2399 映泰


股價漲跌幅
20222021202020192018
映泰-27.0%41.0%22.0%25.0%-26.0%
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)
17.85 -2.63% 17.38 19.99 11.99% 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
營業毛利率
營業利益率
折舊負擔比率
稅前淨利率
股東權益報酬率
資產報酬率
本業收入比
業外獲益比
無形資產佔淨值比

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17.5617.0619.6122.8215.8414.5510.6511.4111.3511.0214.528.0510.82-2.92-0.0814.0619.2410.9416.0714.02
營業利益率6.919.708.108.933.541.31-0.48-4.36-3.32-4.180.33-8.93-1.78-21.13-10.383.219.61-0.715.416.20
稅前淨利率7.5710.9210.0826.7912.359.1413.8913.73-5.766.896.42-6.182.86-20.45-31.175.448.57-1.617.288.22
本業收入比92.3189.3679.7133.3328.3814.55-3.16-32.7358.33-60.475.41146.67-58.82103.5733.1858.54112.3646.1573.7775.00
業外獲益比9.6210.6418.8466.6770.2785.45104.21132.7341.67160.4794.59-46.67158.82-3.5766.8241.46-12.3653.8526.2325.00

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)92-93328-85-208220479-400189394
自由現金流量(百萬)136-38221-206-499265702-54515846
稅後淨利(百萬)3621437-243100-33-104-66123117


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-49905421-74-4539-51-3684129134-2015-21-183105-1025413
自由現金流量(百萬)-38559589-105-5-55-231461352271-87861-324-19-33814-29
稅後淨利(百萬)38875814869368648-274011-474-124-2131875-55982

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)2775210522803040344329982831415146095358
營業利益(百萬)217-27-79-6492-57-171-2455140
稅後淨利(百萬)3621437-243100-33-104-66123117
EPS(完全稀釋)2.010.800.04-1.370.56-0.18-0.59-0.370.680.00
營收成長率(%)31.83-7.68-25.00-11.7014.845.90-31.80-9.94-13.98N/A
營業利益成長率(%)N/AN/AN/AN/AN/AN/AN/AN/A-60.71N/A
稅後淨利成長率(%)153.151942.86102.88N/A403.03N/AN/AN/A5.13N/A
EPS成長率(%)151.251900.00N/AN/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)69186368063759659768740441662257849358755069675910368148321019
營業利益(百萬)48845557218-3-18-14-262-44-10-116-7224100-64563
稅後淨利(百萬)38875814869368648-274011-474-124-2131875-55982
EPS(完全稀釋)0.210.490.330.830.390.200.490.27-0.150.220.06-0.260.02-0.69-1.190.100.42-0.030.330.46
去年同期營收成長率(%)15.9444.56-1.0257.6743.27-4.0218.86-18.05-29.1313.09-16.95-35.05-43.34-32.43-16.35-25.52----
去年同期營業利益成長率(%)128.57950.001933.33416.67250.00130.77-250.0059.09-40.0077.59102.78-283.33-110.00-1833.33-260.00-61.90----
去年同期稅後淨利成長率(%)-44.93141.67-32.56208.33355.56-10.00681.82202.13-775.00132.26105.16-361.11-94.67-2380.00-461.02-78.05----
去年同期EPS成長率(%)-46.15145.00-32.65207.41360.00-9.09716.67203.85-850.00131.88105.04-360.00-95.24-2200.00-460.61-78.26----
較上季營收成長率(%)-19.9326.916.756.88-0.17-13.1070.05-2.88-33.127.6117.24-16.016.73-20.98-8.30-26.7427.27-2.16-18.35-
較上季營業利益成長率(%)-42.8652.73-3.51171.43162.50366.6783.33-28.5746.15-1400.00104.55-340.0091.38-61.11-400.00-76.001766.67-113.33-28.57-
較上季稅後淨利成長率(%)-56.3250.00-60.81114.4991.67-58.1479.17277.78-167.50263.64123.40-1275.00103.2341.78-1283.33-76.001600.00-108.47-28.05-
較上季EPS成長率(%)-57.1448.48-60.24112.8295.00-59.1881.48280.00-168.18266.67123.08-1400.00102.9042.02-1290.00-76.191500.00-109.09-28.26-

