2379 瑞昱


股價漲跌幅
20222021202020192018
瑞昱-23.0%49.0%274.0%71.0%31.0%
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)
441.5 21.61% 536.93 617.47 39.86% 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50.4142.7643.7644.6742.9543.4242.8143.6743.1941.13
營業利益率16.4211.1110.428.227.698.595.739.018.919.28
折舊負擔比率0.951.081.151.191.181.251.771.832.112.73
稅前淨利率16.6612.0311.9110.178.708.578.2613.7111.569.89
股東權益報酬率49.2631.0226.1818.7115.1813.4810.9418.7016.3112.79
資產報酬率18.8911.7710.518.076.536.185.7510.5510.158.73
本業收入比98.5892.3587.4980.8288.36100.2469.3965.7377.0793.80
業外獲益比1.427.6612.5119.1811.64-0.2130.6134.2722.906.20
無形資產佔淨值比2.202.652.662.893.970.000.000.000.000.00

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52.1952.8752.6350.4144.7843.0141.3544.7542.2243.9142.8844.3443.9944.9347.0244.4741.9041.8443.9543.42
營業利益率17.8217.0918.4916.6512.8212.0111.4711.359.1010.7310.4211.029.327.6610.588.515.895.678.407.46
稅前淨利率18.1617.5917.5917.3613.6412.6411.9112.4510.9010.5412.7612.9311.439.9512.449.598.437.9111.199.95
本業收入比98.1397.17105.1395.9094.0395.0296.2591.1583.53101.7681.6885.1881.5377.0285.0488.7769.9871.6674.9675.05
業外獲益比1.872.83-5.134.105.974.983.758.8516.53-1.8218.2714.8218.4722.9814.9611.2329.9128.3424.9625.05

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)1835215440122518194375852273227589042594754
自由現金流量(百萬)43191492061819-2122052362356550115633149
稅後淨利(百萬)16853879367904351339230402428389330352236


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)92653832477770312712563959223579301460718523976181620441290299818621690733773
自由現金流量(百萬)53905624244293-779981167981652-33413791-37142066-152414172155-1867-1686-22695515577
稅後淨利(百萬)51864605488843053055262525092028163116431922184513791097141210028417981154934

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)105504777596074445806416883891431746312632818024614
營業利益(百萬)17325864063313764320433431820281725112283
稅後淨利(百萬)16853879367904351339230402428389330352236
EPS(完全稀釋)32.3816.9313.138.406.575.914.607.465.880.00
營收成長率(%)35.6828.0132.619.887.1322.581.5410.9414.49N/A
營業利益成長率(%)100.5236.4768.2017.48-4.1683.68-35.3912.199.99N/A
稅後淨利成長率(%)91.6629.5056.0628.2711.5825.21-37.6328.2735.73N/A
EPS成長率(%)91.2628.9456.3127.8511.1728.48-38.3426.87N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)297562737028955258392334122084224091733815928166851604315182128351194212086111521062610802109519952
營業利益(百萬)53024678535343012993265225701968145017901672167211969151279949627612919743
稅後淨利(百萬)51864605488843053055262525092028163116431922184513791097141210028417981154934
EPS(完全稀釋)10.159.029.578.435.985.154.913.973.213.233.783.632.712.162.781.971.661.582.281.85
去年同期營收成長率(%)27.4823.9429.2149.0346.5432.3639.6814.2024.1039.7232.7436.1420.7910.5510.3612.06----
去年同期營業利益成長率(%)77.1576.40108.29118.55106.4148.1653.7117.7021.2495.6330.7376.1990.7549.5139.1727.73----
去年同期稅後淨利成長率(%)69.7575.4394.82112.2887.3159.7730.549.9218.2749.7736.1284.1363.9737.4722.367.28----
去年同期EPS成長率(%)69.7375.1594.91112.3486.2959.4429.899.3718.4549.5435.9784.2663.2536.7121.936.49----
較上季營收成長率(%)8.72-5.4712.0610.705.69-1.4529.258.85-4.544.005.6718.297.48-1.198.384.95-1.63-1.3610.04-
較上季營業利益成長率(%)13.34-12.6124.4643.7012.863.1930.5935.72-18.997.060.0039.8030.71-28.4634.7751.362.45-33.4123.69-
較上季稅後淨利成長率(%)12.62-5.7913.5440.9216.384.6223.7224.34-0.73-14.524.1733.7925.71-22.3140.9219.145.39-30.8523.55-
較上季EPS成長率(%)12.53-5.7513.5240.9716.124.8923.6823.68-0.62-14.554.1333.9525.46-22.3041.1218.675.06-30.7023.24-

