2231 為升


股價漲跌幅
20222021202020192018
為升-23.0%-8.0%-27.0%4.0%-15.0%
0050-15.64%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)
143.5 11.81% 160.45 184.52 28.59% 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40.9538.0950.6048.3953.2554.2955.3650.4343.1538.64
營業利益率14.5211.5728.7630.8636.9839.6644.2638.0927.5122.53
折舊負擔比率4.714.853.793.553.723.543.583.945.475.83
稅前淨利率14.288.7627.5731.8532.7639.2646.2040.8628.7421.99
股東權益報酬率11.856.1821.7627.4028.1438.5549.5543.7227.6121.74
資產報酬率6.013.6613.5515.9615.1023.1538.7733.6721.0117.10
本業收入比101.72131.74104.3496.96112.92101.0495.7893.1995.59102.38
業外獲益比-1.72-32.08-4.343.12-12.92-1.044.226.814.18-2.38
無形資產佔淨值比8.336.526.827.510.000.000.000.000.000.00

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40.5541.1940.6336.3444.9040.8040.4434.1335.5239.6255.5452.4955.3351.7847.5947.8746.5056.8251.2251.20
營業利益率9.939.2612.0912.0623.1916.4615.07-0.1110.9113.9333.0332.6836.0431.2929.3831.6331.1540.9734.8734.18
稅前淨利率16.757.9112.5812.0823.1112.1811.01-4.5012.247.2133.1334.8035.8931.5629.3940.2126.1137.2333.5039.68
本業收入比59.04117.0795.58100.00100.37134.88136.783.4589.52193.4299.6994.02100.2899.34100.0078.69119.25110.00104.2586.12
業外獲益比40.96-17.073.540.00-0.37-34.88-36.7896.5510.48-93.420.315.98-0.280.990.0021.31-19.25-10.00-3.9213.88

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)7342496438257331222942635340309
自由現金流量(百萬)3-31494398-26686819476305282
稅後淨利(百萬)5162459781088101211161120745364249


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)311226472-208243-117130-87323505-21960296-2387289151302241136
自由現金流量(百萬)221220301-57455-22294-153251475-23722234-3309209-11754-42-90
稅後淨利(百萬)17688126105197916219085268316310248249349242252298301

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)4080334040954024352034172822215514991338
營業利益(百萬)59338611781242130213551249821412301
稅後淨利(百萬)5162459781088101211161120745364249
EPS(完全稀釋)4.232.037.979.349.8011.9113.3810.265.924.10
營收成長率(%)22.16-18.441.7614.323.0121.0830.9543.7612.03N/A
營業利益成長率(%)53.63-67.23-5.15-4.61-3.918.4952.1399.2736.88N/A
稅後淨利成長率(%)110.61-74.95-10.117.51-9.32-0.3650.34104.6746.18N/A
EPS成長率(%)108.37-74.53-14.67-4.69-17.72-10.9930.4173.3144.39N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)991103789598611631058790633858105497710581006964101710281015886915891
營業利益(百萬)9896108119270174119-194147323346362302299325316363319304
稅後淨利(百萬)17688126105197916219085268316310248249349242252298301
EPS(完全稀釋)1.450.721.030.861.610.760.510.000.740.692.182.592.692.162.163.042.402.492.943.27
去年同期營收成長率(%)-14.79-1.9813.2955.7735.550.38-19.14-40.17-14.719.34-3.932.92-0.898.8011.1515.38----
兩季平均(YOY)營收成長率(%)-8.385.6534.5345.6617.96-9.38-29.66-27.44-2.692.71-0.511.013.969.9813.27-----
去年同期EPS成長率(%)-9.94-5.26101.960.00117.5710.14-76.61-100.00-72.49-68.060.93-14.8012.08-13.25-26.53-7.03----
兩季平均(YOY)EPS成長率(%)-7.6048.3550.9858.7863.85-33.23-88.31-86.25-70.28-33.56-6.94-1.36-0.58-19.89-16.78-----
較上季營收成長率(%)-4.4415.87-9.23-15.229.9233.9224.80-26.22-18.607.88-7.665.174.36-5.21-1.071.2814.56-3.172.69-
較上季EPS成長率(%)101.39-30.1019.77-46.58111.8449.020.00-100.007.25-68.35-15.83-3.7224.540.00-28.9526.67-3.61-15.31-10.09-

