2345 智邦


股價漲跌幅
20222021202020192018
智邦-18.0%-14.0%219.0%71.0%-12.0%
0050-14.69%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)
213.5 -10.49% 191.11 219.78 2.94% 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19.0321.2119.8518.0519.7220.4518.9715.2516.0015.45
營業利益率9.1311.7610.908.068.938.265.991.131.733.35
折舊負擔比率1.211.170.920.620.690.911.211.381.501.18
稅前淨利率9.6211.4111.068.588.888.495.993.083.073.58
股東權益報酬率31.3337.0142.8929.6327.6422.1814.828.787.8312.07
資產報酬率14.3316.7519.1314.3714.0911.628.014.664.116.22
本業收入比94.94103.0698.5393.92100.4997.3199.8736.7956.2693.49
業外獲益比5.06-3.061.476.08-0.492.690.1363.2143.746.51
無形資產佔淨值比0.310.240.190.160.000.000.000.000.000.00

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18.9520.4618.7417.4719.1920.8023.6020.7919.3019.7320.3520.9017.9916.3219.8718.6917.6119.3919.2520.27
營業利益率9.6010.348.907.939.1011.8914.1210.979.5210.3012.2411.808.587.939.257.547.328.558.689.45
稅前淨利率10.1210.739.088.1110.4010.6612.8411.0711.019.4312.9312.528.588.009.6410.166.427.778.429.72
本業收入比94.9196.3697.9797.8187.55111.52109.9599.2186.44109.3094.6894.25100.0099.1496.0474.14114.02110.11103.0897.20
業外獲益比5.153.642.032.1912.45-11.52-9.950.8613.56-9.225.325.75-0.000.863.9625.86-14.02-10.11-3.082.68

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)1368347286112055-1083338219518512962815
自由現金流量(百萬)5268197435482529-10012087142450714002557
稅後淨利(百萬)4705504849502952255918881166644559858


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-75986-721-754185827341724-778-2085088715173010781166952-21902127495-380-346
自由現金流量(百萬)451115012052068846-4853268700-150984066211678791411581-11861722-86338286
稅後淨利(百萬)12871527109696011231361150011551032107817321381759799834797522622653636

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)59599544635540143092364472936924739228482263827027
營業利益(百萬)5441640360403473325424251481259391905
稅後淨利(百萬)4705504849502952255918881166644559858
EPS(完全稀釋)8.368.988.765.234.543.372.151.181.030.00
營收成長率(%)9.43-1.6928.5618.2324.1018.728.280.93-16.24N/A
營業利益成長率(%)-15.026.0173.916.7334.1963.74471.81-33.76-56.80N/A
稅後淨利成長率(%)-6.791.9867.6815.3635.5461.9281.0615.21-34.85N/A
EPS成長率(%)-6.902.5167.5015.2034.7256.7482.2014.56N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)157301714315204140531319815714143991262611724140321644113759111691302711262970091041018788728825
營業利益(百萬)15101772135311141202186820331386111614462013162395810331042731667871770834
稅後淨利(百萬)12871527109696011231361150011551032107817321381759799834797522622653636
EPS(完全稀釋)2.312.741.961.722.022.452.692.071.861.943.122.491.371.441.501.440.941.141.201.17
去年同期營收成長率(%)19.189.095.5911.3012.5711.99-12.42-8.234.977.7145.9941.8522.6827.8826.949.92----
兩季平均(YOY)營收成長率(%)14.137.348.4511.9412.28-0.21-10.32-1.636.3426.8543.9232.2725.2827.4118.43-----
去年同期EPS成長率(%)14.3611.84-27.14-16.918.6026.29-13.78-16.8735.7734.72108.0072.9245.7426.3225.0023.08----
兩季平均(YOY)EPS成長率(%)13.10-7.65-22.02-4.1617.456.25-15.329.4535.2571.3690.4659.3336.0325.6624.04-----
較上季營收成長率(%)-8.2412.758.196.48-16.019.1314.047.69-16.45-14.6519.4923.19-14.2615.6716.106.55-10.6314.820.53-
較上季EPS成長率(%)-15.6939.8013.95-14.85-17.55-8.9229.9511.29-4.12-37.8225.3081.75-4.86-4.004.1753.19-17.54-5.002.56-