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(%)
2022/4-0.433.2128.922019/120.5240.4132.61
2022/314.7729.7127.482019/11-3.5335.4131.88
2022/1~2-10.7626.3126.312019/10-3.6543.4331.5
2021/12-0.0834.1835.682019/913.7142.3930.1
2021/111.9717.735.822019/84.7927.1328.39
2021/10-7.7621.0338.062019/7-0.9628.3128.59
2021/91.4319.4740.342019/6-5.838.1528.64
2021/80.6631.8643.932019/58.9640.4926.74
2021/71.1937.8946.122019/48.3929.7923.13
2021/610.1855.4647.832019/322.2221.620.78
2021/59.7949.7946.132019/1~2-21.1320.3420.34
2021/4-3.0241.1745.152018/12-3.0517.039.87
2021/314.6348.3446.532018/112.187.69.25
2021/1~2-14.945.6145.62018/10-4.357.669.43
2020/12-12.3524.0428.012018/91.525.639.64
2020/114.8542.2628.42018/85.7713.4710.22
2020/10-8.9530.8726.872018/76.6212.499.72
2020/911.9538.4926.362018/6-4.2112.449.24
2020/85.2640.6724.482018/50.6714.548.63
2020/714.0840.0421.932018/41.559.327.17
2020/66.1621.5618.732018/320.578.066.43
2020/53.477.8518.122018/1~2-20.695.65.59
2020/41.8913.5721.22017/12-10.8612.097.12
2020/36.3220.8224.12017/112.2412.596.71
2020/1~2-5.2425.8725.862017/10-6.156.286.11

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
5403.03183.069.745
2021Q4(百萬)2020Q4(百萬)YoY(%)
4814.02791.072.482
2021Q3(百萬)2020Q3(百萬)YoY(%)
5092.02670.090.711

EPS較上季
2022Q1(元)2021Q4(元)比率
10.159.020.1252

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.126.456.807.9010.5810.348.478.107.767.81
存貨周轉率4.165.565.154.474.755.655.095.285.524.93

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.871.681.851.801.681.541.631.491.501.541.551.781.701.581.641.662.012.372.432.70
存貨周轉率0.840.800.961.121.401.521.501.071.171.221.151.141.141.071.031.121.181.071.011.08

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.620.620.630.580.580.590.530.460.430.33
金融負債(百萬)14345114571896614526180532071813501745862891148
營收淨額(百萬)105504777596074445806416883891431746312632818024614
利息保障倍數165.8061.8046.1534.1724.4323.0722.2749.6479.6072.40
長期銀行借款占稅後淨利比0.060.000.000.000.000.000.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)105504777596074445806416883891431746312632818024614
推銷費用(百萬)4477343429962464214219431647180616421534
管理費用(百萬)343321041699126411189251228117713651258
研發費(百萬)2795019055155361297011445106928902785866605055
推銷費用率(%)4.244.424.935.385.144.995.195.785.836.23
管理費用率(%)3.252.712.802.762.682.383.873.764.845.11
研發費用率(%)26.4924.5125.5828.3227.4527.4828.0425.1423.6320.54

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)297562737028955258392334122084224091733815928166851604315182128351194212086111521062610802109519952
推銷費用(百萬)123611721161110110441001921804709827781735654639663586576546592550
管理費用(百萬)10349391018813663636547501420472412481335326337307295310285298
研發費(百萬)79517686770268125750522752124475414042403995383534663483340531132968305330172732
推銷費用率(%)4.154.284.014.264.474.534.114.644.454.964.874.845.105.355.495.255.425.055.415.53
管理費用率(%)3.473.433.523.152.842.882.442.892.642.832.573.172.612.732.792.752.782.872.602.99
研發費用率(%)26.7228.0826.6026.3624.6323.6723.2625.8125.9925.4124.9025.2627.0029.1728.1727.9127.9328.2627.5527.45

