2338 光罩


股價漲跌幅
20222021202020192018
光罩-21.0%170.0%118.0%91.0%3.0%
0050-15.78%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)
85.5 -18.88% 69.36 79.76 -6.71% 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23.1920.2117.6621.8017.084.0512.8918.7816.2522.33
營業利益率7.147.370.218.99-0.55-14.47-6.592.051.179.00
折舊負擔比率7.958.148.045.0611.2117.2217.3716.0217.7216.46
稅前淨利率19.3913.5110.807.06-4.57-20.00-7.514.713.8410.61
股東權益報酬率21.4014.8810.955.77-3.11-6.98-3.441.441.624.17
資產報酬率7.686.936.774.31-2.57-6.35-3.161.321.483.65
本業收入比36.8454.521.87127.4512.3172.3888.2943.3730.8884.51
業外獲益比63.1645.3297.87-27.4587.6927.6212.6156.6369.1215.04
無形資產佔淨值比2.411.372.222.920.000.000.000.000.000.00

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23.6224.2622.7419.8626.2225.8122.0215.2516.608.1317.4927.2621.7623.1723.6420.2619.7210.0722.0725.67
營業利益率12.299.8810.112.075.686.6212.266.104.44-13.064.3410.363.074.5612.607.6911.05-10.125.0610.24
稅前淨利率-18.0712.4742.01-3.3226.5939.6823.536.12-20.605.3011.4820.537.78-3.91-7.1329.5710.87-9.62-2.175.49
本業收入比-67.9679.2524.08-62.0021.2416.7352.03100.00-21.49-248.1537.9350.3440.00-117.86-178.5725.91101.45104.17-242.86188.24
業外獲益比167.6420.7575.92160.0078.7683.2747.970.00121.49348.1562.0749.6660.00217.86278.5773.64-1.45-4.17342.86-88.24

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)-1266-70672-159598452942494281041
自由現金流量(百萬)-3205-2409-15-572763-173229252217628
稅後淨利(百萬)1186684431199-74-165-376043122


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-108406-1888-2023663-357-18440830719911748182-2069-14616837754
自由現金流量(百萬)-930-218-2487-375-125-1053-453-731-172203-5164-232-30-242-81-221446374-51
稅後淨利(百萬)-245268602-21336496268135-21612313011761-22-6820783-62-115

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)6077466734692886142711961485176717612127
營業利益(百萬)4343447260-8-173-983621191
稅後淨利(百萬)1186684431199-74-165-376043122
EPS(完全稀釋)5.553.302.181.01-0.33-0.71-0.150.250.170.00
營收成長率(%)30.2134.5320.20102.2419.31-19.46-15.960.34-17.21N/A
營業利益成長率(%)26.164814.29-97.31N/AN/AN/AN/A71.43-89.01N/A
稅後淨利成長率(%)73.3958.70116.58368.92N/AN/AN/A39.53-64.75N/A
EPS成長率(%)68.1851.38115.84N/AN/AN/AN/A47.06N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)17071699161014921276131111511099110610231008727711720792743632496327311
營業利益(百萬)2101681633172871416749-134447522331005770-501732
稅後淨利(百萬)-245268602-21336496268135-21612313011761-22-6820783-62-115
EPS(完全稀釋)-1.141.282.82-0.101.642.421.270.66-1.090.630.660.600.31-0.11-0.351.060.42-0.270.000.06
去年同期營收成長率(%)33.7829.6039.8835.7615.3728.1514.1951.1755.5642.0827.27-2.1512.5045.16142.20138.91----
去年同期營業利益成長率(%)191.6793.1015.60-53.7346.94164.93220.45-10.67122.73-506.06-56.0031.58-68.57166.00488.2478.12----
去年同期稅後淨利成長率(%)-172.92-45.97124.63-115.56255.56303.25106.1515.38-454.10659.09291.18-43.48-26.5164.52-6700.001280.00----
去年同期EPS成長率(%)-169.51-47.11122.05-115.15250.46284.1392.4210.00-451.61672.73288.57-43.40-26.1959.260.001666.67----
較上季營收成長率(%)0.475.537.9116.93-2.6713.904.73-0.638.111.4938.652.25-1.25-9.096.5917.5627.4251.685.14-
較上季營業利益成長率(%)25.003.07425.81-56.94-17.24-38.30110.4536.73136.57-404.55-41.33240.91-33.33-67.0075.44-18.57240.00-394.12-46.88-
較上季稅後淨利成長率(%)-191.42-55.482966.67-106.25-32.2685.0798.52162.50-275.61-5.3811.1191.80377.2767.65-132.85149.40233.87-6100.00-106.67-
較上季EPS成長率(%)-189.06-54.612920.00-106.10-32.2390.5592.42160.55-273.02-4.5510.0093.55381.8268.57-133.02152.38255.560.00-100.00-

