2427 三商電


股價漲跌幅
20222021202020192018
三商電-11.0%10.0%17.0%-4.0%8.0%
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)
12.35 4.7% 12.93 14.87 20.4% 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
202120202019201820172016201520142013
營業毛利率30.6432.5930.4127.9625.4827.4230.4131.5123.57
營業利益率4.353.741.812.912.331.121.03-0.22-3.51
折舊負擔比率1.631.561.350.600.450.560.620.780.72
稅前淨利率5.244.804.033.592.652.031.591.53-0.68
股東權益報酬率6.625.245.355.383.482.351.561.05-0.89
資產報酬率3.542.822.862.852.041.551.100.72-0.54
本業收入比83.0677.9344.7280.8387.5054.5563.89-13.79520.00
業外獲益比16.9422.0754.4719.1712.5043.6436.11117.24-420.00
無形資產佔淨值比0.090.110.180.300.000.000.000.000.00

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35.1325.0638.1730.1734.0224.7736.4637.5136.2524.5835.5734.5132.6930.9937.7823.2122.6817.5430.8633.61
營業利益率8.882.698.314.203.560.028.177.580.171.273.922.080.416.072.681.410.671.433.652.85
稅前淨利率8.814.388.874.254.231.088.229.541.403.646.025.121.646.583.082.561.270.405.994.85
本業收入比101.3360.3493.65100.0082.760.0098.3380.3012.5034.0965.7941.9420.0091.4388.2454.5554.55350.0061.9059.26
業外獲益比-1.3337.936.350.0017.24100.000.0021.2187.5065.9134.2158.0670.007.1411.7645.4545.45-250.0038.1040.74

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)
202120202019201820172016201520142013
營運現金流量(百萬)67252-8871-684-9-161-254141
自由現金流量(百萬)14195-68540-73628-304-306258
稅後淨利(百萬)14911611611672503322-14


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-322229166-354252686763-1466022152-341266211202192261-493-58
自由現金流量(百萬)-371238131-371152218553-16415820314-4432681821179253-515-75
稅後淨利(百萬)5845513023104753546372586814161843523

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)
202120202019201820172016201520142013
營收(百萬)349130223040335432972697226319272229
營業利益(百萬)1521135597773023-4-78
稅後淨利(百萬)14911611611672503322-14
EPS(完全稀釋)0.810.000.630.630.390.270.180.12-0.07
營收成長率(%)15.52-0.59-9.361.7322.2519.1817.44-13.55N/A
營業利益成長率(%)34.51105.45-43.3025.97156.6730.43N/AN/AN/A
稅後淨利成長率(%)28.450.000.0061.1144.0051.5250.00257.14N/A
EPS成長率(%)N/AN/A0.0061.5444.4450.0050.00N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)85013137137816841053726693550121262960459510625588678681445701553
營業利益(百萬)763559332405953115251326415126212616
稅後淨利(百萬)5845513023104753546372586814161843523
EPS(完全稀釋)0.310.240.280.160.130.060.260.290.030.250.200.140.040.370.070.090.100.020.190.12
去年同期營收成長率(%)24.2724.69-1.7912.7024.36-13.1215.4214.74-7.5614.1212.72-30.33-31.45-26.51-20.4056.78----
兩季平均(YOY)營收成長率(%)24.4811.455.4618.535.621.1515.083.593.2813.42-8.80-30.89-28.98-23.4518.19-----
去年同期EPS成長率(%)138.46300.007.69-44.83333.33-76.0030.00107.14-25.00-32.43185.7155.56-60.001750.00-63.16-25.00----
兩季平均(YOY)EPS成長率(%)219.23153.84-18.57144.25128.66-23.0068.5741.07-28.7176.64120.64-2.22845.00843.42-44.08-----
較上季營收成長率(%)-35.2684.15-8.7114.18-35.0445.044.7626.00-54.6292.694.141.51-43.9790.32-35.64-0.12-39.93106.1326.76-
較上季EPS成長率(%)29.17-14.2975.0023.08116.67-76.92-10.34866.67-88.0025.0042.86250.00-89.19428.57-22.22-10.00400.00-89.4758.33-

