2436 偉詮電

EPS 年複合成長率: 33.04% (110-106)
營業利益年複合成長率: 31.05% (110-106)
本益比: 17.44
本益成長比: 0.562
總報酬本益比: 1.985
近四季EPS總合: 3.94 (0.74,1.05,1.01,1.14)
融資餘額佔股本比例：8.66%
融資使用率: 34.63%
近期收盤價: 68.7 (2022-05-19)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020	2019	2018
偉詮電	-28.0%	100.0%	65.0%	19.0%	-25.0%
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)
68.7	-1.12%	67.93	78.12	13.71%	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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	30.70	25.43	24.78	24.74	25.27	24.48	23.45	22.40	22.51
營業利益率	12.77	4.82	2.42	6.90	4.98	3.29	0.70	-0.94	2.30
折舊負擔比率	1.64	2.02	2.11	1.40	1.60	2.00	2.25	2.13	2.35
稅前淨利率	22.97	13.83	15.80	8.74	10.92	7.49	8.23	11.41	8.32
股東權益報酬率	21.93	11.09	11.12	5.70	7.27	4.97	4.21	7.40	4.76
資產報酬率	15.78	8.53	8.60	4.46	5.78	4.09	3.57	6.31	4.05
本業收入比	55.56	34.81	15.26	79.02	45.77	43.79	8.22	-8.41	27.45
業外獲益比	44.44	65.19	84.74	20.98	54.23	56.21	91.78	108.41	71.90
無形資產佔淨值比	0.29	0.60	0.82	0.76	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
營業毛利率	34.54	35.63	31.32	29.81	24.61	25.25	25.43	26.06	24.84	24.66	25.08	25.74	23.41	24.96	26.19	24.48	23.09	25.84	25.71	24.73
營業利益率	17.72	18.70	14.73	12.72	2.64	4.45	4.38	7.36	2.52	0.39	2.87	5.82	0.30	10.13	9.11	4.02	4.20	5.40	6.36	3.29
稅前淨利率	17.06	21.64	21.18	23.68	26.18	24.29	21.24	23.07	-27.10	14.70	17.20	6.14	26.66	-12.51	9.73	27.37	8.68	10.40	17.94	12.04
本業收入比	103.70	86.67	69.90	53.74	10.15	18.48	20.92	31.82	-9.30	2.27	16.51	94.44	1.50	-80.52	94.03	14.75	49.02	52.24	35.77	26.87
業外獲益比	-3.70	13.81	30.58	46.26	89.85	81.52	79.08	68.18	109.30	97.73	83.49	5.56	99.25	180.52	5.97	85.25	50.98	47.76	64.23	73.13

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	196	-16	184	205	12	66	50	-62	25
自由現金流量(百萬)	562	-71	583	292	313	153	100	38	266
稅後淨利(百萬)	751	341	325	176	225	142	122	209	127

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
營運現金流量(百萬)	-116	45	-2	62	92	124	-101	-53	14	-144	166	49	112	197	-23	-33	63	90	-129	-20
自由現金流量(百萬)	-478	626	45	-59	-50	415	-127	-49	-310	242	260	-245	325	169	36	70	15	247	-268	41
稅後淨利(百萬)	131	185	179	202	186	167	150	154	-130	80	90	45	110	-67	54	146	44	56	114	51