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(%)
2022/414.9645.4636.992019/12-9.3240.9520.32
2022/311.4943.5633.82019/113.2846.9318.54
2022/1~2-1.9428.9728.972019/1012.3740.4215.69
2021/12-13.8823.0830.222019/9-9.9934.9712.89
2021/119.7233.0130.942019/8-5.427.0410.3
2021/100.2332.530.692019/754.3121.267.62
2021/93.4441.6530.472019/6-0.63-4.014.67
2021/84.5949.4828.982019/5-9.35-9.76.54
2021/7-0.9429.3626.142019/411.242.311.38
2021/65.5434.0825.562019/31.46-5.5315.11
2021/52.5937.9323.752019/1~2-7.7528.8228.81
2021/413.4635.5620.282018/12-5.4870.36101.76
2021/34.996.3115.392018/11-1.2935.49105.02
2021/1~2-10.4920.4920.492018/108.0131.77116.15
2020/12-6.9332.8734.532018/9-15.28127.95133.05
2020/119.329.4634.712018/8-9.71134.06133.66
2020/107.1622.3335.372018/722.14161.04133.6
2020/99.1628.2837.212018/6-6.51134.11128.41
2020/8-9.485.7638.492018/52.7139.86127.22
2020/72.6610.5144.692018/42.71156.29123.7
2020/68.5866.1153.252018/355.45151.99112.62
2020/50.8352.0150.762018/1~2-25.4692.6592.65
2020/4-11.0136.6650.452017/12-24.8232.6919.45
2020/3-2.170.8455.482017/11-3.9998.5418.22
2020/1~234.7748.048.02017/1086.84108.6711.03

稅前淨利較去年同期
(百萬)(百萬)YoY(%)
000
2021Q4(百萬)2020Q4(百萬)YoY(%)
212.0520.0-59.23
2021Q3(百萬)2020Q3(百萬)YoY(%)
677.0271.0149.81

EPS較上季
2022Q1(元)2021Q4(元)比率
-1.141.28-1.890

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.575.715.205.373.663.703.994.323.804.05
存貨周轉率14.6516.538.746.003.773.393.143.454.135.27

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q4
應收帳款周轉率1.311.391.451.531.421.471.331.331.441.361.421.211.231.121.211.321.311.20
存貨周轉率3.023.013.534.754.424.413.803.773.673.863.271.531.331.341.611.761.501.43

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.700.620.450.330.200.100.090.080.090.14
金融負債(百萬)70993935125760910600044228
營收淨額(百萬)6077466734692886142711961485176717612127
利息保障倍數12.7220.0924.6337.54-16.90-2345.45-18578.501028.1627.2240.19
長期銀行借款占稅後淨利比2.242.391.020.000.000.000.000.000.000.36

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6077466734692886142711961485176717612127
推銷費用(百萬)1501321471151187478917072
管理費用(百萬)6563242301447485104115117128
研發費(百萬)1701452211145963107907883
推銷費用率(%)2.472.834.243.988.276.195.255.153.983.39
管理費用率(%)10.796.946.634.995.197.117.006.516.646.02
研發費用率(%)2.803.116.373.954.135.277.215.094.433.90

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)17071699161014921276131111511099110610231008727711720792743632496327311
推銷費用(百萬)4722494139413428295128353337333312681817
管理費用(百萬)9315611318819918557334910354373653223831142318
研發費(百萬)5367403924272536577258454647312313181514
推銷費用率(%)2.751.293.042.753.063.132.952.552.624.992.784.814.645.144.174.441.9013.715.505.47
管理費用率(%)5.459.187.0212.6015.6014.114.953.004.4310.075.365.095.067.362.785.114.912.827.035.79
研發費用率(%)3.103.942.482.611.882.062.173.285.157.045.756.196.476.533.913.102.063.634.594.50