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(%)
2022/4-11.25-16.877.362019/12-7.8743.31-25.01
2022/3-0.6-14.6815.992019/1111.9714.19-28.35
2022/1~2-31.6635.6835.682019/1021.8-7.85-31.4
2021/12-25.4965.1524.632019/9-23.84-32.32-33.42
2021/1150.3877.3521.472019/84.56-7.96-33.54
2021/108.111.615.412019/722.5-9.67-36.46
2021/9-20.7-21.6617.42019/63.6-34.36-39.82
2021/852.3827.3725.552019/5-4.11-40.57-40.72
2021/70.99-3.0825.192019/4-30.12-29.36-40.75
2021/6-26.1951.0730.842019/358.59-34.37-43.35
2021/515.2860.4627.92019/1~2-23.35-48.23-48.23
2021/4-8.9259.9220.52018/12-26.58-63.09-11.71
2021/354.241.4310.782018/11-9.64-17.4-5.24
2021/1~2-28.7517.7517.742018/10-10.549.7-4.24
2020/12-19.99-20.66-2.342018/93.560.04-5.27
2020/11-13.84-8.64-0.542018/82.62-5.19-5.8
2020/10-16.6418.730.412018/7-10.98-35.51-5.87
2020/928.9373.5-1.762018/6-6.18-44.1-0.12
2020/815.942.48-9.912018/513.96-20.9314.68
2020/757.43-7.57-11.962018/4-35.075.0926.78
2020/6-21.61-28.08-12.792018/337.0214.3133.06
2020/514.89-4.94-10.012018/1~2-34.3846.0746.06
2020/4-42.23-20.67-11.092017/1264.2972.0414.87
2020/355.09-4.03-8.372017/1120.01-12.2410.26
2020/1~2-7.57-11.35-11.352017/10-18.41-20.0312.65

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
52.074.0-29.72
2021Q4(百萬)2020Q4(百萬)YoY(%)
94.055.070.909
2021Q3(百萬)2020Q3(百萬)YoY(%)
69.095.0-27.36

EPS較上季
2022Q1(元)2021Q4(元)比率
0.210.49-0.571

應收帳周轉率和存貨周轉率-近10年
應收帳款周轉率
存貨周轉率

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率4.396.216.005.334.434.094.332.651.651.861.801.461.751.451.591.662.021.811.942.55
存貨周轉率0.560.790.680.640.760.931.250.760.791.080.930.760.740.710.730.620.850.840.941.27

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.000.230.260.250.290.280.250.270.330.32
金融負債(百萬)0095100000000
營收淨額(百萬)2775210522803040344329982831415146095358
利息保障倍數0.00453.8542.21-302.16518.90-2197.64-4294.89-2616.135265.00193.44
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)2775210522803040344329982831415146095358
推銷費用(百萬)149132123148184256159188179195
管理費用(百萬)8177132115754682898499
研發費(百萬)98717190105102114107118130
推銷費用率(%)5.376.275.394.875.348.545.624.533.883.64
管理費用率(%)2.923.665.793.782.181.532.902.141.821.85
研發費用率(%)3.533.373.112.963.053.404.032.582.562.43

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)69186368063759659768740441662257849358755069675910368148321019
推銷費用(百萬)3733384335443428262432343234334142474337
管理費用(百萬)1720222118142520184330332543221930211818
研發費(百萬)2036182420221716161919171723172328272824
推銷費用率(%)5.353.825.596.755.877.374.956.936.253.865.546.905.456.184.745.404.055.775.173.63
管理費用率(%)2.462.323.243.303.022.353.644.954.336.915.196.694.267.823.162.502.902.582.161.77
研發費用率(%)2.894.172.653.773.363.692.473.963.853.053.293.452.904.182.443.032.703.323.372.36

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
2399-映泰OOOOOXOXXX
23年17.81億41.72%24.04%0.0%34.03%116百萬6.2%