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(%)
2022/4-26.61-36.13-20.02019/12-11.16-4.341.41
2022/327.28-21.05-14.412019/11-8.317.151.92
2022/1~2-25.33-10.32-10.322019/1044.324.461.41
2021/1211.811.2222.312019/9-17.39-13.29-0.92
2021/1112.1217.8925.012019/8-16.0-8.280.46
2021/100.03-20.4625.792019/75.268.351.74
2021/91.390.3433.612019/6-1.13.890.6
2021/84.791.6138.762019/517.995.69-0.08
2021/730.5358.745.352019/4-18.74-6.53-1.58
2021/6-39.061.4443.732019/344.934.650.05
2021/5-10.0171.9650.932019/1~2-25.97-2.58-2.58
2021/4-9.2996.9746.782018/12-0.478.0314.68
2021/347.4562.7834.872018/116.517.6215.31
2021/1~2-27.8421.9521.942018/100.523.3415.09
2020/1230.2220.73-18.522018/9-12.62-0.0616.42
2020/11-24.35-17.63-21.782018/8-0.7613.618.61
2020/1026.19-0.17-22.212018/70.9319.7619.39
2020/92.6814.15-25.012018/60.619.3519.32
2020/863.67-8.17-28.792018/54.3419.3419.31
2020/7-16.55-52.87-31.522018/4-9.0211.4119.31
2020/63.28-40.54-27.532018/39.9425.0622.18
2020/53.07-43.07-24.722018/1~29.220.5920.58
2020/4-25.03-34.83-19.592017/128.3613.162.78
2020/3-0.29-29.36-14.872017/11-6.435.451.89
2020/1~2-13.3-5.95-5.942017/10-2.795.231.56

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
166.0269.0-38.28
2021Q4(百萬)2020Q4(百萬)YoY(%)
82.0129.0-36.43
2021Q3(百萬)2020Q3(百萬)YoY(%)
113.087.029.885

EPS較上季
2022Q1(元)2021Q4(元)比率
1.450.721.0138

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率2.582.393.053.153.113.513.664.134.074.93
存貨周轉率2.052.142.753.803.083.593.693.473.073.14

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率0.620.700.650.630.780.951.030.670.680.610.560.800.790.800.850.800.800.710.760.82
存貨周轉率0.410.470.420.590.690.640.490.470.630.640.480.750.800.870.940.850.900.720.820.77

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.510.530.370.400.450.500.240.190.290.19
金融負債(百萬)3534278517211944233518713345895104
營收淨額(百萬)4080334040954024352034172822215514991338
利息保障倍數19.1613.0060.9057.0353.7465.26734.35175.64103.4061.25
長期銀行借款占稅後淨利比2.164.830.110.000.030.010.180.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)4080334040954024352034172822215514991338
推銷費用(百萬)286255240182177189108828793
管理費用(百萬)25121321818814211465786058
研發費(百萬)5064174283352531971401068864
推銷費用率(%)7.017.635.864.525.035.533.833.815.806.95
管理費用率(%)6.156.385.324.674.033.342.303.624.004.33
研發費用率(%)12.4012.4910.458.337.195.774.964.925.874.78

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)991103789598611631058790633858105497710581006964101710281015886915891
推銷費用(百萬)7690605483655378599154524457444140384450
管理費用(百萬)7479466857714943506652514951504741304240
研發費(百萬)131128149117112120989610311411110310199837975736362
推銷費用率(%)7.678.686.705.487.146.146.7112.326.888.635.534.914.375.914.333.993.944.294.815.61
管理費用率(%)7.477.625.146.904.906.716.206.795.836.265.324.824.875.294.924.574.043.394.594.49
研發費用率(%)13.2212.3416.6511.879.6311.3412.4115.1712.0010.8211.369.7410.0410.278.167.687.398.246.896.96

