2363 矽統


股價漲跌幅
20222021202020192018
矽統-9.0%57.0%88.0%-3.0%4.0%
0050-14.14%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)
23.4 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
  • 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33.5128.1838.9719.8848.7858.8638.8634.0412.7025.04
營業利益率-140.97-279.31-159.49-174.49-142.14-158.99-133.75-66.19-84.46-217.54
折舊負擔比率10.7113.758.976.285.667.107.935.796.8714.48
稅前淨利率77.70-160.19-97.41-71.44-107.23-48.2526.53-26.60-61.27-216.04
股東權益報酬率0.91-2.38-3.21-2.59-3.99-2.750.14-1.54-3.89-18.09
資產報酬率0.90-2.36-3.17-2.56-3.95-2.720.13-1.51-3.76-17.30
本業收入比-181.12173.93164.06244.65132.60330.68-506.67248.70138.04100.70
業外獲益比281.12-74.32-63.59-144.65-32.60-230.68606.67-148.70-38.04-0.70
無形資產佔淨值比0.030.040.090.110.000.000.000.000.000.00

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25.1134.5738.4124.1236.1020.879.5345.8834.9237.0436.7241.8839.53-9.8818.1830.1735.2956.8549.1541.37
營業利益率-211.73-134.59-127.44-152.27-155.51-234.05-436.82-171.11-321.97-223.59-150.86-148.58-134.26-252.31-156.40-115.27-227.68-124.57-131.61-150.14
稅前淨利率28.47-117.93504.43-149.94-2.20-282.14153.24-179.74-351.35-252.80123.76-150.75-144.80-263.04211.51-104.44-245.29-190.77136.03-162.23
本業收入比-758.33113.58-25.34101.118000.0082.81-287.9395.3592.0888.79-122.5498.9193.2695.65-73.88110.2693.0765.09-97.4092.05
業外獲益比858.33-13.58125.34-1.11-7800.0017.19387.934.657.9211.21223.941.096.744.35174.63-10.266.9334.91197.407.95

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)-357-347-294-351-260-212-228-207-488-1021
自由現金流量(百萬)311-150-134321-40247-8386-415-963
稅後淨利(百萬)198-299-225-175-278-18910-117-286-1497


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-118-86-64-87-119-72-59-111-105-58-67-69-100-77-81-84-110-61-58-67
自由現金流量(百萬)-19-923581432-49143-129-114-62116-88-10137475-65-127-9775-95
稅後淨利(百萬)17-72420-1500-15059-86-122-11571-92-89-130134-78-101-15677-88

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)252160223223212183227432451594
營業利益(百萬)-355-447-356-389-301-291-304-286-381-1293
稅後淨利(百萬)198-299-225-175-278-18910-117-286-1497
EPS(完全稀釋)0.29-0.47-0.42-0.32-0.50-0.340.02-0.19-0.470.00
營收成長率(%)57.50-28.250.005.1915.85-19.38-47.45-4.21-24.07N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
稅後淨利成長率(%)166.22N/AN/AN/AN/AN/A108.55N/AN/AN/A
EPS成長率(%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)4368736051453848294258616244647541565754
營業利益(百萬)-91-92-93-91-80-106-167-82-93-95-87-91-83-110-99-86-94-69-75-81
稅後淨利(百萬)17-72420-1500-15059-86-122-11571-92-89-130134-78-101-15677-88
EPS(完全稀釋)0.03-0.110.62-0.240.00-0.240.09-0.16-0.24-0.210.13-0.17-0.17-0.230.24-0.14-0.18-0.280.14-0.16
去年同期營收成長率(%)-15.6951.1192.1125.0075.867.14-34.48-21.31-53.23-4.55-9.38-18.6751.22-21.4312.2838.89----
去年同期營業利益成長率(%)-13.7513.2144.31-10.9813.98-11.58-91.959.89-12.0513.6412.12-5.8111.70-59.42-32.00-6.17----
去年同期稅後淨利成長率(%)0.0052.00611.86-74.42100.00-30.43-16.906.52-37.0811.54-47.01-17.9511.8816.6774.0311.36----
去年同期EPS成長率(%)0.0054.17588.89-50.00100.00-14.29-30.775.88-41.188.70-45.83-21.435.5617.8671.4312.50----
較上季營收成長率(%)-36.76-6.8521.6717.6513.3318.42-20.8365.52-30.95-27.59-4.92-1.6140.91-31.25-14.6782.93-26.79-1.755.56-
較上季營業利益成長率(%)1.091.08-2.20-13.7524.5336.53-103.6611.832.11-9.204.40-9.6424.55-11.11-15.128.51-36.238.007.41-
較上季稅後淨利成長率(%)123.61-117.14380.000.00100.00-354.24168.6029.51-6.09-261.97177.17-3.3731.54-197.01271.7922.7735.26-302.60187.50-
較上季EPS成長率(%)127.27-117.74358.330.00100.00-366.67156.2533.33-14.29-261.54176.470.0026.09-195.83271.4322.2235.71-300.00187.50-