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(%)
2022/4-27.93-11.9614.02019/12306.7739.47-9.37
2022/337.6977.1124.352019/11-14.49-2.2-19.3
2022/1~2-12.484.374.372019/1065.36-23.4-20.61
2021/12109.089.9615.52019/9-39.29-39.64-20.25
2021/1114.0673.1216.962019/8-14.6658.64-18.11
2021/1039.9824.8312.082019/7-5.141.34-23.81
2021/9-5.7-15.0410.582019/689.39-34.04-30.86
2021/8-23.08-12.1514.22019/5-16.52-40.52-29.83
2021/76.3123.2818.672019/4-20.8-9.18-27.33
2021/612.03-26.817.812019/377.54-51.14-31.4
2021/5-11.8948.2536.522019/1~2-48.94-9.44-9.44
2021/444.9965.6133.862018/12185.19-23.581.71
2021/35.64-35.4824.362018/11-33.03-35.729.05
2021/1~2-44.1291.7391.732018/1030.3-24.8215.21
2020/12229.15-20.37-0.582018/959.55-9.3223.76
2020/11-17.74-1.596.362018/8-23.97-50.6528.94
2020/10-4.732.297.122018/7-55.7116.4646.49
2020/9-2.4977.557.722018/670.7894.8750.69
2020/87.9410.542.042018/527.4645.0440.4
2020/7-36.88-12.610.732018/4-57.417.9939.36
2020/6126.9231.383.682018/3431.21105.2245.26
2020/5-1.589.64-4.732018/1~2-73.59.639.62
2020/4-43.51-6.99-7.482017/12139.89-13.7322.26
2020/3166.5730.4-7.632017/11-21.6790.7139.1
2020/1~2-26.93-30.46-30.452017/1057.16152.8534.11

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
75.029.0158.62
2021Q4(百萬)2020Q4(百萬)YoY(%)
58.011.0427.27
2021Q3(百萬)2020Q3(百萬)YoY(%)
63.060.05.0

EPS較上季
2022Q1(元)2021Q4(元)比率
0.310.240.2916

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率8.666.807.945.263.993.974.224.124.30
存貨周轉率1.721.541.531.842.081.841.661.491.74

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.783.451.941.911.472.831.921.601.302.451.111.401.983.281.261.551.151.520.890.87
存貨周轉率0.350.580.240.300.300.540.280.280.250.630.280.280.280.550.300.670.610.830.320.28

償債能力-近10年
202120202019201820172016201520142013
負債比0.500.490.520.500.530.460.420.330.34
金融負債(百萬)1060990110076015137116072130
營收淨額(百萬)349130223040335432972697226319272229
利息保障倍數15.9012.4511.0510.356.936.338.0034.87-14.17
長期銀行借款占稅後淨利比0.000.000.000.000.000.000.000.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)349130223040335432972697226319272229
推銷費用(百萬)586573579563505463421390392
管理費用(百萬)149139140133126128129116124
研發費(百萬)18215914614313211811510591
推銷費用率(%)16.7918.9619.0516.7915.3217.1718.6020.2417.59
管理費用率(%)4.274.604.613.973.824.755.706.025.56
研發費用率(%)5.215.264.804.264.004.385.085.454.08

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)85013137137816841053726693550121262960459510625588678681445701553
推銷費用(百萬)145180136132137169134138132183134134129176133127127153131114
管理費用(百萬)3157323031443231314434313142303031393124
研發費(百萬)4857444140473938355232313246333232402932
推銷費用率(%)17.0613.7119.0716.9020.0316.0518.4619.9124.0015.1021.3022.1921.6816.5723.8414.6514.6310.5918.6920.61
管理費用率(%)3.654.344.493.844.534.184.414.475.643.635.415.135.213.955.383.463.572.704.424.34
研發費用率(%)5.654.346.175.255.854.465.375.486.364.295.095.135.384.335.913.693.692.774.145.79