融資使用率
日期股價融資使用率
2022-05-19 -17.8517.12%
2022-05-1818.117.18%
2022-05-1717.8517.23%
2022-05-1617.5517.38%
2022-05-1317.217.35%
2022-05-1216.717.45%
2022-05-1117.117.98%
2022-05-1017.5518.01%
2022-05-0917.3518.21%
2022-05-0617.9518.84%
2022-05-0519.2518.69%
2022-05-0418.918.76%
2022-05-0318.818.77%
2022-04-2918.918.76%
2022-04-2818.4518.94%
2022-04-2718.3518.95%
2022-04-2619.019.75%
2022-04-2519.719.94%
2022-04-2220.3520.41%
2022-04-2120.720.55%
2022-04-2020.8520.50%
2022-04-1920.820.49%
2022-04-1820.7520.44%
2022-04-1520.720.29%
2022-04-1420.920.47%
2022-04-1321.1520.40%
2022-04-1220.6520.57%
2022-04-1120.1520.89%
2022-04-0821.120.85%
2022-04-0721.020.86%
2022-04-0621.7520.98%
2022-04-0121.621.02%
2022-03-3121.721.08%
2022-03-3021.921.10%
2022-03-2922.120.99%
2022-03-2822.420.75%
2022-03-2522.021.02%
2022-03-2421.9520.74%
2022-03-2321.920.74%
2022-03-2222.020.54%
2022-03-2121.8520.55%
2022-03-1822.020.46%
2022-03-1721.7520.45%
2022-03-1621.320.73%
2022-03-1521.120.71%
2022-03-1421.720.78%
2022-03-1121.920.75%
2022-03-1022.120.93%
2022-03-0921.4520.44%
2022-03-0820.820.58%
2022-03-0721.320.61%
2022-03-0422.5522.83%
2022-03-0323.022.90%
2022-03-0223.2522.96%
2022-03-0122.9523.16%
2022-02-2521.821.06%
2022-02-2421.521.15%
2022-02-2322.3521.11%
2022-02-2221.8521.17%
2022-02-2122.5521.26%
2022-02-1822.921.21%
2022-02-1723.121.41%
2022-02-1623.921.43%
2022-02-1521.821.77%
2022-02-1421.321.89%
2022-02-1122.121.73%
2022-02-1022.321.83%
2022-02-0922.4521.74%
2022-02-0821.7522.26%
2022-02-0719.822.33%
2022-01-2620.5521.80%
2022-01-2520.5521.98%
2022-01-2421.1522.42%
2022-01-2121.4522.76%
2022-01-2022.023.08%
2022-01-1922.123.17%
2022-01-1822.2523.33%
2022-01-1722.323.99%
2022-01-1421.7524.43%
2022-01-1322.525.04%
2022-01-1222.725.45%
2022-01-1122.625.80%
2022-01-1023.226.19%
2022-01-0722.9526.00%
2022-01-0623.928.28%
2022-01-0524.8530.31%
2022-01-0424.529.84%
2022-01-0324.5530.67%
2021-12-3024.630.25%
2021-12-2925.3530.59%
2021-12-2826.030.60%
2021-12-2727.031.22%
2021-12-2426.5530.54%
2021-12-2327.030.34%
2021-12-2225.3521.16%
2021-12-2123.0522.24%
2021-12-2022.8522.50%
2021-12-1722.623.39%
2021-12-1622.922.63%
2021-12-1522.7522.90%
2021-12-1422.423.78%
2021-12-1323.9528.95%
2021-12-1023.324.20%
2021-12-0923.3523.29%
2021-12-0823.422.62%
2021-12-0723.523.39%
2021-12-0623.1523.85%
2021-12-0323.824.67%
2021-12-0223.224.39%
2021-12-0123.1524.26%
2021-11-3023.0524.71%
2021-11-2921.9524.19%
2021-11-2622.624.57%
2021-11-2523.4525.07%
2021-11-2422.924.79%
2021-11-2322.5525.04%
2021-11-2223.5525.59%
2021-11-1924.025.79%
2021-11-1822.225.46%
2021-11-1722.3525.56%
2021-11-1623.0526.73%