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
2231-為升OOOOXOOXXX
12年12.19億9.84%48.77%23.13%201.23%801百萬11.84%

融資使用率
日期股價融資使用率
2022-05-24 -143.528.73%
2022-05-23146.528.68%
2022-05-20149.028.58%
2022-05-19148.528.42%
2022-05-18146.528.46%
2022-05-17147.028.44%
2022-05-16144.028.46%
2022-05-13141.528.50%
2022-05-12139.028.53%
2022-05-11139.028.39%
2022-05-10139.028.40%
2022-05-09139.028.30%
2022-05-06141.028.15%
2022-05-05141.028.14%
2022-05-04139.028.15%
2022-05-03138.527.97%
2022-04-29138.027.86%
2022-04-28136.527.77%
2022-04-27135.527.68%
2022-04-26137.527.16%
2022-04-25136.027.18%
2022-04-22144.027.19%
2022-04-21148.527.24%
2022-04-20146.527.26%
2022-04-19145.027.22%
2022-04-18145.027.21%
2022-04-15145.527.21%
2022-04-14148.527.22%
2022-04-13148.527.22%
2022-04-12146.027.24%
2022-04-11148.527.21%
2022-04-08153.527.22%
2022-04-07148.527.23%
2022-04-06154.527.23%
2022-04-01158.027.24%
2022-03-31158.027.24%
2022-03-30158.027.27%
2022-03-29157.527.40%
2022-03-28149.527.37%
2022-03-25152.527.35%
2022-03-24157.527.35%
2022-03-23162.027.26%
2022-03-22153.027.22%
2022-03-21154.027.19%
2022-03-18152.527.17%
2022-03-17152.027.10%
2022-03-16146.527.09%
2022-03-15144.527.12%
2022-03-14147.527.11%
2022-03-11147.527.10%
2022-03-10147.527.08%
2022-03-09142.027.01%
2022-03-08143.027.07%
2022-03-07144.527.19%
2022-03-04154.027.22%
2022-03-03155.027.22%
2022-03-02157.027.21%
2022-03-01158.027.29%
2022-02-25156.027.31%
2022-02-24152.527.30%
2022-02-23163.527.68%
2022-02-22163.527.77%
2022-02-21169.027.79%
2022-02-18169.527.65%
2022-02-17172.527.61%
2022-02-16172.527.57%
2022-02-15172.527.53%
2022-02-14172.527.48%
2022-02-11179.027.56%
2022-02-10180.027.64%
2022-02-09181.527.62%
2022-02-08184.027.69%
2022-02-07183.527.71%
2022-01-26178.027.61%
2022-01-25176.027.41%
2022-01-24180.027.49%
2022-01-21180.527.47%
2022-01-20184.027.32%
2022-01-19182.027.29%
2022-01-18187.027.36%
2022-01-17184.527.57%
2022-01-14182.027.68%
2022-01-13179.527.84%
2022-01-12182.027.97%
2022-01-11182.527.93%
2022-01-10183.527.87%
2022-01-07181.527.75%
2022-01-06186.527.85%
2022-01-05190.528.19%
2022-01-04192.028.00%
2022-01-03187.027.85%
2021-12-30188.527.90%
2021-12-29190.027.73%
2021-12-28189.027.69%
2021-12-27192.027.66%
2021-12-24188.527.25%
2021-12-23188.526.92%
2021-12-22181.026.21%
2021-12-21180.026.04%
2021-12-20178.526.06%
2021-12-17180.026.04%
2021-12-16182.525.89%
2021-12-15177.525.70%
2021-12-14178.025.58%
2021-12-13180.525.58%
2021-12-10181.025.59%
2021-12-09179.525.36%
2021-12-08177.525.61%
2021-12-07180.525.14%
2021-12-06184.524.70%
2021-12-03181.524.18%
2021-12-02179.023.92%
2021-12-01181.024.08%
2021-11-30178.523.23%
2021-11-29166.020.58%
2021-11-26168.519.88%
2021-11-25170.019.79%
2021-11-24169.518.90%