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(%)
2022/4-16.6421.6519.822019/1220.253.7728.56
2022/381.3930.0419.172019/11-8.156.431.77
2022/1~2-29.2412.1412.132019/10-22.0813.7834.75
2021/1225.486.039.442019/90.6655.6137.59
2021/115.627.279.892019/829.6237.0134.96
2021/10-1.6415.7410.192019/73.8946.6134.56
2021/9-6.65-4.49.562019/6-9.0322.0332.56
2021/821.9713.111.822019/56.5734.2435.06
2021/70.229.7611.62019/43.9681.3435.31
2021/6-8.02-5.711.912019/351.2247.0222.14
2021/56.230.4916.222019/1~2-25.6110.1310.12
2021/4-10.913.5612.832018/1223.2924.6518.23
2021/342.8911.5812.572018/11-1.7820.0117.45
2021/1~2-16.9813.2213.222018/106.5641.3917.15
2020/1226.9423.59-1.72018/9-11.3620.5714.49
2020/1113.9617.07-4.282018/838.739.3313.65
2020/10-18.76-5.64-6.262018/7-13.5219.919.67
2020/910.43-9.49-6.332018/60.0519.148.14
2020/818.37-17.5-5.82018/543.9721.275.82
2020/7-13.9-9.66-3.452018/4-15.71-11.831.8
2020/627.289.01-2.312018/3-5.02-19.056.32
2020/5-7.57-22.09-4.732018/1~23.5525.325.3
2020/4-12.46-10.170.62017/1218.715.9324.1
2020/336.896.685.432017/1115.7116.6425.17
2020/1~2-7.524.634.632017/10-9.1334.3326.23

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
1591.01373.015.877
2021Q4(百萬)2020Q4(百萬)YoY(%)
1839.01675.09.7910
2021Q3(百萬)2020Q3(百萬)YoY(%)
1381.01849.0-25.31

EPS較上季
2022Q1(元)2021Q4(元)比率
2.312.74-0.156

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率6.226.897.416.127.107.626.736.756.646.56
存貨周轉率4.505.085.375.206.256.475.806.136.646.85

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.531.791.801.811.621.891.961.891.741.742.092.171.581.741.711.841.731.801.832.03
存貨周轉率0.921.061.011.051.171.481.130.971.031.281.421.181.101.411.211.121.191.401.311.39

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.560.530.570.540.490.490.450.470.480.48
金融負債(百萬)11781163921003095270375
營收淨額(百萬)59599544635540143092364472936924739228482263827027
利息保障倍數136.21164.09336.171311.3355829.90415330.002107.40284.65214.58106.02
長期銀行借款占稅後淨利比0.210.230.190.000.000.000.000.000.400.31

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)59599544635540143092364472936924739228482263827027
推銷費用(百萬)16031498152213051079106098996810521197
管理費用(百萬)163114921446117911501025864873865853
研發費(百萬)2668216419931816170214961357138613141223
推銷費用率(%)2.692.752.753.032.963.614.004.244.654.43
管理費用率(%)2.742.742.612.743.163.493.493.823.823.16
研發費用率(%)4.483.973.604.214.675.095.496.075.804.53

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)157301714315204140531319815714143991262611724140321644113759111691302711262970091041018788728825
推銷費用(百萬)382513364357369400393366339424385389323283417325281326245243
管理費用(百萬)450443436358394385395377335319432386308326312302240303284296
研發費(百萬)639778697625568614581497472580518477419488468444417475409415
推銷費用率(%)2.432.992.392.542.802.552.732.902.893.022.342.832.892.173.703.353.093.202.762.75
管理費用率(%)2.862.582.872.552.992.452.742.992.862.272.632.812.762.502.773.112.642.973.203.35
研發費用率(%)4.064.544.584.454.303.914.043.944.034.133.153.473.753.754.164.584.584.664.614.70

