2331 精英


股價漲跌幅
20222021202020192018
精英-12.0%-13.0%28.0%12.0%-38.0%
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)
19.65 N/A N/A N/A N/A 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8.3310.5110.947.9210.1314.1811.319.978.936.77
營業利益率-0.810.160.05-1.02-0.01-5.983.202.891.790.91
折舊負擔比率1.902.242.121.261.371.771.431.401.441.51
稅前淨利率0.531.610.310.091.25-4.463.493.646.351.09
股東權益報酬率0.860.600.480.191.89-6.657.257.5218.521.75
資產報酬率0.490.540.580.371.20-3.413.893.929.911.08
本業收入比-153.859.7915.91-1117.24-0.80134.2391.4879.2328.1483.49
業外獲益比253.8590.2184.091217.24100.80-34.238.4620.7771.8616.51
無形資產佔淨值比2.472.552.652.692.890.000.000.000.000.00

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7.948.309.408.127.258.5011.4912.937.9211.6412.6911.926.958.758.787.516.076.079.6911.54
營業利益率-0.040.600.76-1.70-3.91-1.311.124.13-6.323.363.48-3.82-2.89-0.271.19-1.38-4.81-6.011.612.41
稅前淨利率3.091.321.961.24-3.31-0.656.443.45-5.851.733.18-2.32-1.341.290.580.71-3.01-3.632.132.61
本業收入比-1.3044.8838.79-138.04118.60202.0817.31119.55108.44194.35109.25164.25215.48-20.75203.70-194.74159.57165.5875.6692.31
業外獲益比101.3055.1261.21238.04-18.14-102.0882.46-19.55-8.02-94.35-9.25-64.25-115.48120.75-103.70296.49-59.57-65.5824.347.69

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)-2000-3941521-723819807506719410562331
自由現金流量(百萬)-7191115184-317417044747-5272081795
稅後淨利(百萬)72624620222-945115113863624359


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1694-32948-1326-393-1150350-524930-376891579427310-371-10013401266-918-101
自由現金流量(百萬)120611868-98781-10862185-118135-192552-788612377-696-170919981226-1011-91
稅後淨利(百萬)1771148397-222-57110202-19292168-142-72744354-150-232116145

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)31938259962829131796299472994648387558956344266950
營業利益(百萬)-2604114-324-3-1792154616141134607
稅後淨利(百萬)72624620222-945115113863624359
EPS(完全稀釋)0.130.110.080.040.39-1.701.992.053.370.00
營收成長率(%)22.86-8.11-11.026.170.00-38.11-13.43-11.90-5.24N/A
營業利益成長率(%)N/A192.86N/AN/AN/AN/A-4.2142.3386.82N/A
稅後淨利成長率(%)16.1334.78130.00-90.99123.49N/A-16.96-61.75909.47N/A
EPS成長率(%)18.1837.50100.00-89.74N/AN/A-2.93-39.17N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)74619590839674376515741168087716406071947129769462738195926980886244760388736974
營業利益(百萬)-35764-127-255-9776318-257241248-294-181-22110-111-300-457143168
稅後淨利(百萬)1771148397-222-57110202-19292168-142-72744354-150-232116145
EPS(完全稀釋)0.320.200.150.17-0.40-0.100.200.36-0.340.170.30-0.26-0.130.130.080.10-0.27-0.420.210.26
去年同期營收成長率(%)14.5229.4023.33-3.6260.473.02-4.500.29-35.28-12.21-23.09-4.870.467.794.4615.97----
兩季平均(YOY)營收成長率(%)21.9626.369.8528.4331.75-0.74-2.10-17.50-23.75-17.65-13.98-2.214.126.1210.21-----
去年同期EPS成長率(%)180.00300.00-25.00-52.78-17.65-158.82-33.33238.46-161.5430.77275.00-360.0051.85130.95-61.90-61.54----
兩季平均(YOY)EPS成長率(%)240.00137.50-38.89-35.22-88.23-96.07102.5638.46-65.38152.88-42.50-154.0791.4034.52-61.72-----
較上季營收成長率(%)-22.2014.2212.8914.15-12.098.86-11.7790.05-43.560.91-7.3422.65-23.45-11.5914.6029.53-17.87-14.3127.23-
較上季EPS成長率(%)60.0033.33-11.76142.50-300.00-150.00-44.44205.88-300.00-43.33215.38-100.00-200.0062.50-20.00137.0435.71-300.00-19.23-