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(%)
2022/4-15.312.52-9.372019/1267.0370.88-0.05
2022/3186.77-1.25-16.332019/11-14.16-37.33-3.67
2022/1~2-44.92-27.6-27.592019/10-25.86-14.72-0.62
2021/12-42.32-35.0957.522019/96.24-15.690.56
2021/11-43.3649.4269.372019/8-31.85-20.252.67
2021/10-1.17171.5671.492019/710.067.256.07
2021/988.75205.9359.932019/66.57-12.025.85
2021/813.6439.3843.042019/58.46-37.4610.71
2021/7-32.9336.6543.612019/4-45.889.137.69
2021/638.68192.4544.732019/3234.07118.9449.7
2021/512.5242.0125.912019/1~2-35.985.995.99
2021/4-25.68-38.4522.152018/12-38.74-56.15.23
2021/368.9380.777.772018/1116.78-0.0813.29
2021/1~2-20.7675.6575.652018/10-26.712.8114.69
2020/1232.79-1.76-28.22018/90.49-6.2914.85
2020/112.9223.56-30.592018/8-8.349.9618.31
2020/1011.333.04-33.692018/7-9.7138.6819.66
2020/9-14.0-31.39-36.312018/6-24.2430.5416.58
2020/811.42-15.23-36.832018/589.2498.7413.28
2020/743.51-48.15-39.242018/48.58-8.02-8.69
2020/6-32.65-60.24-37.52018/317.15-15.1-8.97
2020/5-51.23-37.08-32.582018/1~216.83-4.63-4.63
2020/4118.239.93-31.442017/1239.43-5.7915.92
2020/342.27-65.29-53.32017/1131.860.9519.54
2020/1~24.17-37.67-37.662017/10-39.1213.6321.87

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(%)
367.058.0532.75

EPS較上季
2022Q1(元)2021Q4(元)比率
0.03-0.111.2727

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率11.966.057.226.436.304.334.396.405.747.53
存貨周轉率1.751.591.742.602.462.081.913.574.483.96

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q4
應收帳款周轉率1.853.873.031.861.781.67
存貨周轉率0.260.420.520.610.450.48

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.000.010.010.010.010.010.020.020.05
金融負債(百萬)0000000000
營收淨額(百萬)252160223223212183227432451594
利息保障倍數461.99-1314.74-837.550.000.000.000.000.000.000.00
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)252160223223212183227432451594
推銷費用(百萬)724228272533168527161
管理費用(百萬)121120979297949091114180
研發費(百萬)2503253173142832722862572971100
推銷費用率(%)28.5726.2512.5612.1111.7918.037.0519.685.9927.10
管理費用率(%)48.0275.0043.5041.2645.7551.3739.6521.0625.2830.30
研發費用率(%)99.21203.12142.15140.81133.49148.63125.9959.4965.85185.19

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)4368736051453848294258616244647541565754
推銷費用(百萬)181919181613158687676777666
管理費用(百萬)2531352926304423222524262223232422242426
研發費(百萬)59716658547010972747877847875817879717272
推銷費用率(%)41.8627.9426.0330.0031.3728.8939.4716.6720.6919.0512.079.8411.2913.6410.949.3317.0710.7110.5311.11
管理費用率(%)58.1445.5947.9548.3350.9866.67115.7947.9275.8659.5241.3842.6235.4852.2735.9432.0053.6642.8642.1148.15
研發費用率(%)137.21104.4190.4196.67105.88155.56286.84150.00255.17185.71132.76137.70125.81170.45126.56104.00192.68126.79126.32133.33