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	3602	2620	2322	2564	2381	2048	1779	1877	1833
營業利益(百萬)	460	126	56	177	119	67	12	-18	42
稅後淨利(百萬)	751	341	325	176	225	142	122	209	127
EPS(完全稀釋)	4.21	1.93	1.82	0.86	1.01	0.64	0.55	0.94	0.54
營收成長率(%)	37.48	12.83	-9.44	7.69	16.26	15.12	-5.22	2.40	N/A
營業利益成長率(%)	265.08	125.00	-68.36	48.74	77.61	458.33	N/A	N/A	N/A
稅後淨利成長率(%)	120.23	4.92	84.66	-21.78	58.45	16.39	-41.63	64.57	N/A
EPS成長率(%)	118.13	6.04	111.63	-14.85	57.81	16.36	-41.49	74.07	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
營收(百萬)	947	971	975	904	753	758	720	667	475	600	635	587	500	615	691	668	590	640	686	560
營業利益(百萬)	168	182	144	115	20	34	32	49	12	2	18	34	2	62	63	27	25	35	44	18
稅後淨利(百萬)	131	185	179	202	186	167	150	154	-130	80	90	45	110	-67	54	146	44	56	114	51
EPS(完全稀釋)	0.74	1.05	1.01	1.14	1.05	0.95	0.85	0.87	-0.73	0.45	0.51	0.25	0.62	-0.33	0.27	0.66	0.20	0.25	0.51	0.23
去年同期營收成長率(%)	25.76	28.10	35.42	35.53	58.53	26.33	13.39	13.63	-5.00	-2.44	-8.10	-12.13	-15.25	-3.91	0.73	19.29	-	-	-	-
去年同期營業利益成長率(%)	740.00	435.29	350.00	134.69	66.67	1600.00	77.78	44.12	500.00	-96.77	-71.43	25.93	-92.00	77.14	43.18	50.00	-	-	-	-
去年同期稅後淨利成長率(%)	-29.57	10.78	19.33	31.17	243.08	108.75	66.67	242.22	-218.18	219.40	66.67	-69.18	150.00	-219.64	-52.63	186.27	-	-	-	-
去年同期EPS成長率(%)	-29.52	10.53	18.82	31.03	243.84	111.11	66.67	248.00	-217.74	236.36	88.89	-62.12	210.00	-232.00	-47.06	186.96	-	-	-	-
較上季營收成長率(%)	-2.47	-0.41	7.85	20.05	-0.66	5.28	7.95	40.42	-20.83	-5.51	8.18	17.40	-18.70	-11.00	3.44	13.22	-7.81	-6.71	22.50	-
較上季營業利益成長率(%)	-7.69	26.39	25.22	475.00	-41.18	6.25	-34.69	308.33	500.00	-88.89	-47.06	1600.00	-96.77	-1.59	133.33	8.00	-28.57	-20.45	144.44	-
較上季稅後淨利成長率(%)	-29.19	3.35	-11.39	8.60	11.38	11.33	-2.60	218.46	-262.50	-11.11	100.00	-59.09	264.18	-224.07	-63.01	231.82	-21.43	-50.88	123.53	-
較上季EPS成長率(%)	-29.52	3.96	-11.40	8.57	10.53	11.76	-2.30	219.18	-262.22	-11.76	104.00	-59.68	287.88	-222.22	-59.09	230.00	-20.00	-50.98	121.74	-

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	-28.13	-13.9	15.34	2019/12	-0.88	4.18	-9.44
2022/3	14.45	8.94	25.87	2019/11	-0.62	-5.1	-10.54
2022/1~2	-16.38	36.97	36.97	2019/10	-2.86	-6.01	-11.07
2021/12	1.18	21.63	37.48	2019/9	1.22	-6.91	-11.62
2021/11	-1.31	23.55	39.27	2019/8	-8.06	-13.35	-12.23
2021/10	2.84	40.88	41.23	2019/7	9.04	-4.06	-12.06
2021/9	-0.69	23.53	41.27	2019/6	1.91	-8.82	-13.53
2021/8	-6.36	30.15	44.1	2019/5	10.0	-10.96	-14.55
2021/7	1.99	54.78	46.6	2019/4	2.7	-16.57	-15.55
2021/6	11.44	53.14	45.03	2019/3	39.99	-17.25	-15.18
2021/5	10.44	40.14	43.12	2019/1~2	-35.42	-14.0	-14.0
2021/4	-9.06	14.87	44.02	2018/12	-9.72	-11.73	7.69
2021/3	53.52	39.55	58.49	2018/11	-1.57	-6.64	9.63
2021/1~2	-25.53	73.97	73.97	2018/10	-3.79	7.87	11.52
2020/12	2.77	34.62	12.82	2018/9	-5.78	-8.01	11.94
2020/11	12.52	29.81	10.79	2018/8	1.79	0.88	15.17
2020/10	-9.82	14.64	8.81	2018/7	3.63	10.87	17.81
2020/9	4.62	23.48	8.13	2018/6	-0.47	9.27	19.19
2020/8	11.35	19.46	6.02	2018/5	3.07	21.56	21.58
2020/7	0.91	-1.36	3.92	2018/4	1.86	28.74	21.59
2020/6	1.98	6.58	5.01	2018/3	42.42	6.31	19.14
2020/5	-9.47	6.51	4.64	2018/1~2	-33.09	27.96	27.96
2020/4	10.47	29.42	4.1	2017/12	-4.52	27.64	16.28
2020/3	48.97	20.32	-5.11	2017/11	13.73	23.52	15.26
2020/1~2	21.41	-19.09	-19.09	2017/10	-17.96	11.74	14.37