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
2345-智邦OOOXOOXOOX
27年55.98億23.27%53.23%0.0%119.11%-564百萬31.6%

融資使用率
日期股價融資使用率
2022-05-23 -213.51.27%
2022-05-20218.51.22%
2022-05-19225.01.21%
2022-05-18230.00.96%
2022-05-17225.50.99%
2022-05-16235.50.91%
2022-05-13234.50.94%
2022-05-12223.51.11%
2022-05-11219.01.26%
2022-05-10207.01.18%
2022-05-09218.51.11%
2022-05-06226.01.11%
2022-05-05232.01.12%
2022-05-04234.01.14%
2022-05-03232.51.23%
2022-04-29233.01.22%
2022-04-28219.51.14%
2022-04-27215.51.15%
2022-04-26221.01.14%
2022-04-25211.01.15%
2022-04-22221.51.13%
2022-04-21225.51.12%
2022-04-20223.01.16%
2022-04-19221.51.18%
2022-04-18219.01.19%
2022-04-15224.01.18%
2022-04-14226.01.20%
2022-04-13222.01.23%
2022-04-12215.01.24%
2022-04-11216.51.24%
2022-04-08226.01.38%
2022-04-07231.01.30%
2022-04-06238.51.34%
2022-04-01230.01.54%
2022-03-31222.51.43%
2022-03-30215.01.55%
2022-03-29207.01.32%
2022-03-28204.01.30%
2022-03-25203.01.31%
2022-03-24215.51.16%
2022-03-23216.51.13%
2022-03-22217.51.08%
2022-03-21219.01.04%
2022-03-18216.01.06%
2022-03-17236.50.91%
2022-03-16219.50.93%
2022-03-15219.00.94%
2022-03-14229.50.81%
2022-03-11234.50.79%
2022-03-10235.50.78%
2022-03-09228.00.80%
2022-03-08226.50.74%
2022-03-07237.00.68%
2022-03-04253.50.66%
2022-03-03267.00.57%
2022-03-02262.00.59%
2022-03-01267.00.56%
2022-02-25252.00.62%
2022-02-24254.50.59%
2022-02-23265.00.53%
2022-02-22262.00.53%
2022-02-21273.00.47%
2022-02-18275.00.48%
2022-02-17272.50.46%
2022-02-16274.00.46%
2022-02-15259.50.57%
2022-02-14256.00.56%
2022-02-11271.50.56%
2022-02-10274.50.64%
2022-02-09264.50.80%
2022-02-08260.50.84%
2022-02-07258.50.80%
2022-01-26265.00.51%
2022-01-25274.50.44%
2022-01-24266.00.54%
2022-01-21263.50.56%
2022-01-20263.50.58%
2022-01-19267.50.56%
2022-01-18269.00.58%
2022-01-17270.50.58%
2022-01-14260.00.71%
2022-01-13266.00.71%
2022-01-12255.50.76%
2022-01-11257.50.73%
2022-01-10262.50.76%
2022-01-07259.01.00%
2022-01-06266.00.92%
2022-01-05274.00.91%
2022-01-04266.50.96%
2022-01-03261.00.77%
2021-12-30260.00.77%
2021-12-29259.50.76%
2021-12-28262.00.77%
2021-12-27259.50.79%
2021-12-24259.00.78%
2021-12-23260.00.75%
2021-12-22257.50.76%
2021-12-21259.00.74%
2021-12-20260.50.72%
2021-12-17257.50.73%
2021-12-16275.50.57%
2021-12-15292.50.44%
2021-12-14298.00.41%
2021-12-13297.00.35%
2021-12-10304.00.35%
2021-12-09302.50.33%
2021-12-08296.50.33%
2021-12-07293.00.35%
2021-12-06283.50.37%
2021-12-03277.00.40%
2021-12-02284.00.33%
2021-12-01295.00.31%
2021-11-30288.50.34%
2021-11-29290.50.33%
2021-11-26299.50.33%
2021-11-25301.00.38%
2021-11-24300.00.39%
2021-11-23295.00.39%