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
2338-光罩OOOXXOXXOX
27年25.57億13.96%71.7%43.93%84.55%-1610百萬-26.48%

融資使用率
日期股價融資使用率
2022-05-19 -85.524.91%
2022-05-1883.524.26%
2022-05-1781.024.41%
2022-05-1679.624.56%
2022-05-1381.024.52%
2022-05-1278.724.39%
2022-05-1180.324.47%
2022-05-1077.824.11%
2022-05-0974.224.73%
2022-05-0676.724.38%
2022-05-0577.424.73%
2022-05-0476.424.40%
2022-05-0375.724.50%
2022-04-2974.024.34%
2022-04-2873.624.20%
2022-04-2773.024.10%
2022-04-2674.724.90%
2022-04-2574.525.08%
2022-04-2279.226.77%
2022-04-2182.126.43%
2022-04-2081.626.19%
2022-04-1981.226.01%
2022-04-1881.826.77%
2022-04-1585.127.22%
2022-04-1489.827.36%
2022-04-1391.728.78%
2022-04-1290.728.72%
2022-04-1191.529.21%
2022-04-0896.029.08%
2022-04-0794.029.04%
2022-04-0696.529.22%
2022-04-0197.029.54%
2022-03-3196.928.34%
2022-03-3096.728.84%
2022-03-2993.528.26%
2022-03-2892.628.07%
2022-03-2591.328.48%
2022-03-2492.728.39%
2022-03-2394.028.48%
2022-03-2293.928.18%
2022-03-2194.028.13%
2022-03-1894.028.21%
2022-03-1793.228.40%
2022-03-1690.128.35%
2022-03-1590.228.35%
2022-03-1492.128.83%
2022-03-1191.429.40%
2022-03-1091.929.57%
2022-03-0988.129.82%
2022-03-0884.530.04%
2022-03-0789.931.09%
2022-03-0498.335.13%
2022-03-0399.936.38%
2022-03-0299.436.22%
2022-03-0199.536.52%
2022-02-2598.036.28%
2022-02-2497.036.05%
2022-02-23100.537.12%
2022-02-2299.137.42%
2022-02-21101.539.67%
2022-02-18103.039.88%
2022-02-17103.040.60%
2022-02-16104.540.39%
2022-02-1599.938.27%
2022-02-1499.438.28%
2022-02-11103.539.14%
2022-02-10104.038.23%
2022-02-09101.537.82%
2022-02-08101.538.53%
2022-02-07100.539.41%
2022-01-2696.538.35%
2022-01-2597.739.98%
2022-01-24101.041.12%
2022-01-2199.841.05%
2022-01-20105.541.13%
2022-01-19102.539.94%
2022-01-18104.539.65%
2022-01-17101.041.73%
2022-01-1497.542.14%
2022-01-1397.342.67%
2022-01-1297.242.79%
2022-01-1196.743.59%
2022-01-1099.742.45%
2022-01-0798.442.71%
2022-01-06100.043.91%
2022-01-05102.044.69%
2022-01-04103.045.60%
2022-01-03108.045.54%
2021-12-30108.043.47%
2021-12-29104.042.56%
2021-12-28104.041.10%
2021-12-27103.540.15%
2021-12-2499.039.12%
2021-12-23100.038.88%
2021-12-2299.938.08%
2021-12-2198.637.40%
2021-12-2097.037.60%
2021-12-1796.538.15%
2021-12-1699.338.36%
2021-12-1597.737.66%
2021-12-1496.037.17%
2021-12-1399.939.94%
2021-12-10107.041.59%
2021-12-09107.543.28%
2021-12-08112.042.33%
2021-12-07107.040.41%
2021-12-06109.541.59%
2021-12-03109.542.26%
2021-12-0299.633.82%
2021-12-01102.536.26%
2021-11-30101.035.29%
2021-11-2997.535.23%
2021-11-2698.137.03%
2021-11-2597.636.86%
2021-11-24100.538.79%
2021-11-23103.039.26%
2021-11-22106.042.75%
2021-11-19110.542.81%
