2449 京元電子


股價漲跌幅
20222021202020192018
京元電子-1.0%28.0%20.0%63.0%-25.0%
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)
44.1 11.93% 49.36 56.76 28.71% 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
  • 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30.6627.4727.4725.7729.3729.5327.9929.9927.32
營業利益率19.5716.0615.8413.0717.6118.4315.7818.0115.56
折舊負擔比率27.1428.8527.3032.1232.0927.6629.8627.1531.62
稅前淨利率20.3115.6915.3311.4814.9117.8816.6319.1615.79
股東權益報酬率16.3013.1011.997.249.1612.9510.0711.478.52
資產報酬率8.256.776.444.435.657.476.056.945.30
本業收入比96.38102.35103.32113.81118.13103.1294.8894.0098.53
業外獲益比3.63-2.35-3.32-13.81-18.09-3.125.096.001.47
無形資產佔淨值比0.100.140.130.360.000.000.000.000.00

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35.7932.7233.0926.8129.0722.7827.0330.6929.0330.7630.9724.8621.3521.9829.7428.0623.1525.9729.6931.41
營業利益率25.5522.3522.7413.9717.9310.1815.4720.0718.1219.5119.7813.138.718.8817.2415.5910.4513.4217.9419.78
稅前淨利率26.4723.3922.1714.8319.719.6517.0518.9816.6518.5018.9912.669.199.4515.4211.409.3311.4415.8917.61
本業收入比96.5595.52102.6194.1491.02105.5390.76105.71108.75105.37104.11103.7694.6394.03111.87136.70112.18117.27112.90112.31
業外獲益比3.454.48-2.615.779.04-5.539.24-5.78-8.83-5.44-4.11-3.635.175.97-11.75-36.70-11.94-17.27-12.90-12.31

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)137231240310833842890758351828569016462
自由現金流量(百萬)2061553-545-3753872-546533-13811928
稅後淨利(百萬)517536373042179522342981228225591816


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)46044945242132253132392329042761281434783662162920642664221320331517235421761926
自由現金流量(百萬)9462335-163-835-1131960410-2053871277-394-1331-97908281-1472-941261799439
稅後淨利(百萬)1822164215228651146693962108789410121046605379423652372348430655588

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)337592895925539208151968720082171291627814694
營業利益(百萬)660746514045272034673702270329322286
稅後淨利(百萬)517536373042179522342981228225591816
EPS(完全稀釋)4.182.942.471.461.872.491.912.131.51
營收成長率(%)16.5813.3922.705.73-1.9717.245.2310.78N/A
營業利益成長率(%)42.0614.9848.71-21.55-6.3536.96-7.8128.26N/A
稅後淨利成長率(%)42.2919.5669.47-19.65-25.0630.63-10.8240.91N/A
EPS成長率(%)42.1819.0369.18-21.93-24.9030.37-10.3341.06N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)89849534899775977631693773637659700171477041609152605674552050404581480351734843
營業利益(百萬)2296213020461061136970611391537126813941392800458504952786479645928958
稅後淨利(百萬)1822164215228651146693962108789410121046605379423652372348430655588
EPS(完全稀釋)1.491.341.240.710.940.570.790.890.730.830.860.490.310.350.530.300.290.360.550.50
去年同期營收成長率(%)17.7337.4422.19-0.819.00-2.944.5725.7433.1025.9627.5520.8514.8218.136.714.07----
兩季平均(YOY)營收成長率(%)27.5929.8110.694.093.030.8215.1529.4229.5326.7624.2017.8416.4812.425.39-----
去年同期EPS成長率(%)58.51135.0956.96-20.2228.77-31.33-8.1481.63135.48137.1462.2663.336.90-2.78-3.64-40.00----
兩季平均(YOY)EPS成長率(%)96.8096.0318.374.28-1.28-19.7336.74108.55136.3199.7062.8035.122.06-3.21-21.82-----
較上季營收成長率(%)-5.775.9718.43-0.4510.00-5.79-3.869.40-2.041.5115.6015.80-7.302.799.5210.02-4.62-7.156.81-
較上季EPS成長率(%)11.198.0674.65-24.4764.91-27.85-11.2421.92-12.05-3.4975.5158.06-11.43-33.9676.673.45-19.44-34.5510.00-