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(%)
2022/47.3533.2819.242019/1214.47-10.24-10.31
2022/347.3522.6814.42019/113.46-8.32-10.32
2022/1~2-31.749.989.972019/10-10.0-15.99-10.51
2021/12-3.5319.7622.862019/97.03-19.84-9.89
2021/1135.1167.3823.242019/8-1.68-27.19-8.37
2021/10-17.9139.218.792019/7-10.66-19.11-4.87
2021/97.5619.6416.782019/63.66-14.28-1.95
2021/833.234.7216.322019/51.51-6.871.45
2021/7-21.249.313.482019/4-6.813.484.16
2021/620.011.1814.172019/388.1511.830.83
2021/55.05-10.0418.032019/1~2-32.61-6.16-6.15
2021/4-1.18-16.2228.872018/1216.9315.676.12
2021/335.8733.4558.242018/11-5.19-5.95.23
2021/1~2-34.8875.7475.742018/10-14.1314.546.45
2020/1234.826.76-9.12018/9-2.78-1.385.6
2020/1112.36-9.34-10.742018/89.240.196.75
2020/10-29.44-16.52-10.872018/7-5.3418.538.07
2020/921.126.47-10.282018/612.6225.786.15
2020/88.07-5.91-12.512018/523.714.881.75
2020/7-27.09-14.4-13.452018/4-8.166.83-1.88
2020/66.74.87-13.292018/371.872.98-4.66
2020/5-2.161.89-17.532018/1~2-41.31-8.96-8.96
2020/457.415.71-23.182017/12-4.87-13.86-0.03
2020/3282.92-37.41-34.792017/1115.41-4.861.48
2020/1~2-77.4-32.82-32.812017/10-26.077.692.23

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
(百萬)(百萬)YoY(%)
000
2021Q3(百萬)2020Q3(百萬)YoY(%)
165.0439.0-62.41

EPS較上季
2022Q1(元)2021Q4(元)比率
0.320.20.6

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.155.885.986.215.894.366.216.656.848.10
存貨周轉率7.437.388.278.667.747.599.058.949.809.56

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.121.381.471.491.431.821.732.531.321.761.721.941.461.571.962.141.461.321.681.89
存貨周轉率1.551.831.511.521.561.992.162.271.182.122.002.081.702.002.112.111.772.282.641.94

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.560.530.530.520.460.490.450.500.470.47
金融負債(百萬)1080124717991478149320391601377916294214
營收淨額(百萬)31938259962829131796299472994648387558956344266950
利息保障倍數6.536.561.851.387.62-32.0446.15118.16143.1815.97
長期銀行借款占稅後淨利比0.000.000.000.000.020.000.000.000.005.66

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)31938259962829131796299472994648387558956344266950
推銷費用(百萬)70563461965082638051157125716211668
管理費用(百萬)10659839961125109610691466147918621350
研發費(百萬)11521074942106611141163130312231047906
推銷費用率(%)2.212.442.192.042.7612.712.392.252.562.49
管理費用率(%)3.333.783.523.543.663.573.032.652.932.02
研發費用率(%)3.614.133.333.353.723.882.692.191.651.35

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)74619590839674376515741168087716406071947129769462738195926980886244760388736974
推銷費用(百萬)13920916615417617915616913084182188164144173181153333117128
管理費用(百萬)229218264307276237274233238274240253229337270275243297308237
研發費(百萬)228312295269276311275277210258235226224258261263283289291272
推銷費用率(%)1.862.181.982.072.702.422.292.193.201.172.552.442.611.761.872.242.454.381.321.84
管理費用率(%)3.072.273.144.134.243.204.023.025.863.813.373.293.654.112.913.403.893.913.473.40
研發費用率(%)3.063.253.513.624.244.204.043.595.173.593.302.943.573.152.823.254.533.803.283.90