2021-11-18102.536.16%
2021-11-17104.538.53%
2021-11-16105.538.95%
2021-11-15104.041.07%
2021-11-1294.933.68%
2021-11-1189.232.28%
2021-11-1092.832.91%
2021-11-0992.533.51%
2021-11-0893.734.86%
2021-11-0592.134.03%
2021-11-0490.333.24%
2021-11-0390.034.38%
2021-11-0287.632.89%
2021-11-0183.028.35%
2021-10-2979.829.80%
2021-10-2880.030.12%
2021-10-2782.229.61%
2021-10-2678.829.53%
2021-10-2580.629.74%
2021-10-2279.529.37%
2021-10-2179.529.11%
2021-10-2080.829.11%
2021-10-1980.829.07%
2021-10-1877.029.26%
2021-10-1576.929.52%
2021-10-1474.528.81%
2021-10-1373.128.97%
2021-10-1276.729.16%
2021-10-0876.929.45%
2021-10-0778.029.01%
2021-10-0672.729.31%
2021-10-0575.529.11%
2021-10-0471.629.12%
2021-10-0174.529.55%
2021-09-3078.530.09%
2021-09-2976.730.13%
2021-09-2880.230.38%
2021-09-2782.130.46%
2021-09-2481.830.70%
2021-09-2380.230.42%
2021-09-2279.930.29%
2021-09-1782.330.36%
2021-09-1680.930.49%
2021-09-1579.231.00%
2021-09-1482.530.65%
2021-09-1381.931.59%
2021-09-1085.932.72%
2021-09-0983.733.19%
2021-09-0883.232.93%
2021-09-0784.033.22%
2021-09-0689.134.72%
2021-09-0389.933.86%
2021-09-0288.233.40%
2021-09-0189.333.47%
2021-08-3189.033.61%
2021-08-3090.733.42%
2021-08-2788.132.71%
2021-08-2689.032.96%
2021-08-2587.133.14%
2021-08-2483.532.06%
2021-08-2382.133.37%
2021-08-2074.732.22%
2021-08-1973.032.35%
2021-08-1876.232.19%
2021-08-1770.731.98%
2021-08-1675.132.87%
2021-08-1375.330.53%
2021-08-1280.531.94%
2021-08-1181.531.16%
2021-08-1086.633.15%
2021-08-0986.033.42%
2021-08-0690.535.45%
2021-08-0591.035.57%
2021-08-0496.137.39%
2021-08-0398.738.56%
2021-08-0297.838.74%
2021-07-3098.539.50%
2021-07-2999.937.96%
2021-07-2895.536.46%
2021-07-27102.040.64%
2021-07-26111.542.44%
2021-07-23101.543.68%
2021-07-2295.747.80%
2021-07-2199.048.62%
2021-07-2090.044.34%
2021-07-1994.046.74%
2021-07-1692.046.76%
2021-07-1594.145.74%
2021-07-1487.840.67%
2021-07-1386.740.33%
2021-07-1286.139.16%
2021-07-0989.638.10%
2021-07-0892.739.84%
2021-07-0794.339.21%
2021-07-0695.040.68%
2021-07-0589.438.56%
2021-07-0287.036.75%
2021-07-0184.235.05%
2021-06-3083.634.55%
2021-06-2983.033.89%
2021-06-2884.833.29%
2021-06-2583.232.99%
2021-06-2483.833.74%
2021-06-2384.333.72%
2021-06-2282.133.45%
2021-06-2182.434.77%
2021-06-1887.537.60%
2021-06-1789.637.54%
2021-06-1687.537.37%
2021-06-1590.037.44%
2021-06-1184.533.88%
2021-06-1085.535.02%
2021-06-0985.734.19%
2021-06-0884.234.39%
2021-06-0787.233.29%
2021-06-0483.030.71%
2021-06-0384.230.70%
2021-06-0281.830.96%
2021-06-0184.433.01%
2021-05-3184.531.00%
2021-05-2885.030.57%
2021-05-2785.229.11%

光罩熱門網頁

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。