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
2363-矽統OOOOOXXXXX
25年68.14億31.72%0.49%0.0%9.30%-355百萬0.24%

融資使用率
日期股價融資使用率
2022-05-18 -23.48.38%
2022-05-1723.058.39%
2022-05-1622.58.47%
2022-05-1322.358.54%
2022-05-1221.958.58%
2022-05-1122.558.54%
2022-05-1022.658.58%
2022-05-0922.258.60%
2022-05-0622.98.58%
2022-05-0522.958.66%
2022-05-0422.558.67%
2022-05-0322.28.76%
2022-04-2922.48.76%
2022-04-2822.458.89%
2022-04-2721.658.74%
2022-04-2622.08.90%
2022-04-2522.059.29%
2022-04-2223.159.45%
2022-04-2123.69.43%
2022-04-2023.59.49%
2022-04-1923.259.46%
2022-04-1823.259.49%
2022-04-1523.259.51%
2022-04-1423.69.50%
2022-04-1323.659.52%
2022-04-1222.99.44%
2022-04-1122.99.47%
2022-04-0823.69.52%
2022-04-0723.359.53%
2022-04-0623.959.64%
2022-04-0124.059.63%
2022-03-3124.19.66%
2022-03-3024.359.66%
2022-03-2924.39.67%
2022-03-2824.29.80%
2022-03-2524.19.86%
2022-03-2424.39.88%
2022-03-2324.3510.11%
2022-03-2224.3510.19%
2022-03-2124.1510.34%
2022-03-1824.0510.17%
2022-03-1723.910.19%
2022-03-1623.610.09%
2022-03-1523.3510.33%
2022-03-1424.010.32%
2022-03-1123.410.18%
2022-03-1022.5510.29%
2022-03-0922.110.29%
2022-03-0821.310.38%
2022-03-0722.210.45%
2022-03-0423.010.58%
2022-03-0323.310.62%
2022-03-0223.210.61%
2022-03-0123.110.66%
2022-02-2522.1510.72%
2022-02-2421.9510.79%
2022-02-2322.910.93%
2022-02-2222.7510.96%
2022-02-2123.2511.01%
2022-02-1823.211.05%
2022-02-1723.310.97%
2022-02-1623.3511.08%
2022-02-1522.9511.08%
2022-02-1422.811.07%
2022-02-1123.811.07%
2022-02-1023.8511.07%
2022-02-0923.9511.02%
2022-02-0823.3511.12%
2022-02-0722.811.29%
2022-01-2622.3511.51%
2022-01-2522.811.74%
2022-01-2423.211.88%
2022-01-2123.7512.14%
2022-01-2024.312.33%
2022-01-1924.1512.29%
2022-01-1824.512.29%
2022-01-1724.712.36%
2022-01-1424.0512.32%
2022-01-1324.3512.37%
2022-01-1223.912.53%
2022-01-1123.8512.61%
2022-01-1024.212.82%
2022-01-0724.4512.83%
2022-01-0624.913.11%
2022-01-0525.213.20%
2022-01-0425.313.13%
2022-01-0325.7513.21%
2021-12-3026.313.02%
2021-12-2925.912.98%
2021-12-2825.812.85%
2021-12-2725.812.79%
2021-12-2425.512.88%
2021-12-2325.513.11%
2021-12-2225.2513.14%
2021-12-2125.213.08%
2021-12-2025.113.11%
2021-12-1725.213.03%
2021-12-1625.613.12%
2021-12-1525.5513.25%
2021-12-1425.213.10%
2021-12-1325.713.10%
2021-12-1025.5513.19%
2021-12-0926.0513.27%
2021-12-0826.2513.55%
2021-12-0726.2513.68%
2021-12-0626.6514.60%
2021-12-0326.7514.81%
2021-12-0226.0514.79%
2021-12-0126.8514.83%
2021-11-3025.7514.54%
2021-11-2924.8513.99%
2021-11-2625.214.46%
2021-11-2525.5514.54%
2021-11-2425.714.57%
2021-11-2325.5514.60%
2021-11-2226.015.14%
2021-11-1926.615.74%
2021-11-1826.013.83%
2021-11-1726.613.92%