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
2331-精英OOOXXOOXOX
28年55.74億15.36%53.97%67.72%66.97%87百萬6.6%

融資使用率
日期股價融資使用率
2022-05-24 -19.6516.09%
2022-05-2319.8516.11%
2022-05-2019.816.12%
2022-05-1919.5516.52%
2022-05-1819.8516.64%
2022-05-1719.7516.75%
2022-05-1619.117.56%
2022-05-1318.618.12%
2022-05-1218.4518.20%
2022-05-1118.818.19%
2022-05-1018.918.20%
2022-05-0918.818.15%
2022-05-0618.818.21%
2022-05-0519.018.19%
2022-05-0418.818.19%
2022-05-0318.818.18%
2022-04-2918.818.17%
2022-04-2818.8518.31%
2022-04-2718.7518.38%
2022-04-2619.2518.58%
2022-04-2519.618.59%
2022-04-2220.618.66%
2022-04-2120.818.62%
2022-04-2019.4518.62%
2022-04-1919.418.65%
2022-04-1819.0518.68%
2022-04-1518.9518.87%
2022-04-1419.1520.69%
2022-04-1319.1520.70%
2022-04-1218.7520.70%
2022-04-1118.820.69%
2022-04-0819.1520.73%
2022-04-0719.1521.15%
2022-04-0619.821.34%
2022-04-0120.021.42%
2022-03-3120.0521.46%
2022-03-3020.321.49%
2022-03-2920.2521.51%
2022-03-2819.9521.66%
2022-03-2520.1521.72%
2022-03-2419.8521.69%
2022-03-2319.821.73%
2022-03-2219.621.80%
2022-03-2119.3521.87%
2022-03-1819.621.90%
2022-03-1719.221.98%
2022-03-1618.721.96%
2022-03-1518.3522.01%
2022-03-1418.8522.28%
2022-03-1118.8522.31%
2022-03-1019.0522.42%
2022-03-0918.622.49%
2022-03-0818.4522.48%
2022-03-0719.022.69%
2022-03-0419.823.30%
2022-03-0320.0523.40%
2022-03-0220.223.36%
2022-03-0120.2523.33%
2022-02-2519.623.32%
2022-02-2419.423.42%
2022-02-2320.1523.73%
2022-02-2220.123.72%
2022-02-2120.3523.72%
2022-02-1820.423.72%
2022-02-1720.5523.68%
2022-02-1620.423.65%
2022-02-1520.1523.64%
2022-02-1420.0523.58%
2022-02-1120.723.51%
2022-02-1020.623.51%
2022-02-0920.823.76%
2022-02-0820.4523.69%
2022-02-0719.923.71%
2022-01-2619.523.66%
2022-01-2519.6523.75%
2022-01-2420.0524.14%
2022-01-2120.3524.83%
2022-01-2020.924.77%
2022-01-1921.2524.57%
2022-01-1821.1524.38%
2022-01-1721.024.40%
2022-01-1420.2524.70%
2022-01-1320.8524.65%
2022-01-1221.124.66%
2022-01-1121.2525.02%
2022-01-1021.624.89%
2022-01-0721.7524.88%
2022-01-0622.224.67%
2022-01-0522.324.55%
2022-01-0422.1524.66%
2022-01-0322.324.80%
2021-12-3022.524.86%
2021-12-2922.3525.08%
2021-12-2822.325.31%
2021-12-2722.325.51%
2021-12-2422.225.47%
2021-12-2322.525.42%
2021-12-2222.3525.46%
2021-12-2122.025.25%
2021-12-2021.9525.05%
2021-12-1722.025.01%
2021-12-1622.0524.65%
2021-12-1522.024.68%
2021-12-1422.224.82%
2021-12-1322.624.50%
2021-12-1022.3524.91%
2021-12-0922.8524.91%
2021-12-0823.0524.77%
2021-12-0723.1524.88%
2021-12-0623.024.95%
2021-12-0323.3525.13%
2021-12-0223.3525.12%
2021-12-0124.7525.21%
2021-11-3024.8524.57%
2021-11-2923.3523.99%
2021-11-2623.724.22%
2021-11-2523.724.31%
2021-11-2423.624.36%