2021-11-22292.00.39%
2021-11-19292.00.38%
2021-11-18294.00.38%
2021-11-17291.50.40%
2021-11-16292.00.36%
2021-11-15280.50.41%
2021-11-12288.00.36%
2021-11-11291.00.51%
2021-11-10296.00.52%
2021-11-09290.00.59%
2021-11-08282.50.53%
2021-11-05283.00.52%
2021-11-04271.50.48%
2021-11-03260.50.49%
2021-11-02251.00.59%
2021-11-01252.00.53%
2021-10-29243.50.55%
2021-10-28248.00.52%
2021-10-27250.00.55%
2021-10-26245.00.50%
2021-10-25234.00.54%
2021-10-22240.50.49%
2021-10-21236.50.50%
2021-10-20236.50.50%
2021-10-19241.00.48%
2021-10-18233.00.50%
2021-10-15245.00.44%
2021-10-14251.50.39%
2021-10-13255.50.39%
2021-10-12257.50.39%
2021-10-08257.50.38%
2021-10-07250.50.42%
2021-10-06229.00.50%
2021-10-05246.50.60%
2021-10-04247.50.62%
2021-10-01254.00.77%
2021-09-30263.00.81%
2021-09-29262.00.81%
2021-09-28267.50.81%
2021-09-27271.50.80%
2021-09-24274.50.83%
2021-09-23271.00.84%
2021-09-22269.50.86%
2021-09-17266.00.85%
2021-09-16268.00.84%
2021-09-15269.50.85%
2021-09-14278.50.79%
2021-09-13275.50.85%
2021-09-10276.00.84%
2021-09-09276.00.85%
2021-09-08273.00.86%
2021-09-07278.00.99%
2021-09-06286.51.16%
2021-09-03283.01.12%
2021-09-02285.01.02%
2021-09-01280.00.38%
2021-08-31280.50.40%
2021-08-30287.00.35%
2021-08-27291.50.32%
2021-08-26288.00.33%
2021-08-25293.50.31%
2021-08-24296.00.32%
2021-08-23288.00.32%
2021-08-20284.50.32%
2021-08-19289.00.32%
2021-08-18286.00.33%
2021-08-17271.00.40%
2021-08-16267.50.49%
2021-08-13297.00.39%
2021-08-12330.00.36%
2021-08-11325.00.36%
2021-08-10327.50.36%
2021-08-09325.50.36%
2021-08-06332.50.36%
2021-08-05333.00.37%
2021-08-04332.00.38%
2021-08-03331.50.39%
2021-08-02323.00.41%
2021-07-30326.00.40%
2021-07-29335.50.38%
2021-07-28327.50.38%
2021-07-27335.50.39%
2021-07-26341.50.40%
2021-07-23337.50.42%
2021-07-22341.00.41%
2021-07-21341.50.41%
2021-07-20343.00.42%
2021-07-19340.00.44%
2021-07-16350.00.42%
2021-07-15347.00.43%
2021-07-14335.00.46%
2021-07-13349.50.48%
2021-07-12342.00.47%
2021-07-09331.00.49%
2021-07-08334.50.51%
2021-07-07332.50.52%
2021-07-06334.50.51%
2021-07-05328.00.46%
2021-07-02326.00.47%
2021-07-01320.00.48%
2021-06-30330.50.54%
2021-06-29330.00.56%
2021-06-28331.00.57%
2021-06-25331.00.58%
2021-06-24314.00.63%
2021-06-23315.50.65%
2021-06-22300.00.62%
2021-06-21298.00.62%
2021-06-18295.00.64%
2021-06-17293.00.67%
2021-06-16295.00.67%
2021-06-15298.00.67%
2021-06-11295.00.70%
2021-06-10292.50.71%
2021-06-09288.00.77%
2021-06-08286.50.73%
2021-06-07293.50.70%
2021-06-04291.00.67%
2021-06-03293.00.67%
2021-06-02297.00.63%
2021-06-01306.50.63%
2021-05-31307.50.63%

智邦熱門網頁

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。