2021-11-1523.526.53%
2021-11-1223.8526.54%
2021-11-1123.528.44%
2021-11-1024.629.20%
2021-11-0924.629.03%
2021-11-0823.030.70%
2021-11-0521.327.10%
2021-11-0420.625.56%
2021-11-0320.8525.38%
2021-11-0220.225.54%
2021-11-0120.725.41%
2021-10-2920.2525.66%
2021-10-2821.025.19%
2021-10-2720.9526.02%
2021-10-2620.226.51%
2021-10-2520.727.17%
2021-10-2221.1527.75%
2021-10-2121.628.27%
2021-10-2021.228.39%
2021-10-1921.626.94%
2021-10-1821.027.95%
2021-10-1519.125.92%
2021-10-1418.526.05%
2021-10-1318.325.87%
2021-10-1218.626.32%
2021-10-0818.925.55%
2021-10-0719.3526.18%
2021-10-0618.425.01%
2021-10-0518.524.77%
2021-10-0417.7524.93%
2021-10-0118.5525.61%
2021-09-3019.5525.90%
2021-09-2918.6526.48%
2021-09-2819.9526.76%
2021-09-2720.3526.89%
2021-09-2420.526.81%
2021-09-2320.0526.96%
2021-09-2220.026.84%
2021-09-1720.9527.04%
2021-09-1620.7527.36%
2021-09-1521.227.23%
2021-09-1421.626.57%
2021-09-1321.026.32%
2021-09-1020.826.58%
2021-09-0920.926.49%
2021-09-0820.926.53%
2021-09-0721.6526.73%
2021-09-0621.926.36%
2021-09-0321.3525.44%
2021-09-0221.7524.91%
2021-09-0122.624.68%
2021-08-3122.1523.58%
2021-08-3022.6523.42%
2021-08-2722.9523.38%
2021-08-2623.123.20%
2021-08-2522.9522.34%
2021-08-2422.8522.46%
2021-08-2322.321.48%
2021-08-2021.0521.80%
2021-08-1920.921.64%
2021-08-1822.021.84%
2021-08-1721.021.86%
2021-08-1622.2522.00%
2021-08-1322.822.35%
2021-08-1223.8522.50%
2021-08-1123.622.45%
2021-08-1025.223.63%
2021-08-0926.0523.69%
2021-08-0625.623.96%
2021-08-0525.323.50%
2021-08-0425.423.84%
2021-08-0325.8523.54%
2021-08-0226.5523.74%
2021-07-3025.7521.98%
2021-07-2925.422.64%
2021-07-2825.222.14%
2021-07-2726.322.25%
2021-07-2625.924.85%
2021-07-2323.5522.37%
2021-07-2223.2522.19%
2021-07-2123.0522.33%
2021-07-2023.7522.64%
2021-07-1924.2522.30%
2021-07-1624.8522.54%
2021-07-1524.6522.82%
2021-07-1423.8523.12%
2021-07-1324.1522.69%
2021-07-1225.2522.86%
2021-07-0925.022.83%
2021-07-0825.622.87%
2021-07-0725.3523.07%
2021-07-0625.6523.27%
2021-07-0526.4523.33%
2021-07-0225.323.04%
2021-07-0125.5522.64%
2021-06-3025.8522.76%
2021-06-2925.622.56%
2021-06-2826.2522.45%
2021-06-2526.922.44%
2021-06-2427.222.33%
2021-06-2326.421.77%
2021-06-2226.7521.90%
2021-06-2127.2522.01%
2021-06-1828.9522.43%
2021-06-1728.021.67%
2021-06-1628.321.86%
2021-06-1529.221.60%
2021-06-1128.321.52%
2021-06-1028.7522.63%
2021-06-0928.422.01%
2021-06-0828.0522.48%
2021-06-0726.9522.06%
2021-06-0428.122.34%
2021-06-0329.3522.16%
2021-06-0228.922.31%
2021-06-0127.5522.58%
2021-05-3125.0522.75%
2021-05-2824.7521.79%
2021-05-2724.221.21%

映泰熱門網頁

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。