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
2379-瑞昱OOOXXOOOOO
24年51.07億6.5%57.16%34.53%187.78%24905百萬48.56%

融資使用率
日期股價融資使用率
2022-05-19 -441.52.88%
2022-05-18432.02.87%
2022-05-17431.52.86%
2022-05-16427.02.88%
2022-05-13416.53.03%
2022-05-12410.53.00%
2022-05-11415.03.00%
2022-05-10414.52.98%
2022-05-09408.02.95%
2022-05-06409.02.97%
2022-05-05415.03.01%
2022-05-04405.03.06%
2022-05-03403.03.07%
2022-04-29407.53.08%
2022-04-28395.03.12%
2022-04-27382.53.21%
2022-04-26381.03.24%
2022-04-25392.03.20%
2022-04-22395.03.18%
2022-04-21406.03.14%
2022-04-20405.03.14%
2022-04-19400.03.16%
2022-04-18405.53.13%
2022-04-15398.03.20%
2022-04-14416.03.15%
2022-04-13413.53.20%
2022-04-12396.03.31%
2022-04-11396.03.33%
2022-04-08407.03.31%
2022-04-07407.53.27%
2022-04-06413.03.21%
2022-04-01417.03.15%
2022-03-31430.52.99%
2022-03-30432.52.98%
2022-03-29432.52.92%
2022-03-28430.52.94%
2022-03-25446.02.89%
2022-03-24452.52.87%
2022-03-23457.52.91%
2022-03-22457.52.88%
2022-03-21459.52.84%
2022-03-18455.02.84%
2022-03-17455.02.79%
2022-03-16445.02.74%
2022-03-15447.52.69%
2022-03-14465.02.69%
2022-03-11466.02.65%
2022-03-10469.02.66%
2022-03-09451.02.71%
2022-03-08448.02.74%
2022-03-07449.02.76%
2022-03-04466.52.75%
2022-03-03477.52.70%
2022-03-02472.02.70%
2022-03-01474.52.68%
2022-02-25456.02.75%
2022-02-24455.02.76%
2022-02-23472.02.71%
2022-02-22476.02.66%
2022-02-21481.52.65%
2022-02-18483.02.62%
2022-02-17489.02.57%
2022-02-16503.02.50%
2022-02-15490.02.52%
2022-02-14487.52.51%
2022-02-11504.02.48%
2022-02-10510.02.42%
2022-02-09511.02.34%
2022-02-08514.02.35%
2022-02-07506.02.23%
2022-01-26526.02.20%
2022-01-25531.02.17%
2022-01-24535.02.16%
2022-01-21544.02.14%
2022-01-20540.02.16%
2022-01-19541.02.16%
2022-01-18537.02.18%
2022-01-17536.02.18%
2022-01-14532.02.16%
2022-01-13540.02.15%
2022-01-12543.02.16%
2022-01-11543.02.14%
2022-01-10557.02.10%
2022-01-07555.02.11%
2022-01-06555.02.13%
2022-01-05563.02.12%
2022-01-04558.02.13%
2022-01-03573.02.06%
2021-12-30580.02.02%
2021-12-29578.02.02%
2021-12-28583.02.00%
2021-12-27576.02.01%
2021-12-24564.02.03%
2021-12-23572.02.04%
2021-12-22573.02.02%
2021-12-21569.02.05%
2021-12-20553.02.07%
2021-12-17567.02.06%
2021-12-16569.02.12%
2021-12-15553.02.13%
2021-12-14545.02.14%
2021-12-13556.02.16%
2021-12-10554.02.16%
2021-12-09558.02.16%
2021-12-08565.02.16%
2021-12-07565.02.13%
2021-12-06577.02.15%
2021-12-03555.02.11%
2021-12-02554.02.10%
2021-12-01549.02.16%
2021-11-30555.02.16%
2021-11-29536.02.19%
2021-11-26534.02.18%
2021-11-25544.02.21%
2021-11-24542.02.20%
2021-11-23544.02.20%
2021-11-22548.02.24%
2021-11-19547.02.24%