2021-11-2323.1524.85%
2021-11-2222.7524.69%
2021-11-1922.924.81%
2021-11-1822.022.51%
2021-11-1722.0522.13%
2021-11-1621.722.12%
2021-11-1521.322.21%
2021-11-1222.022.20%
2021-11-1122.322.21%
2021-11-1022.8523.21%
2021-11-0924.023.00%
2021-11-0823.723.50%
2021-11-0523.1523.75%
2021-11-0422.923.91%
2021-11-0323.024.26%
2021-11-0222.8524.48%
2021-11-0123.8523.91%
2021-10-2923.724.59%
2021-10-2823.724.80%
2021-10-2723.624.99%
2021-10-2623.625.17%
2021-10-2523.2524.38%
2021-10-2221.9524.12%
2021-10-2122.524.20%
2021-10-2022.3523.80%
2021-10-1922.924.01%
2021-10-1823.224.07%
2021-10-1522.724.14%
2021-10-1422.524.24%
2021-10-1322.8524.37%
2021-10-1223.3524.31%
2021-10-0823.224.35%
2021-10-0722.9523.50%
2021-10-0622.5523.53%
2021-10-0523.1523.50%
2021-10-0423.023.31%
2021-10-0122.822.97%
2021-09-3023.8523.26%
2021-09-2924.0523.56%
2021-09-2824.523.92%
2021-09-2724.424.16%
2021-09-2425.0524.58%
2021-09-2325.3524.28%
2021-09-2223.624.60%
2021-09-1725.4523.28%
2021-09-1623.925.37%
2021-09-1524.224.98%
2021-09-1424.325.21%
2021-09-1323.225.63%
2021-09-1022.326.17%
2021-09-0923.425.92%
2021-09-0823.125.88%
2021-09-0723.825.42%
2021-09-0623.025.81%
2021-09-0324.1527.40%
2021-09-0224.1527.59%
2021-09-0124.927.67%
2021-08-3124.828.47%
2021-08-3023.1528.27%
2021-08-2723.127.80%
2021-08-2623.127.03%
2021-08-2523.227.64%
2021-08-2421.927.37%
2021-08-2320.4527.27%
2021-08-2019.727.57%
2021-08-1919.527.40%
2021-08-1819.727.55%
2021-08-1719.327.59%
2021-08-1619.6527.68%
2021-08-1319.9527.77%
2021-08-1220.6528.08%
2021-08-1119.8528.03%
2021-08-1020.828.64%
2021-08-0921.228.74%
2021-08-0621.3528.78%
2021-08-0521.6528.73%
2021-08-0421.528.77%
2021-08-0321.3528.93%
2021-08-0221.629.18%
2021-07-3021.629.29%
2021-07-2921.929.12%
2021-07-2821.2529.01%
2021-07-2722.4531.21%
2021-07-2623.230.74%
2021-07-2322.3530.74%
2021-07-2221.3530.60%
2021-07-2120.9530.71%
2021-07-2021.931.08%
2021-07-1922.330.83%
2021-07-1622.3530.50%
2021-07-1521.6529.78%
2021-07-1420.8530.03%
2021-07-1321.0529.99%
2021-07-1221.629.76%
2021-07-0920.929.90%
2021-07-0821.2530.16%
2021-07-0721.430.10%
2021-07-0621.630.27%
2021-07-0521.7530.23%
2021-07-0221.430.42%
2021-07-0121.430.58%
2021-06-3022.030.89%
2021-06-2921.8530.91%
2021-06-2822.1530.72%
2021-06-2522.2530.55%
2021-06-2422.730.36%
2021-06-2323.030.33%
2021-06-2221.730.74%
2021-06-2121.8530.60%
2021-06-1822.530.42%
2021-06-1722.630.26%
2021-06-1622.3530.23%
2021-06-1522.8530.07%
2021-06-1122.630.14%
2021-06-1022.6530.19%
2021-06-0923.229.99%
2021-06-0824.0529.79%
2021-06-0723.729.78%
2021-06-0423.429.95%
2021-06-0324.030.16%
2021-06-0223.7530.25%
2021-06-0124.6530.18%

精英熱門網頁

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。