14-46.84-36.562018/4-2.011.72-8.01
2020/6-1.69-53.49-34.542018/337.64-14.09-13.49
2020/5-15.34-59.92-31.062018/1~2-27.87-13.15-13.15
2020/4-46.28-50.58-23.082017/124.94-4.52-2.91
2020/345.35-4.35-13.182017/1111.866.45-2.76
2020/1~2-26.22-17.87-17.862017/10-18.65-11.39-3.58

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
98.083.018.072
2021Q4(百萬)2020Q4(百萬)YoY(%)
43.0178.0-75.84
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.920.431.1395

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.153.795.384.965.115.775.585.505.676.21
存貨周轉率4.003.964.073.984.494.283.963.943.904.13

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q3
應收帳款周轉率1.141.111.13
存貨周轉率1.050.850.88

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.300.330.230.230.210.240.210.220.200.38
金融負債(百萬)433437100712270110425
營收淨額(百萬)3679342345764224432644613945350730202876
利息保障倍數33.9446.92456.13688.27710.97600.49231.200.0093.4491.03
長期銀行借款占稅後淨利比0.120.360.000.000.000.000.000.000.001.09

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3679342345764224432644613945350730202876
推銷費用(百萬)179165193175200190190177163174
管理費用(百萬)326324307287261236236247221207
研發費(百萬)158120141173153117116915445
推銷費用率(%)4.874.824.224.144.624.264.825.055.406.05
管理費用率(%)8.869.476.716.796.035.295.987.047.327.20
研發費用率(%)4.293.513.084.103.542.622.942.591.791.56

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1078896911883988112085451094011271216114510881063109510571009105010921018
推銷費用(百萬)4339464352533731444846505048444044455052
管理費用(百萬)78788484796011775728679677588676369696559
研發費(百萬)3937414237352928284235323243394546414437
推銷費用率(%)3.994.355.054.875.264.734.336.084.684.263.784.374.604.524.023.784.364.294.585.11
管理費用率(%)7.248.719.229.518.005.3613.7014.717.667.636.505.856.898.286.125.966.846.575.955.80
研發費用率(%)3.624.134.504.763.743.123.405.492.983.732.882.792.944.053.564.264.563.904.033.63

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
2228-劍麟OXXOOOOXXX
9年7.58億100.0%30.6%0.0%211.21%807百萬7.2%

