2233 宇隆


股價漲跌幅
202220212020
宇隆2.0%25.0%32.0%
0050-14.69%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)
108.0 5.1% 113.51 130.54 20.87% 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35.5532.4332.9037.6640.0638.0230.6535.3334.4533.79
營業利益率20.0815.9513.5720.5424.5121.6915.0519.0419.6218.32
折舊負擔比率8.8210.2410.627.736.536.557.356.294.675.03
稅前淨利率20.1616.9315.4624.2023.7622.3916.6819.2121.2317.70
股東權益報酬率17.7313.0410.9916.2116.9015.2911.3915.5224.0617.57
資產報酬率11.689.028.0611.8612.0611.479.1311.5716.2212.20
本業收入比99.5494.1987.6484.93103.1796.8790.2798.9492.41103.29
業外獲益比0.465.8112.3615.07-3.173.139.730.797.59-3.70
無形資產佔淨值比0.120.140.130.140.000.000.000.000.000.00

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32.6632.1938.0637.0434.1033.9531.4732.2831.7231.3630.6933.9935.4334.4336.6439.3439.73
營業利益率18.1714.9422.9822.3818.8819.1216.2112.2514.9411.709.6514.6717.8917.8017.7721.1624.87
稅前淨利率24.6816.6824.3719.1219.7618.3519.9410.9916.9811.0014.2615.9720.5020.9821.2432.4521.57
本業收入比73.4288.8994.34117.2695.51104.3881.16111.8688.42105.8067.0990.9187.6084.4383.4665.28115.07
業外獲益比26.5810.265.66-17.264.49-4.3818.84-11.8611.58-5.8031.657.9512.4014.7516.5434.72-15.07

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)839339714481508567311450367229
自由現金流量(百萬)403169464208-28321104-2036371
稅後淨利(百萬)543375305424396342250276286187


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)89339222157120269-1757517014020518818110217412581
自由現金流量(百萬)-532541073012228-233231525315413512254137127
稅後淨利(百萬)18111316114012911312164775878661039110215576

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)3233253823542550238921371972197218001371
營業利益(百萬)649405319524586464297375353251
稅後淨利(百萬)543375305424396342250276286187
EPS(完全稀釋)8.986.215.067.018.026.905.046.266.900.00
營收成長率(%)27.387.82-7.696.7411.798.370.009.5631.29N/A
營業利益成長率(%)60.2526.96-39.12-10.5826.2956.23-20.806.2340.64N/A
稅後淨利成長率(%)44.8022.95-28.077.0715.7936.80-9.42-3.5052.94N/A
EPS成長率(%)44.6122.73-27.82-12.5916.2336.90-19.49-9.28N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)899699868879787749694535561623553549629581627666676
營業利益(百萬)1631042001971491431126684735380113103111141168
稅後淨利(百萬)18111316114012911312164775878661039110215576
EPS(完全稀釋)3.001.872.672.332.141.872.011.061.290.961.301.101.711.511.703.161.54
去年同期營收成長率(%)14.23-6.6825.0764.3040.2920.2225.50-2.55-10.817.23-11.80-17.57-6.950.000.000.00-
兩季平均(YOY)營收成長率(%)3.789.2044.6952.3030.2522.8611.47-6.68-1.79-2.29-14.69-12.26-3.480.000.00--
去年同期EPS成長率(%)40.190.0032.84119.8165.8994.7954.62-3.64-24.56-36.42-23.53-65.1911.040.000.000.00-
兩季平均(YOY)EPS成長率(%)20.0916.4276.3392.8580.3474.7025.49-14.10-30.49-29.98-44.36-27.075.520.000.00--
較上季營收成長率(%)28.61-19.47-1.2511.695.077.9329.72-4.63-9.9512.660.73-12.728.26-7.34-5.86-1.480.00
較上季EPS成長率(%)60.43-29.9614.598.8814.44-6.9789.62-17.8334.38-26.1518.18-35.6713.25-11.18-46.20105.190.00