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
162.0	197.0	-17.76
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
210.0	184.0	14.130
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
206.0	153.0	34.640

EPS較上季

2022Q1(元)	2021Q4(元)	比率
0.74	1.05	-0.295

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	3.51	3.31	3.21	3.35	3.25	3.25	3.09	3.38	3.56
存貨周轉率	4.29	5.13	4.54	4.62	4.66	4.57	3.86	4.55	5.61

應收帳周轉率和存貨周轉率-近20季


應收帳款周轉率
存貨周轉率

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.30	0.26	0.22	0.25	0.23	0.20	0.17	0.14	0.16
金融負債(百萬)	568	467	225	285	390	233	137	0	0
營收淨額(百萬)	3602	2620	2322	2564	2381	2048	1779	1877	1833
利息保障倍數	182.68	62.84	117.85	45.41	72.97	73.61	256.94	5099.64	406.59
長期銀行借款占稅後淨利比	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	3602	2620	2322	2564	2381	2048	1779	1877	1833
推銷費用(百萬)	164	137	137	136	141	137	125	137	115
管理費用(百萬)	109	76	72	63	66	60	60	71	53
研發費(百萬)	373	327	310	259	276	236	220	230	202
推銷費用率(%)	4.55	5.23	5.90	5.30	5.92	6.69	7.03	7.30	6.27
管理費用率(%)	3.03	2.90	3.10	2.46	2.77	2.93	3.37	3.78	2.89
研發費用率(%)	10.36	12.48	13.35	10.10	11.59	11.52	12.37	12.25	11.02

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1	17Q4	17Q3	17Q2
營收淨額(百萬)	947	971	975	904	753	758	720	667	475	600	635	587	500	615	691	668	590	640	686	560
推銷費用(百萬)	40	42	43	40	40	38	39	33	27	35	36	34	31	31	35	37	32	39	38	34
管理費用(百萬)	28	28	26	26	29	26	21	16	13	19	20	17	16	8	17	22	16	17	19	17
研發費(百萬)	91	94	93	88	97	94	91	76	66	91	85	66	69	52	65	78	64	74	75	70
推銷費用率(%)	4.22	4.33	4.41	4.42	5.31	5.01	5.42	4.95	5.68	5.83	5.67	5.79	6.20	5.04	5.07	5.54	5.42	6.09	5.54	6.07
管理費用率(%)	2.96	2.88	2.67	2.88	3.85	3.43	2.92	2.40	2.74	3.17	3.15	2.90	3.20	1.30	2.46	3.29	2.71	2.66	2.77	3.04
研發費用率(%)	9.61	9.68	9.54	9.73	12.88	12.40	12.64	11.39	13.89	15.17	13.39	11.24	13.80	8.46	9.41	11.68	10.85	11.56	10.93	12.50

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
2436-偉詮電	O	O	O	O	X	X	X	X	X	X
	22年	17.80億	10.36%	26.22%	22.39%	30.28%	-11百萬	13.96%