融資使用率
日期股價融資使用率
2022-05-18 -63.63.55%
2022-05-1762.33.58%
2022-05-1662.83.58%
2022-05-1363.23.58%
2022-05-1262.93.62%
2022-05-1164.83.70%
2022-05-1065.23.72%
2022-05-0965.23.74%
2022-05-0666.33.74%
2022-05-0567.43.74%
2022-05-0466.93.74%
2022-05-0366.53.75%
2022-04-2966.63.75%
2022-04-2866.53.75%
2022-04-2766.63.74%
2022-04-2667.43.76%
2022-04-2567.33.75%
2022-04-2268.23.75%
2022-04-2167.93.75%
2022-04-2068.03.76%
2022-04-1967.73.77%
2022-04-1867.93.80%
2022-04-1567.53.80%
2022-04-1468.03.80%
2022-04-1368.03.76%
2022-04-1268.03.75%
2022-04-1166.83.76%
2022-04-0867.43.76%
2022-04-0767.83.76%
2022-04-0668.03.76%
2022-04-0167.83.76%
2022-03-3167.63.76%
2022-03-3068.03.76%
2022-03-2967.43.76%
2022-03-2867.53.71%
2022-03-2567.83.72%
2022-03-2468.13.74%
2022-03-2368.93.74%
2022-03-2269.03.73%
2022-03-2169.13.76%
2022-03-1868.43.79%
2022-03-1767.93.79%
2022-03-1667.03.78%
2022-03-1567.33.72%
2022-03-1468.03.76%
2022-03-1168.43.77%
2022-03-1068.63.77%
2022-03-0967.73.90%
2022-03-0867.03.88%
2022-03-0767.63.95%
2022-03-0470.04.01%
2022-03-0370.24.02%
2022-03-0269.64.03%
2022-03-0169.94.04%
2022-02-2569.53.94%
2022-02-2470.03.98%
2022-02-2371.24.05%
2022-02-2271.43.85%
2022-02-2172.03.83%
2022-02-1871.93.74%
2022-02-1770.33.73%
2022-02-1670.53.72%
2022-02-1568.83.69%
2022-02-1468.03.68%
2022-02-1169.33.77%
2022-02-1069.33.77%
2022-02-0969.33.76%
2022-02-0868.63.80%
2022-02-0768.63.80%
2022-01-2667.23.78%
2022-01-2567.23.83%
2022-01-2467.73.82%
2022-01-2168.03.82%
2022-01-2069.43.81%
2022-01-1969.43.81%
2022-01-1869.43.84%
2022-01-1769.03.85%
2022-01-1469.33.82%
2022-01-1370.13.87%
2022-01-1270.33.86%
2022-01-1170.23.86%
2022-01-1071.83.91%
2022-01-0770.53.90%
2022-01-0670.83.87%
2022-01-0571.53.92%
2022-01-0471.93.92%
2022-01-0372.83.94%
2021-12-3070.73.98%
2021-12-2969.33.97%
2021-12-2868.34.00%
2021-12-2768.04.01%
2021-12-2467.84.04%
2021-12-2367.94.04%
2021-12-2267.64.04%
2021-12-2167.74.05%
2021-12-2067.24.05%
2021-12-1767.44.04%
2021-12-1667.84.05%
2021-12-1568.34.05%
2021-12-1467.74.07%
2021-12-1368.54.14%
2021-12-1068.54.18%
2021-12-0967.94.20%
2021-12-0868.54.27%
2021-12-0767.54.34%
2021-12-0667.24.34%
2021-12-0367.34.33%
2021-12-0267.04.35%
2021-12-0167.14.41%
2021-11-3066.84.50%
2021-11-2967.54.50%
2021-11-2668.44.50%
2021-11-2568.84.52%
2021-11-2468.64.54%
2021-11-2368.64.54%
2021-11-2269.34.59%
2021-11-1968.54.58%
2021-11-1868.84.60%
2021-11-1769.54.61%
2021-11-1669.44.62%
2021-11-1569.04.67%
2021-11-1268.34.67%
2021-11-1168.34.67%
2021-11-1068.84.68%
2021-11-0968.84.72%
2021-11-0868.84.71%
2021-11-0569.44.72%
2021-11-0469.94.70%
2021-11-0370.14.73%
2021-11-0269.54.73%
2021-11-0170.94.73%
2021-10-2970.24.75%
2021-10-2870.24.74%
2021-10-2769.44.73%
2021-10-2669.44.70%
2021-10-2567.74.84%
2021-10-2267.54.90%
2021-10-2168.74.90%
2021-10-2068.04.90%
2021-10-1968.24.89%
2021-10-1867.04.81%
2021-10-1567.54.81%
2021-10-1466.94.88%
2021-10-1366.24.95%
2021-10-1268.25.19%
2021-10-0869.35.18%
2021-10-0767.75.13%
2021-10-0667.85.14%
2021-10-0567.95.18%
2021-10-0467.05.15%
2021-10-0168.25.15%
2021-09-3069.35.13%
2021-09-2969.25.13%
2021-09-2869.95.15%
2021-09-2769.45.16%
2021-09-2469.25.14%
2021-09-2369.45.15%
2021-09-2269.25.11%
2021-09-1769.85.15%
2021-09-1668.75.14%
2021-09-1568.85.14%
2021-09-1469.75.15%
2021-09-1369.35.13%
2021-09-1068.55.73%
2021-09-0969.25.84%
2021-09-0868.35.77%
2021-09-0768.55.81%
2021-09-0669.25.84%
2021-09-0371.25.92%
2021-09-0270.85.93%
2021-09-0171.65.92%
2021-08-3170.95.96%
2021-08-3069.55.98%
2021-08-2769.45.93%
2021-08-2668.96.16%
2021-08-2569.46.17%
2021-08-2468.76.21%
2021-08-2368.56.25%
2021-08-2067.56.32%
2021-08-1968.16.29%
2021-08-1869.86.34%
2021-08-1770.06.39%
2021-08-1670.76.44%
2021-08-1371.16.41%
2021-08-1272.16.40%
2021-08-1171.16.39%
2021-08-1072.36.46%
2021-08-0972.76.48%
2021-08-0673.06.50%
2021-08-0574.26.31%
2021-08-0473.86.22%
2021-08-0373.96.30%
2021-08-0274.26.32%
2021-07-3072.56.37%
2021-07-2972.76.38%
2021-07-2874.46.44%
2021-07-2775.76.47%
2021-07-2675.86.50%
2021-07-2375.46.39%
2021-07-2276.56.14%
2021-07-2173.26.15%
2021-07-2075.06.13%
2021-07-1977.06.20%
2021-07-1678.06.20%
2021-07-1577.26.20%
2021-07-1478.16.39%
2021-07-1380.57.31%
2021-07-1273.26.24%
2021-07-0972.16.19%
2021-07-0873.06.14%
2021-07-0772.76.12%
2021-07-0673.56.18%
2021-07-0574.16.17%
2021-07-0273.36.13%
2021-07-0173.96.03%
2021-06-3073.96.06%
2021-06-2973.95.97%
2021-06-2874.95.94%
2021-06-2574.45.94%
2021-06-2473.55.98%
2021-06-2373.36.03%
2021-06-2270.05.84%
2021-06-2169.75.91%
2021-06-1869.75.90%
2021-06-1770.05.90%
2021-06-1669.75.92%
2021-06-1571.05.88%
2021-06-1171.55.84%
2021-06-1070.15.77%
2021-06-0968.95.77%
2021-06-0869.25.76%
2021-06-0770.25.78%
2021-06-0470.45.76%
2021-06-0370.85.79%
2021-06-0270.85.88%
2021-06-0171.75.82%
2021-05-3171.55.81%
2021-05-2872.45.77%
2021-05-2771.55.77%
2021-05-2671.05.76%

劍麟熱門網頁

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。