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
2427-三商電OOOXOXXXXX
22年18.43億23.16%52.66%0.0%21.92%-281百萬10.0%

融資使用率
日期股價融資使用率
2022-05-23 -12.359.73%
2022-05-2012.359.71%
2022-05-1912.39.76%
2022-05-1812.359.78%
2022-05-1712.259.79%
2022-05-1612.159.84%
2022-05-1312.059.83%
2022-05-1211.859.72%
2022-05-1112.29.67%
2022-05-1012.29.62%
2022-05-0912.59.65%
2022-05-0612.69.53%
2022-05-0512.69.32%
2022-05-0412.69.32%
2022-05-0312.010.00%
2022-04-2912.110.00%
2022-04-2811.8510.04%
2022-04-2711.810.11%
2022-04-2612.010.35%
2022-04-2512.010.38%
2022-04-2212.310.47%
2022-04-2112.310.39%
2022-04-2012.3510.32%
2022-04-1912.359.91%
2022-04-1812.459.59%
2022-04-1512.759.44%
2022-04-1412.759.14%
2022-04-1312.79.18%
2022-04-1212.59.05%
2022-04-1112.68.95%
2022-04-0812.658.98%
2022-04-0712.78.89%
2022-04-0612.758.74%
2022-04-0112.858.90%
2022-03-3112.958.98%
2022-03-3012.99.10%
2022-03-2912.99.08%
2022-03-2812.89.12%
2022-03-2512.89.02%
2022-03-2412.759.21%
2022-03-2312.79.08%
2022-03-2212.758.83%
2022-03-2113.158.69%
2022-03-1813.08.68%
2022-03-1712.88.81%
2022-03-1612.68.81%
2022-03-1512.558.87%
2022-03-1412.68.89%
2022-03-1112.68.82%
2022-03-1012.68.80%
2022-03-0912.48.75%
2022-03-0812.18.66%
2022-03-0712.48.57%
2022-03-0412.88.47%
2022-03-0312.88.46%
2022-03-0212.958.56%
2022-03-0113.08.67%
2022-02-2512.558.73%
2022-02-2412.458.58%
2022-02-2312.758.60%
2022-02-2212.78.60%
2022-02-2113.08.29%
2022-02-1813.08.29%
2022-02-1712.858.29%
2022-02-1612.98.24%
2022-02-1512.858.31%
2022-02-1413.058.08%
2022-02-1113.68.02%
2022-02-1013.558.33%
2022-02-0913.48.59%
2022-02-0813.258.79%
2022-02-0713.058.82%
2022-01-2612.69.36%
2022-01-2512.79.37%
2022-01-2413.19.44%
2022-01-2113.18.88%
2022-01-2013.58.90%
2022-01-1913.359.39%
2022-01-1813.59.36%
2022-01-1713.49.41%
2022-01-1413.09.82%
2022-01-1313.010.33%
2022-01-1213.210.54%
2022-01-1113.1510.53%
2022-01-1013.510.20%
2022-01-0713.559.66%
2022-01-0613.78.08%
2022-01-0513.858.23%
2022-01-0413.98.86%
2022-01-0313.98.73%
2021-12-3013.059.54%
2021-12-2913.310.26%
2021-12-2812.159.36%
2021-12-2711.859.39%
2021-12-2411.79.49%
2021-12-2311.759.48%
2021-12-2211.79.33%
2021-12-2111.69.39%
2021-12-2011.559.49%
2021-12-1711.69.42%
2021-12-1611.559.36%
2021-12-1511.659.44%
2021-12-1411.659.31%
2021-12-1311.959.24%
2021-12-1011.78.97%
2021-12-0911.658.57%
2021-12-0811.159.35%
2021-12-0711.19.60%
2021-12-0611.09.56%
2021-12-0311.059.62%
2021-12-0211.059.59%
2021-12-0111.19.54%
2021-11-3011.09.58%
2021-11-2911.09.52%
2021-11-2611.159.52%
2021-11-2511.259.88%
2021-11-2410.9510.16%
2021-11-2311.010.23%
2021-11-2211.010.30%
2021-11-1910.9510.38%