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(%)
2022/42.8322.6319.032019/120.9223.2922.69
2022/326.1923.3517.722019/110.2623.6322.63
2022/1~2-15.6414.7114.712019/103.0331.3222.51
2021/122.4138.0616.572019/9-4.3426.6621.46
2021/114.0836.9114.662019/83.0227.6320.76
2021/102.4537.3212.522019/710.8928.3419.62
2021/9-1.6125.3410.02019/61.9622.6717.98
2021/82.9521.78.132019/57.4820.516.96
2021/749.4619.656.152019/44.419.2515.98
2021/6-30.85-20.523.872019/314.2312.3714.83
2021/53.7510.718.862019/1~2-10.9916.1916.19
2021/43.436.688.372018/121.228.35.73
2021/310.857.048.992018/116.521.423.84
2021/1~2-6.0410.0710.062018/10-0.626.022.16
2020/121.56-1.2413.392018/9-3.64.041.72
2020/114.39-1.8514.92018/83.599.41.41
2020/10-6.48-5.7316.822018/76.06.740.21
2020/9-4.463.8519.732018/60.164.49-0.93
2020/81.223.9922.02018/56.365.22-2.03
2020/7-0.725.8525.172018/4-1.612.46-3.87
2020/6-3.6718.2329.142018/316.37-2.25-5.91
2020/5-0.0125.1631.632018/1~2-8.44-7.84-7.83
2020/43.7834.5533.482017/12-4.22-11.74-1.96
2020/311.9935.3633.092017/11-6.99-7.63-1.05
2020/1~2-2.7431.8831.872017/10-2.48-5.51-0.37

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
2378.01504.058.111
2021Q4(百萬)2020Q4(百萬)YoY(%)
2230.0669.0233.33
2021Q3(百萬)2020Q3(百萬)YoY(%)
1994.01255.058.884

EPS較上季
2022Q1(元)2021Q4(元)比率
1.491.340.1119

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.894.934.624.304.294.794.324.214.41
存貨周轉率19.9020.3716.7019.1824.2226.0035.2242.5438.60

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.121.231.291.191.231.151.171.221.161.231.261.211.071.131.161.161.081.041.131.13
存貨周轉率4.194.744.564.595.155.485.194.454.204.594.604.303.715.006.406.597.077.167.126.58

償債能力-近10年
202120202019201820172016201520142013
負債比0.520.520.520.480.390.460.450.420.42
金融負債(百萬)261012391220821170471200413871140901278410986
營收淨額(百萬)337592895925539208151968720082171291627814694
利息保障倍數20.9612.9913.5612.6615.8519.6217.5823.4715.62
長期銀行借款占稅後淨利比4.546.046.559.333.874.235.094.265.87

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)337592895925539208151968720082171291627814694
推銷費用(百萬)364387399332303300269248273
管理費用(百萬)21791711151614001194119511421096978
研發費(百萬)120312031035909818733680605478
推銷費用率(%)1.081.341.561.601.541.491.571.521.86
管理費用率(%)6.455.915.946.736.065.956.676.736.66
研發費用率(%)3.564.154.054.374.163.653.973.723.25

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)89849534899775977631693773637659700171477041609152605674552050404581480351734843
推銷費用(百萬)9198918689951009399106106979097867574837872
管理費用(百萬)519559539598483439431433407398399364355401362331306304300296
研發費(百萬)309332300293278340317287258279282254220245241223200215230195
推銷費用率(%)1.011.031.011.131.171.371.361.211.411.481.511.591.711.711.561.491.621.731.511.49
管理費用率(%)5.785.865.997.876.336.335.855.655.815.575.675.986.757.076.566.576.686.335.806.11
研發費用率(%)3.443.483.333.863.644.904.313.753.693.904.014.174.184.324.374.424.374.484.454.03