2021-11-1625.7513.75%
2021-11-1525.513.49%
2021-11-1225.013.31%
2021-11-1125.4513.88%
2021-11-1024.8513.40%
2021-11-0925.2514.14%
2021-11-0825.414.34%
2021-11-0525.2514.04%
2021-11-0424.4512.73%
2021-11-0324.5512.76%
2021-11-0224.313.07%
2021-11-0124.4512.53%
2021-10-2923.912.69%
2021-10-2824.2512.54%
2021-10-2724.8512.38%
2021-10-2624.212.29%
2021-10-2524.3512.19%
2021-10-2224.412.09%
2021-10-2123.8512.29%
2021-10-2024.0512.23%
2021-10-1924.0512.33%
2021-10-1823.612.53%
2021-10-1523.8512.56%
2021-10-1423.1512.38%
2021-10-1322.812.62%
2021-10-1223.6512.78%
2021-10-0824.2512.80%
2021-10-0724.6512.74%
2021-10-0624.112.59%
2021-10-0524.012.33%
2021-10-0423.012.68%
2021-10-0124.114.79%
2021-09-3025.315.33%
2021-09-2924.915.46%
2021-09-2826.0516.08%
2021-09-2726.516.44%
2021-09-2426.816.50%
2021-09-2326.2516.84%
2021-09-2226.0516.96%
2021-09-1727.017.01%
2021-09-1626.817.26%
2021-09-1526.8517.16%
2021-09-1427.1517.20%
2021-09-1327.317.40%
2021-09-1027.9517.51%
2021-09-0927.7517.47%
2021-09-0827.0516.61%
2021-09-0728.416.85%
2021-09-0630.217.03%
2021-09-0328.816.35%
2021-09-0226.213.97%
2021-09-0127.0514.11%
2021-08-3125.713.86%
2021-08-3027.814.36%
2021-08-2727.3514.61%
2021-08-2627.215.24%
2021-08-2527.015.08%
2021-08-2426.6514.45%
2021-08-2326.9514.91%
2021-08-2024.813.85%
2021-08-1924.614.19%
2021-08-1825.714.31%
2021-08-1724.114.71%
2021-08-1624.914.77%
2021-08-1325.5515.32%
2021-08-1226.916.10%
2021-08-1126.514.88%
2021-08-1028.115.36%
2021-08-0929.3515.70%
2021-08-0629.2515.34%
2021-08-0530.6516.94%
2021-08-0429.016.17%
2021-08-0327.7516.26%
2021-08-0225.514.64%
2021-07-3025.616.30%
2021-07-2924.6511.84%
2021-07-2823.511.65%
2021-07-2724.5512.83%
2021-07-2624.9512.51%
2021-07-2324.1512.65%
2021-07-2224.3512.89%
2021-07-2123.812.17%
2021-07-2022.712.09%
2021-07-1923.4512.71%
2021-07-1624.012.37%
2021-07-1524.212.30%
2021-07-1423.3511.75%
2021-07-1324.512.24%
2021-07-1224.6515.42%
2021-07-0922.4511.59%
2021-07-0822.511.81%
2021-07-0722.312.07%
2021-07-0622.1512.23%
2021-07-0522.913.16%
2021-07-0221.5510.50%
2021-07-0121.1510.83%
2021-06-3021.5510.96%
2021-06-2921.311.34%
2021-06-2821.7510.97%
2021-06-2521.4511.02%
2021-06-2421.5511.12%
2021-06-2321.311.00%
2021-06-2220.8511.15%
2021-06-2120.6511.37%
2021-06-1821.411.74%
2021-06-1721.911.70%
2021-06-1621.2511.94%
2021-06-1521.9512.01%
2021-06-1121.711.83%
2021-06-1021.7511.72%
2021-06-0921.9512.04%
2021-06-0821.6512.80%
2021-06-0721.0512.24%
2021-06-0421.112.43%
2021-06-0321.912.81%
2021-06-0221.511.96%
2021-06-0121.4511.80%
2021-05-3121.211.55%
2021-05-2821.1511.08%
2021-05-2720.810.58%
2021-05-2620.7510.50%

矽統熱門網頁

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。