2021-11-23170.018.60%
2021-11-22175.519.09%
2021-11-19176.019.35%
2021-11-18178.518.93%
2021-11-17169.518.26%
2021-11-16170.018.27%
2021-11-15169.518.16%
2021-11-12167.518.05%
2021-11-11166.017.99%
2021-11-10169.517.86%
2021-11-09164.518.03%
2021-11-08164.017.50%
2021-11-05166.517.27%
2021-11-04165.017.31%
2021-11-03162.517.24%
2021-11-02163.017.19%
2021-11-01169.017.18%
2021-10-29171.016.85%
2021-10-28168.516.81%
2021-10-27170.016.57%
2021-10-26169.016.13%
2021-10-25164.515.83%
2021-10-22163.015.75%
2021-10-21159.515.69%
2021-10-20165.015.12%
2021-10-19166.014.89%
2021-10-18151.014.68%
2021-10-15152.514.69%
2021-10-14151.014.43%
2021-10-13151.014.45%
2021-10-12153.014.44%
2021-10-08148.014.53%
2021-10-07143.014.83%
2021-10-06139.014.84%
2021-10-05141.014.51%
2021-10-04138.014.27%
2021-10-01137.014.24%
2021-09-30142.513.74%
2021-09-29142.013.68%
2021-09-28145.513.69%
2021-09-27149.013.71%
2021-09-24151.013.68%
2021-09-23146.513.68%
2021-09-22144.013.75%
2021-09-17149.013.71%
2021-09-16148.013.72%
2021-09-15147.513.74%
2021-09-14150.013.74%
2021-09-13148.013.81%
2021-09-10148.513.80%
2021-09-09147.013.89%
2021-09-08142.513.83%
2021-09-07147.013.88%
2021-09-06149.513.71%
2021-09-03153.013.72%
2021-09-02153.013.69%
2021-09-01155.013.66%
2021-08-31153.013.65%
2021-08-30150.013.61%
2021-08-27153.013.18%
2021-08-26153.013.11%
2021-08-25157.512.97%
2021-08-24150.013.16%
2021-08-23154.513.06%
2021-08-20150.513.05%
2021-08-19145.013.19%
2021-08-18154.014.02%
2021-08-17151.514.10%
2021-08-16150.013.64%
2021-08-13165.014.26%
2021-08-12175.014.08%
2021-08-11177.014.34%
2021-08-10176.514.57%
2021-08-09178.014.61%
2021-08-06182.514.54%
2021-08-05183.014.58%
2021-08-04181.014.43%
2021-08-03177.014.52%
2021-08-02179.014.57%
2021-07-30175.514.55%
2021-07-29178.014.58%
2021-07-28176.014.61%
2021-07-27178.514.81%
2021-07-26181.014.82%
2021-07-23181.514.84%
2021-07-22181.514.85%
2021-07-21176.514.99%
2021-07-20178.014.95%
2021-07-19182.515.21%
2021-07-16185.515.19%
2021-07-15187.515.48%
2021-07-14185.515.47%
2021-07-13191.515.48%
2021-07-12184.015.29%
2021-07-09184.515.24%
2021-07-08186.515.42%
2021-07-07186.015.28%
2021-07-06189.515.34%
2021-07-05195.015.01%
2021-07-02193.514.75%
2021-07-01197.515.17%
2021-06-30206.515.14%
2021-06-29205.015.21%
2021-06-28207.515.70%
2021-06-25210.515.99%
2021-06-24218.016.71%
2021-06-23217.515.19%
2021-06-22198.016.53%
2021-06-21184.517.05%
2021-06-18193.017.19%
2021-06-17190.017.15%
2021-06-16188.517.18%
2021-06-15188.517.27%
2021-06-11189.517.40%
2021-06-10193.517.22%
2021-06-09190.017.39%
2021-06-08187.017.39%
2021-06-07186.017.78%
2021-06-04196.017.48%
2021-06-03198.017.47%
2021-06-02198.017.59%
2021-06-01201.517.67%

為升熱門網頁

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。