融資使用率

日期	股價	融資使用率
2022-05-19 -	68.7	34.63%
2022-05-18	69.4	34.68%
2022-05-17	69.3	34.18%
2022-05-16	66.6	35.10%
2022-05-13	66.1	35.30%
2022-05-12	64.2	35.81%
2022-05-11	66.8	35.89%
2022-05-10	66.0	36.25%
2022-05-09	65.5	36.23%
2022-05-06	66.5	36.51%
2022-05-05	72.2	35.65%
2022-05-04	70.3	35.47%
2022-05-03	69.3	35.35%
2022-04-29	69.5	35.36%
2022-04-28	70.0	35.34%
2022-04-27	69.1	35.36%
2022-04-26	69.3	37.03%
2022-04-25	71.6	37.50%
2022-04-22	78.6	37.34%
2022-04-21	78.0	37.04%
2022-04-20	76.1	36.69%
2022-04-19	75.5	36.75%
2022-04-18	76.0	36.77%
2022-04-15	77.1	37.31%
2022-04-14	79.5	37.61%
2022-04-13	80.3	37.59%
2022-04-12	77.8	38.20%
2022-04-11	79.0	37.97%
2022-04-08	82.5	38.72%
2022-04-07	82.0	38.69%
2022-04-06	84.0	39.21%
2022-04-01	85.3	39.46%
2022-03-31	86.2	39.85%
2022-03-30	87.6	40.20%
2022-03-29	86.8	40.25%
2022-03-28	86.2	40.31%
2022-03-25	88.6	40.28%
2022-03-24	90.0	40.14%
2022-03-23	90.0	40.24%
2022-03-22	88.2	40.20%
2022-03-21	88.0	40.61%
2022-03-18	87.4	40.96%
2022-03-17	87.2	41.45%
2022-03-16	82.9	41.44%
2022-03-15	84.5	41.58%
2022-03-14	88.2	41.58%
2022-03-11	88.8	41.78%
2022-03-10	88.2	41.94%
2022-03-09	86.7	42.17%
2022-03-08	85.0	42.73%
2022-03-07	88.5	43.77%
2022-03-04	92.5	45.30%
2022-03-03	94.2	46.36%
2022-03-02	91.0	43.02%
2022-03-01	90.5	42.79%
2022-02-25	88.6	43.33%
2022-02-24	87.1	43.58%
2022-02-23	91.2	44.27%
2022-02-22	89.6	44.34%
2022-02-21	93.0	46.27%
2022-02-18	95.4	45.07%
2022-02-17	93.0	44.74%
2022-02-16	91.4	38.97%
2022-02-15	89.4	39.01%
2022-02-14	90.3	38.63%
2022-02-11	93.1	38.48%
2022-02-10	92.6	37.79%
2022-02-09	93.1	37.67%
2022-02-08	88.3	36.95%
2022-02-07	88.0	36.83%
2022-01-26	87.0	36.22%
2022-01-25	84.1	37.42%
2022-01-24	84.0	37.53%
2022-01-21	83.9	38.83%
2022-01-20	88.0	39.04%
2022-01-19	86.6	38.76%
2022-01-18	87.7	38.85%
2022-01-17	87.3	38.84%
2022-01-14	84.4	39.78%
2022-01-13	87.1	40.14%
2022-01-12	88.1	40.34%
2022-01-11	88.7	40.74%
2022-01-10	91.5	40.55%
2022-01-07	90.6	41.26%
2022-01-06	94.4	41.37%
2022-01-05	93.0	41.87%
2022-01-04	95.6	43.14%
2022-01-03	95.7	43.04%
2021-12-30	96.6	43.02%
2021-12-29	97.1	43.36%
2021-12-28	97.1	43.71%
2021-12-27	97.6	43.94%
2021-12-24	95.4	43.18%
2021-12-23	96.0	43.09%
2021-12-22	97.6	43.18%
2021-12-21	99.0	44.62%
2021-12-20	97.0	44.11%
2021-12-17	96.6	44.68%
2021-12-16	96.3	43.71%
2021-12-15	91.8	46.14%
2021-12-14	88.5	47.40%
2021-12-13	90.1	47.92%
2021-12-10	90.9	47.28%
2021-12-09	94.0	47.29%
2021-12-08	94.7	47.01%
2021-12-07	95.0	46.98%
2021-12-06	99.3	49.16%
2021-12-03	99.0	49.15%
2021-12-02	96.0	47.96%
2021-12-01	100.5	47.24%
2021-11-30	92.8	43.98%
2021-11-29	92.2	41.27%
2021-11-26	94.6	41.63%
2021-11-25	95.7	43.01%
2021-11-24	99.5	41.69%
2021-11-23	98.9	39.96%
2021-11-22	101.0	41.69%
2021-11-19	106.5	41.06%
2021-11-18	104.0	38.48%