2021-11-1810.910.44%
2021-11-1710.810.55%
2021-11-1610.8510.48%
2021-11-1510.8510.52%
2021-11-1210.7510.43%
2021-11-1110.6510.44%
2021-11-1010.810.31%
2021-11-0910.6510.34%
2021-11-0810.7510.41%
2021-11-0510.710.44%
2021-11-0410.610.40%
2021-11-0310.510.33%
2021-11-0210.510.32%
2021-11-0110.4510.46%
2021-10-2910.410.48%
2021-10-2810.4510.41%
2021-10-2710.410.40%
2021-10-2610.510.38%
2021-10-2510.510.38%
2021-10-2210.610.38%
2021-10-2110.5510.84%
2021-10-2010.5510.86%
2021-10-1910.5510.86%
2021-10-1810.5510.92%
2021-10-1510.510.94%
2021-10-1410.4510.98%
2021-10-1310.510.99%
2021-10-1210.510.96%
2021-10-0810.610.99%
2021-10-0710.6511.00%
2021-10-0610.610.99%
2021-10-0510.7510.99%
2021-10-0410.4510.86%
2021-10-0110.6510.79%
2021-09-3010.710.72%
2021-09-2910.6510.66%
2021-09-2810.6510.34%
2021-09-2710.7510.34%
2021-09-2410.710.35%
2021-09-2310.710.39%
2021-09-2210.6510.38%
2021-09-1710.6510.36%
2021-09-1610.710.38%
2021-09-1510.710.43%
2021-09-1410.7510.74%
2021-09-1310.710.72%
2021-09-1010.610.71%
2021-09-0910.710.56%
2021-09-0810.710.32%
2021-09-0710.7510.22%
2021-09-0610.810.07%
2021-09-0310.89.84%
2021-09-0210.89.83%
2021-09-0110.759.77%
2021-08-3110.659.57%
2021-08-3010.559.39%
2021-08-2710.558.88%
2021-08-2610.658.78%
2021-08-2510.78.69%
2021-08-2410.68.45%
2021-08-2310.78.43%
2021-08-2010.58.51%
2021-08-1910.57.78%
2021-08-1810.77.42%
2021-08-1710.657.42%
2021-08-1610.76.85%
2021-08-1310.856.71%
2021-08-1210.856.71%
2021-08-1110.756.71%
2021-08-1010.956.72%
2021-08-0910.96.05%
2021-08-0610.956.04%
2021-08-0510.956.06%
2021-08-0411.16.04%
2021-08-0311.06.02%
2021-08-0211.06.02%
2021-07-3011.06.01%
2021-07-2911.055.85%
2021-07-2811.055.86%
2021-07-2711.15.84%
2021-07-2611.155.79%
2021-07-2311.055.76%
2021-07-2211.055.74%
2021-07-2111.05.61%
2021-07-2011.055.53%
2021-07-1911.25.52%
2021-07-1611.25.55%
2021-07-1511.155.53%
2021-07-1411.155.52%
2021-07-1311.155.51%
2021-07-1211.255.52%
2021-07-0911.355.46%
2021-07-0811.355.49%
2021-07-0711.355.48%
2021-07-0611.355.45%
2021-07-0511.455.45%
2021-07-0211.45.44%
2021-07-0111.355.44%
2021-06-3011.46.65%
2021-06-2911.358.60%
2021-06-2811.359.51%
2021-06-2511.2511.22%
2021-06-2411.1511.27%
2021-06-2311.1511.18%
2021-06-2211.111.17%
2021-06-2111.111.16%
2021-06-1811.3511.06%
2021-06-1711.3510.94%
2021-06-1611.210.95%
2021-06-1511.3511.02%
2021-06-1111.211.11%
2021-06-1011.1511.07%
2021-06-0911.1511.29%
2021-06-0811.311.21%
2021-06-0711.3511.21%
2021-06-0411.411.20%
2021-06-0311.311.29%
2021-06-0211.4510.99%
2021-06-0111.410.79%
2021-05-3111.3510.85%

三商電熱門網頁

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。