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(%)
2022/4-16.2-11.796.892019/120.6814.43-7.67
2022/324.2514.5114.232019/115.566.47-9.41
2022/1~2-16.0714.0814.072019/10-0.161.51-10.86
2021/12-2.33-15.6727.352019/99.29-1.52-12.1
2021/1112.092.5332.732019/87.91-11.31-13.32
2021/10-19.74-5.1336.292019/74.44-22.02-13.58
2021/9-9.03-4.541.592019/6-17.98-26.47-12.22
2021/8-0.647.3650.282019/55.35-10.73-9.41
2021/77.6443.950.732019/4-17.81-15.66-9.08
2021/6-4.4743.2152.032019/335.41-5.23-6.91
2021/5-5.7487.4253.932019/1~2-27.07-7.85-7.84
2021/48.7966.9346.952018/12-6.32-12.846.71
2021/336.1845.6640.352018/110.645.398.62
2021/1~2-29.1337.5237.522018/10-3.15-2.888.93
2020/1218.7532.877.832018/9-1.56-5.710.27
2020/113.7112.665.352018/8-5.11-9.8912.46
2020/10-19.2114.664.552018/7-1.5114.8916.28
2020/940.3741.73.382018/6-0.4328.616.51
2020/8-2.9310.33-1.622018/5-0.4533.1214.39
2020/77.1222.67-3.252018/4-7.6414.3210.55
2020/625.019.59-6.982018/315.813.99.36
2020/5-16.04-21.53-11.232018/1~2-7.8912.6512.64
2020/4-5.06-1.52-8.742017/1213.28-1.2211.79
2020/314.32-14.74-10.892017/11-7.26-0.2613.25
2020/1~2-12.58-8.7-8.72017/10-5.9616.9514.72

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
222.0156.042.307
2021Q4(百萬)2020Q4(百萬)YoY(%)
117.0137.0-14.59
2021Q3(百萬)2020Q3(百萬)YoY(%)
212.0138.053.623

EPS較上季
2022Q1(元)2021Q4(元)比率
3.01.870.6042

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.104.084.244.584.564.554.815.084.854.56
存貨周轉率3.283.082.492.563.173.383.183.143.532.40

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.281.051.101.151.111.091.151.051.081.191.101.001.091.000.961.001.15
存貨周轉率0.870.700.870.940.900.920.890.670.710.770.650.570.590.560.630.710.77

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.360.340.310.260.280.300.210.190.350.30
金融負債(百萬)81446532223328633418942228156
營收淨額(百萬)3233253823542550238921371972197218001371
利息保障倍數69.8140.6134.90203.47216.82100.91196.52128.91123.0670.86
長期銀行借款占稅後淨利比0.590.130.000.000.000.000.140.140.150.40

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)3233253823542550238921371972197218001371
推銷費用(百萬)39414743373635383427
管理費用(百萬)271234259254233224204215174141
研發費(百萬)1911431511351008969695944
推銷費用率(%)1.211.622.001.691.551.681.771.931.891.97
管理費用率(%)8.389.2211.009.969.7510.4810.3410.909.6710.28
研發費用率(%)5.915.636.415.294.194.163.503.503.283.21

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)899699868879787749694535561623553549629581627666676
推銷費用(百萬)1010910101191291311121111111011
管理費用(百萬)7561707169626154576665596960656959
研發費(百萬)4450534841423536304140363331393630
推銷費用率(%)1.111.431.041.141.271.471.302.241.602.091.992.191.751.891.751.501.63
管理費用率(%)8.348.738.068.088.778.288.7910.0910.1610.5911.7510.7510.9710.3310.3710.368.73
研發費用率(%)4.897.156.115.465.215.615.046.735.356.587.236.565.255.346.225.414.44

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
2233-宇隆OXOOOOOXXX
3年6.03億31.84%34.87%1.75%214.59%807百萬21.84%