2021-11-17	108.5	37.28%
2021-11-16	110.0	40.78%
2021-11-15	108.0	41.25%
2021-11-12	102.5	44.84%
2021-11-11	93.4	49.98%
2021-11-10	85.0	38.79%
2021-11-09	84.5	38.99%
2021-11-08	82.5	40.40%
2021-11-05	80.9	41.20%
2021-11-04	80.5	40.55%
2021-11-03	80.9	40.52%
2021-11-02	80.1	40.64%
2021-11-01	89.0	40.66%
2021-10-29	81.1	40.51%
2021-10-28	82.5	39.67%
2021-10-27	81.8	39.73%
2021-10-26	78.2	39.91%
2021-10-25	82.9	43.19%
2021-10-22	84.2	43.38%
2021-10-21	82.5	44.31%
2021-10-20	79.9	44.84%
2021-10-19	75.9	44.71%
2021-10-18	73.1	44.75%
2021-10-15	73.4	45.45%
2021-10-14	72.2	45.51%
2021-10-13	72.5	46.30%
2021-10-12	77.9	49.32%
2021-10-08	80.3	49.60%
2021-10-07	80.9	50.37%
2021-10-06	77.7	51.78%
2021-10-05	81.4	54.46%
2021-10-04	77.9	53.12%
2021-10-01	83.7	52.64%
2021-09-30	85.9	52.56%
2021-09-29	90.5	54.14%
2021-09-28	89.8	50.71%
2021-09-27	86.7	50.71%
2021-09-24	86.0	49.02%
2021-09-23	79.1	42.42%
2021-09-22	79.2	42.45%
2021-09-17	80.5	40.66%
2021-09-16	79.9	40.75%
2021-09-15	77.1	39.48%
2021-09-14	78.9	38.80%
2021-09-13	79.2	38.62%
2021-09-10	82.3	39.38%
2021-09-09	78.8	38.16%
2021-09-08	75.4	37.96%
2021-09-07	76.8	38.80%
2021-09-06	85.3	42.45%
2021-09-03	86.3	42.38%
2021-09-02	80.9	39.90%
2021-09-01	76.8	36.71%
2021-08-31	72.3	36.78%
2021-08-30	73.0	37.41%
2021-08-27	75.1	36.56%
2021-08-26	74.9	35.25%
2021-08-25	74.1	34.19%
2021-08-24	72.3	35.34%
2021-08-23	74.0	34.69%
2021-08-20	70.1	34.65%
2021-08-19	68.1	35.08%
2021-08-18	71.2	35.15%
2021-08-17	66.8	35.98%
2021-08-16	70.2	36.30%
2021-08-13	70.7	37.21%
2021-08-12	74.8	37.00%
2021-08-11	71.7	37.94%
2021-08-10	76.0	39.57%
2021-08-09	77.1	40.13%
2021-08-06	80.2	40.63%
2021-08-05	79.4	40.70%
2021-08-04	79.4	40.36%
2021-08-03	79.8	40.42%
2021-08-02	77.2	40.39%
2021-07-30	77.6	40.52%
2021-07-29	78.6	40.13%
2021-07-28	78.2	40.94%
2021-07-27	85.7	43.08%
2021-07-26	86.3	43.72%
2021-07-23	84.1	43.39%
2021-07-22	91.0	45.44%
2021-07-21	83.2	42.33%
2021-07-20	81.8	42.64%
2021-07-19	85.3	43.23%
2021-07-16	83.5	43.30%
2021-07-15	83.7	42.09%
2021-07-14	81.9	40.32%
2021-07-13	84.5	41.73%
2021-07-12	88.9	44.79%
2021-07-09	84.1	44.11%
2021-07-08	83.5	45.45%
2021-07-07	83.1	45.32%
2021-07-06	80.5	43.89%
2021-07-05	80.9	44.21%
2021-07-02	81.4	46.42%
2021-07-01	77.0	42.71%
2021-06-30	74.0	41.09%
2021-06-29	73.2	41.44%
2021-06-28	74.5	39.97%
2021-06-25	72.6	40.29%
2021-06-24	73.0	39.90%
2021-06-23	74.3	40.38%
2021-06-22	68.5	39.19%
2021-06-21	70.0	39.14%
2021-06-18	72.4	39.74%
2021-06-17	73.0	38.94%
2021-06-16	72.3	38.98%
2021-06-15	74.1	38.95%
2021-06-11	72.1	39.08%
2021-06-10	71.9	38.41%
2021-06-09	72.5	38.42%
2021-06-08	74.0	38.83%
2021-06-07	74.9	40.09%
2021-06-04	76.0	38.86%
2021-06-03	72.9	36.54%
2021-06-02	72.0	36.13%
2021-06-01	73.2	38.00%
2021-05-31	71.7	39.22%
2021-05-28	69.2	38.80%
2021-05-27	63.1	37.42%