2021-11-18549.02.24%
2021-11-17550.02.24%
2021-11-16549.02.27%
2021-11-15542.02.24%
2021-11-12523.02.22%
2021-11-11522.02.25%
2021-11-10519.02.29%
2021-11-09511.02.31%
2021-11-08505.02.37%
2021-11-05499.52.40%
2021-11-04485.52.49%
2021-11-03489.52.56%
2021-11-02491.52.53%
2021-11-01500.02.55%
2021-10-29499.02.63%
2021-10-28500.02.75%
2021-10-27500.02.66%
2021-10-26487.02.57%
2021-10-25486.02.59%
2021-10-22475.02.47%
2021-10-21474.02.42%
2021-10-20475.02.42%
2021-10-19478.02.49%
2021-10-18462.02.52%
2021-10-15469.02.59%
2021-10-14461.52.58%
2021-10-13448.52.61%
2021-10-12464.02.58%
2021-10-08480.52.52%
2021-10-07492.02.40%
2021-10-06474.52.55%
2021-10-05469.02.54%
2021-10-04465.02.40%
2021-10-01476.52.39%
2021-09-30495.52.28%
2021-09-29486.02.34%
2021-09-28502.02.25%
2021-09-27513.02.19%
2021-09-24508.02.20%
2021-09-23509.02.12%
2021-09-22488.52.16%
2021-09-17524.02.15%
2021-09-16518.02.14%
2021-09-15517.02.14%
2021-09-14529.02.12%
2021-09-13534.02.10%
2021-09-10537.02.09%
2021-09-09525.02.02%
2021-09-08525.01.99%
2021-09-07546.02.00%
2021-09-06557.01.97%
2021-09-03565.01.98%
2021-09-02566.01.97%
2021-09-01577.01.98%
2021-08-31554.01.94%
2021-08-30548.01.96%
2021-08-27540.01.92%
2021-08-26542.01.93%
2021-08-25550.01.93%
2021-08-24550.01.89%
2021-08-23552.01.91%
2021-08-20537.01.92%
2021-08-19517.01.96%
2021-08-18551.01.95%
2021-08-17529.01.96%
2021-08-16545.01.95%
2021-08-13542.01.94%
2021-08-12563.01.94%
2021-08-11563.01.92%
2021-08-10582.01.91%
2021-08-09586.01.93%
2021-08-06603.01.97%
2021-08-05610.01.97%
2021-08-04602.01.96%
2021-08-03600.01.96%
2021-08-02590.02.05%
2021-07-30588.02.07%
2021-07-29599.02.13%
2021-07-28587.02.24%
2021-07-27613.02.28%
2021-07-26567.02.06%
2021-07-23560.02.09%
2021-07-22569.02.19%
2021-07-21569.01.98%
2021-07-20552.02.02%
2021-07-19560.01.98%
2021-07-16545.02.03%
2021-07-15538.02.09%
2021-07-14521.02.05%
2021-07-13522.02.07%
2021-07-12520.02.03%
2021-07-09515.02.03%
2021-07-08524.02.02%
2021-07-07523.02.04%
2021-07-06516.02.02%
2021-07-05521.02.03%
2021-07-02505.02.07%
2021-07-01492.52.14%
2021-06-30505.02.03%
2021-06-29501.02.03%
2021-06-28498.02.05%
2021-06-25496.52.07%
2021-06-24510.02.05%
2021-06-23484.02.18%
2021-06-22487.02.08%
2021-06-21499.52.06%
2021-06-18516.02.03%
2021-06-17519.02.04%
2021-06-16516.02.06%
2021-06-15518.02.08%
2021-06-11513.02.03%
2021-06-10516.02.04%
2021-06-09497.52.12%
2021-06-08502.02.10%
2021-06-07504.02.10%
2021-06-04502.02.12%
2021-06-03500.02.12%
2021-06-02491.52.12%
2021-06-01506.02.16%
2021-05-31499.02.18%
2021-05-28497.02.19%
2021-05-27489.52.29%

瑞昱熱門網頁

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。