融資使用率
日期股價融資使用率
2022-05-23 -108.033.79%
2022-05-20109.534.20%
2022-05-19103.030.00%
2022-05-18102.530.37%
2022-05-17102.530.92%
2022-05-16100.531.05%
2022-05-13100.030.75%
2022-05-12100.033.41%
2022-05-11103.034.79%
2022-05-10104.034.97%
2022-05-09104.033.22%
2022-05-06108.533.24%
2022-05-05108.529.11%
2022-05-04109.529.29%
2022-05-03106.024.81%
2022-04-29104.522.78%
2022-04-28104.522.12%
2022-04-27101.020.70%
2022-04-26102.520.08%
2022-04-25103.020.37%
2022-04-22109.020.22%
2022-04-21109.520.48%
2022-04-20108.520.28%
2022-04-19108.020.35%
2022-04-18107.520.12%
2022-04-15108.021.21%
2022-04-14111.523.19%
2022-04-13113.522.24%
2022-04-12116.522.46%
2022-04-11117.020.46%
2022-04-08117.018.00%
2022-04-07110.517.28%
2022-04-06110.516.90%
2022-04-01110.516.46%
2022-03-31106.515.92%
2022-03-30109.515.61%
2022-03-29107.015.35%
2022-03-28107.015.03%
2022-03-25109.014.96%
2022-03-24111.015.19%
2022-03-23114.514.86%
2022-03-22116.014.50%
2022-03-21113.013.99%
2022-03-18112.013.94%
2022-03-17111.014.23%
2022-03-16108.514.35%
2022-03-15111.514.19%
2022-03-14114.514.42%
2022-03-11113.514.52%
2022-03-10115.014.48%
2022-03-09112.015.33%
2022-03-08108.515.74%
2022-03-07110.515.16%
2022-03-04117.015.94%
2022-03-03120.016.68%
2022-03-02122.517.18%
2022-03-01121.516.56%
2022-02-25122.017.18%
2022-02-24116.513.52%
2022-02-23119.014.74%
2022-02-22113.514.63%
2022-02-21114.514.23%
2022-02-18115.514.62%
2022-02-17116.015.73%
2022-02-16118.015.91%
2022-02-15113.515.14%
2022-02-14112.018.62%
2022-02-11116.520.36%
2022-02-10120.519.36%
2022-02-09119.013.69%
2022-02-08119.012.55%
2022-02-07108.512.25%
2022-01-26103.511.91%
2022-01-25104.511.84%
2022-01-24109.011.87%
2022-01-21109.511.71%
2022-01-20114.011.42%
2022-01-19108.09.88%
2022-01-18109.510.15%
2022-01-17106.09.89%
2022-01-14105.09.89%
2022-01-13105.59.47%
2022-01-12105.58.96%
2022-01-11106.59.28%
2022-01-10106.09.14%
2022-01-07109.59.09%
2022-01-06109.59.20%
2022-01-05109.08.85%
2022-01-04106.510.29%
2022-01-03105.512.16%
2021-12-30103.510.64%
2021-12-2999.29.43%
2021-12-28100.09.81%
2021-12-2797.49.73%
2021-12-2497.39.45%
2021-12-2395.19.49%
2021-12-2294.010.05%
2021-12-2193.910.76%
2021-12-2094.512.92%
2021-12-1795.012.93%
2021-12-1695.512.95%
2021-12-1595.812.93%
2021-12-1493.013.11%
2021-12-1394.413.14%
2021-12-1094.713.04%
2021-12-0995.013.18%
2021-12-0894.913.04%
2021-12-0794.713.04%
2021-12-0695.013.04%
2021-12-0395.812.96%
2021-12-0294.813.01%
2021-12-0196.013.19%
2021-11-3094.513.19%
2021-11-2994.413.40%
2021-11-2695.713.44%
2021-11-2596.713.79%
2021-11-2496.713.81%
2021-11-2398.614.68%
2021-11-2298.514.69%
2021-11-1998.314.95%
2021-11-1899.214.94%
2021-11-1799.715.13%