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
2449-京元電子OOOXOOOXOX
21年122.27億47.27%50.34%0.0%72.99%15195百萬20.76%

融資使用率
日期股價融資使用率
2022-05-23 -44.12.87%
2022-05-2044.22.93%
2022-05-1944.62.90%
2022-05-1843.93.08%
2022-05-1743.753.07%
2022-05-1643.13.18%
2022-05-1342.853.34%
2022-05-1242.33.31%
2022-05-1142.953.32%
2022-05-1043.53.24%
2022-05-0942.93.17%
2022-05-0641.953.35%
2022-05-0541.453.53%
2022-05-0440.33.37%
2022-05-0340.953.34%
2022-04-2940.453.38%
2022-04-2840.753.34%
2022-04-2740.03.37%
2022-04-2640.053.42%
2022-04-2540.153.42%
2022-04-2240.953.45%
2022-04-2141.053.47%
2022-04-2041.23.46%
2022-04-1941.253.48%
2022-04-1840.83.50%
2022-04-1540.83.50%
2022-04-1441.33.50%
2022-04-1341.353.52%
2022-04-1240.83.51%
2022-04-1140.63.55%
2022-04-0841.03.63%
2022-04-0740.43.52%
2022-04-0641.03.49%
2022-04-0142.23.37%
2022-03-3142.853.37%
2022-03-3042.953.39%
2022-03-2942.753.38%
2022-03-2843.03.39%
2022-03-2543.053.41%
2022-03-2443.353.32%
2022-03-2343.03.33%
2022-03-2243.03.32%
2022-03-2142.853.27%
2022-03-1842.453.26%
2022-03-1742.63.26%
2022-03-1642.253.22%
2022-03-1542.13.22%
2022-03-1443.053.20%
2022-03-1142.03.25%
2022-03-1042.453.24%
2022-03-0941.853.30%
2022-03-0841.953.23%
2022-03-0741.953.29%
2022-03-0443.93.27%
2022-03-0344.13.31%
2022-03-0243.63.32%
2022-03-0143.853.35%
2022-02-2543.53.31%
2022-02-2442.753.34%
2022-02-2343.63.44%
2022-02-2243.13.46%
2022-02-2144.053.48%
2022-02-1844.153.49%
2022-02-1744.13.51%
2022-02-1643.83.56%
2022-02-1543.553.58%
2022-02-1443.33.55%
2022-02-1144.43.55%
2022-02-1044.553.57%
2022-02-0944.153.83%
2022-02-0843.93.51%
2022-02-0744.053.38%
2022-01-2644.83.11%
2022-01-2545.33.07%
2022-01-2445.853.19%
2022-01-2146.13.25%
2022-01-2046.73.38%
2022-01-1947.23.37%
2022-01-1847.053.46%
2022-01-1746.93.62%
2022-01-1444.43.80%
2022-01-1345.453.69%
2022-01-1244.053.80%
2022-01-1144.453.80%
2022-01-1044.33.89%
2022-01-0744.653.81%
2022-01-0644.253.95%
2022-01-0544.853.86%
2022-01-0444.53.87%
2022-01-0344.553.90%
2021-12-3044.84.02%
2021-12-2944.554.13%
2021-12-2844.64.20%
2021-12-2744.14.35%
2021-12-2443.84.42%
2021-12-2343.554.45%
2021-12-2243.24.41%
2021-12-2143.254.40%
2021-12-2043.24.38%
2021-12-1743.44.40%
2021-12-1644.24.37%
2021-12-1543.754.33%
2021-12-1443.74.31%
2021-12-1344.44.37%
2021-12-1044.34.39%
2021-12-0944.44.29%
2021-12-0845.054.36%
2021-12-0745.454.34%
2021-12-0644.954.36%
2021-12-0344.44.43%
2021-12-0243.74.48%
2021-12-0143.954.53%
2021-11-3043.64.78%
2021-11-2942.54.56%
2021-11-2642.054.62%
2021-11-2542.954.73%
2021-11-2442.74.74%
2021-11-2343.54.61%
2021-11-2243.354.80%
2021-11-1943.94.94%
2021-11-1843.454.87%
2021-11-1743.74.76%
2021-11-1642.75.01%
2021-11-1542.154.98%
2021-11-1242.14.74%
2021-11-1141.554.74%
2021-11-1041.954.74%
2021-11-0941.854.83%
2021-11-0841.954.94%
2021-11-0541.74.96%
2021-11-0440.85.15%
2021-11-0340.45.17%
2021-11-0239.84.87%
2021-11-0140.14.84%
2021-10-2939.754.86%
2021-10-2840.44.69%
2021-10-2739.854.79%
2021-10-2639.554.84%
2021-10-2539.154.92%
2021-10-2239.054.94%
2021-10-2138.555.07%
2021-10-2038.95.02%
2021-10-1939.054.94%
2021-10-1838.354.94%
2021-10-1538.14.96%
2021-10-1437.05.03%
2021-10-1336.85.04%
2021-10-1237.85.19%
2021-10-0838.75.24%
2021-10-0740.15.08%
2021-10-0639.45.06%
2021-10-0539.255.18%
2021-10-0439.355.14%
2021-10-0139.655.15%
2021-09-3040.955.35%
2021-09-2940.85.34%
2021-09-2841.75.54%
2021-09-2742.05.60%
2021-09-2442.555.49%
2021-09-2342.55.49%
2021-09-2242.05.53%
2021-09-1743.25.53%
2021-09-1643.35.48%
2021-09-1543.35.49%
2021-09-1443.85.53%
2021-09-1344.25.50%
2021-09-1044.855.34%
2021-09-0943.85.37%
2021-09-0843.655.44%
2021-09-0745.355.44%
2021-09-0645.755.36%
2021-09-0346.45.37%
2021-09-0245.05.38%
2021-09-0146.45.45%
2021-08-3145.65.54%
2021-08-3045.755.54%
2021-08-2745.655.50%
2021-08-2645.155.30%
2021-08-2544.15.46%
2021-08-2443.555.47%
2021-08-2342.75.58%
2021-08-2041.55.52%
2021-08-1940.75.68%
2021-08-1845.05.64%
2021-08-1743.25.40%
2021-08-1644.75.51%
2021-08-1345.05.50%
2021-08-1247.85.53%
2021-08-1148.05.23%
2021-08-1047.855.24%
2021-08-0948.555.31%
2021-08-0650.35.92%
2021-08-0549.95.86%
2021-08-0448.25.36%
2021-08-0348.05.47%
2021-08-0246.955.23%
2021-07-3046.45.05%
2021-07-2945.954.66%
2021-07-2845.54.73%
2021-07-2746.854.84%
2021-07-2647.54.87%
2021-07-2346.755.10%
2021-07-2247.955.16%
2021-07-2145.34.54%
2021-07-2045.04.54%
2021-07-1945.54.53%
2021-07-1645.44.46%
2021-07-1544.94.63%
2021-07-1444.654.36%
2021-07-1343.83.92%
2021-07-1244.43.84%
2021-07-0943.63.79%
2021-07-0843.73.81%
2021-07-0744.03.92%
2021-07-0644.43.92%
2021-07-0544.354.01%
2021-07-0243.64.09%
2021-07-0143.854.50%
2021-06-3044.94.37%
2021-06-2942.74.35%
2021-06-2842.254.62%
2021-06-2542.154.64%
2021-06-2442.44.78%
2021-06-2342.94.71%
2021-06-2241.54.48%
2021-06-2141.54.46%
2021-06-1842.254.36%
2021-06-1743.154.33%
2021-06-1642.14.25%
2021-06-1542.254.44%
2021-06-1142.94.09%
2021-06-1042.154.37%
2021-06-0941.754.23%
2021-06-0842.154.38%
2021-06-0742.54.31%
2021-06-0441.73.97%
2021-06-0342.24.03%
2021-06-0243.23.90%
2021-06-0143.753.88%
2021-05-3143.24.14%

京元電子熱門網頁

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。