2021-11-16100.015.52%
2021-11-1599.215.76%
2021-11-1296.315.61%
2021-11-1196.315.76%
2021-11-1096.515.70%
2021-11-09100.015.27%
2021-11-08102.514.67%
2021-11-05104.014.38%
2021-11-04102.014.26%
2021-11-03102.514.33%
2021-11-02101.514.21%
2021-11-01103.514.07%
2021-10-29103.514.08%
2021-10-28105.014.01%
2021-10-27104.013.36%
2021-10-26104.513.38%
2021-10-25105.013.38%
2021-10-22104.513.20%
2021-10-21104.513.25%
2021-10-20102.013.33%
2021-10-19100.513.26%
2021-10-1897.113.14%
2021-10-1594.913.14%
2021-10-1493.213.06%
2021-10-1393.213.96%
2021-10-1296.314.24%
2021-10-08100.013.91%
2021-10-07101.013.88%
2021-10-0696.613.67%
2021-10-0598.213.64%
2021-10-0499.313.48%
2021-10-01100.013.55%
2021-09-30104.513.69%
2021-09-29105.013.13%
2021-09-28102.511.69%
2021-09-27107.011.63%
2021-09-24107.511.76%
2021-09-23107.011.66%
2021-09-22106.511.51%
2021-09-17110.010.94%
2021-09-16110.510.83%
2021-09-15110.510.81%
2021-09-14112.510.52%
2021-09-13112.010.40%
2021-09-10113.010.41%
2021-09-09114.010.48%
2021-09-08111.010.58%
2021-09-07114.510.79%
2021-09-06115.510.90%
2021-09-03120.010.87%
2021-09-02117.511.07%
2021-09-01119.011.16%
2021-08-31121.011.25%
2021-08-30120.011.28%
2021-08-27120.011.35%
2021-08-26122.011.25%
2021-08-25117.010.03%
2021-08-24110.09.68%
2021-08-23111.09.60%
2021-08-20106.59.47%
2021-08-19107.010.70%
2021-08-18114.513.20%
2021-08-17109.513.30%
2021-08-16113.513.73%
2021-08-13119.514.30%
2021-08-12124.013.97%
2021-08-11118.513.79%
2021-08-10124.014.01%
2021-08-09123.014.01%
2021-08-06129.013.42%
2021-08-05127.017.90%
2021-08-04127.018.54%
2021-08-03128.519.00%
2021-08-02130.519.04%
2021-07-30128.519.20%
2021-07-29134.519.33%
2021-07-28130.019.06%
2021-07-27127.519.19%
2021-07-26128.519.37%
2021-07-23127.019.25%
2021-07-22127.019.13%
2021-07-21125.019.52%
2021-07-20125.019.86%
2021-07-19130.519.21%
2021-07-16129.519.47%
2021-07-15129.020.31%
2021-07-14124.021.27%
2021-07-13129.021.15%
2021-07-12131.021.74%
2021-07-09129.022.15%
2021-07-08132.022.27%
2021-07-07136.522.76%
2021-07-06136.524.08%
2021-07-05141.023.82%
2021-07-02137.024.42%
2021-07-01133.525.44%
2021-06-30138.525.88%
2021-06-29141.025.67%
2021-06-28133.525.94%
2021-06-25136.526.45%
2021-06-24135.026.78%
2021-06-23137.028.07%
2021-06-22129.027.42%
2021-06-21125.026.51%
2021-06-18125.027.02%
2021-06-17126.528.07%
2021-06-16128.028.15%
2021-06-15125.027.24%
2021-06-11124.527.15%
2021-06-10121.525.38%
2021-06-09124.024.30%
2021-06-08118.024.22%
2021-06-07115.023.95%
2021-06-04113.023.87%
2021-06-03114.523.67%
2021-06-02114.023.08%
2021-06-01115.522.56%
2021-05-31107.522.22%

宇隆熱門網頁

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。