2450 神腦


股價漲跌幅
20222021202020192018
神腦0.0%-14.0%-30.0%-8.0%-32.0%
0050-15.64%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)
33.35 -1.2% 32.95 37.89 13.61% 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11.1711.4311.2811.3512.1513.3813.0312.7014.85
營業利益率1.561.140.890.381.932.401.700.663.31
折舊負擔比率1.141.441.490.300.240.310.480.590.45
稅前淨利率2.301.911.661.302.703.432.631.554.04
股東權益報酬率9.887.397.026.7913.8716.9713.869.2324.72
資產報酬率5.674.404.263.987.979.617.815.3513.56
本業收入比67.5559.7753.3329.2471.5070.1264.7442.8381.97
業外獲益比32.3140.2346.6770.7628.5029.8835.2657.1718.03
無形資產佔淨值比1.281.772.252.470.000.000.000.000.00

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10.9010.5211.7111.8510.8510.8811.8811.8411.2311.0612.2911.7710.1211.3711.3211.9810.8311.5412.0812.75
營業利益率1.341.491.671.441.631.551.470.550.880.901.670.640.361.11-0.03-0.570.851.402.062.71
稅前淨利率2.562.262.531.942.442.392.341.211.571.742.841.150.951.940.980.421.722.413.053.29
本業收入比52.1766.0565.7874.4266.8564.8462.6645.8356.1951.5958.6255.1337.8456.86-2.78-136.6749.3458.1867.6482.25
業外獲益比47.8333.9534.2225.5833.1535.1637.3454.1743.8147.6240.8944.8762.1643.14102.78236.6750.6641.8232.3617.75

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)654862537696108153117391233-240
自由現金流量(百萬)869916773683102466117931118-513
稅後淨利(百萬)5974374114068269978035501430


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-711-29956402-67582798-244182762266-5263586509-2003018221741184
自由現金流量(百萬)-725-561026398-499835170-264176758373-57922288666-3042336912721242
稅後淨利(百萬)181177158108154152132629010617269641296233182191232249

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)310392700728865312413573834091355584135242711
營業利益(百萬)4833092561196908196062751414
稅後淨利(百萬)5974374114068269978035501430
EPS(完全稀釋)2.301.691.591.583.294.013.162.125.51
營收成長率(%)14.93-6.44-7.61-12.584.83-4.13-14.01-3.18N/A
營業利益成長率(%)56.3120.70115.13-82.75-15.7535.15120.36-80.55N/A
稅後淨利成長率(%)36.616.331.23-50.85-17.1524.1646.00-61.54N/A
EPS成長率(%)36.096.290.63-51.98-17.9626.9049.06-61.52N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)80709511736866167544759767525931672872147133674177787901730972118821914790078909
營業利益(百萬)1081421239612311899335965119432887-2-4175128186241
稅後淨利(百萬)181177158108154152132629010617269641296233182191232249
EPS(完全稀釋)0.700.680.610.420.600.590.510.240.350.410.670.270.250.500.240.130.720.770.931.00
去年同期營收成長率(%)6.9725.199.1211.5512.135.31-5.34-12.02-13.50-8.70-2.41-6.52-11.82-13.62-18.85-19.06----
兩季平均(YOY)營收成長率(%)16.0817.1610.3411.848.72-0.02-8.68-12.76-11.10-5.55-4.46-9.17-12.72-16.23-18.95-----
去年同期EPS成長率(%)16.6715.2519.6175.0071.4343.90-23.88-11.1140.00-18.00179.17107.69-65.28-35.06-74.19-87.00----
兩季平均(YOY)EPS成長率(%)15.9617.4347.3073.2257.6710.01-17.4914.4511.0080.58143.4321.20-50.17-54.62-80.59-----
較上季營收成長率(%)-15.1529.0911.37-12.30-0.7012.5113.84-11.85-6.741.145.82-13.33-1.568.101.36-18.25-3.561.551.10-
較上季EPS成長率(%)2.9411.4845.24-30.001.6915.69112.50-31.43-14.63-38.81148.158.00-50.00108.3384.62-81.94-6.49-17.20-7.00-

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(%)
2022/4-16.429.837.622019/12-7.89-18.62-7.6
2022/329.4921.956.972019/11-8.53-10.73-6.55
2022/1~2-23.70.090.082019/105.124.19-6.12
2021/12-4.513.814.922019/94.680.58-7.23
2021/11-18.527.2615.042019/84.91-4.82-8.16
2021/1040.1759.3116.042019/7-0.87-2.98-8.61
2021/99.7516.0910.92019/61.916.45-9.44
2021/80.722.410.222019/51.49-18.07-11.89
2021/78.549.1211.452019/4-17.59-4.89-10.38
2021/6-2.188.1711.852019/315.11-9.1-11.82
2021/51.16.0112.552019/1~2-15.72-13.19-13.19
2021/4-7.2121.7414.162018/121.03-15.97-12.58
2021/3-3.1517.6412.122018/116.74-11.11-12.24
2021/1~2-9.559.759.752018/101.47-13.63-12.36
2020/12-9.9913.77-6.432018/9-0.94-19.96-12.22
2020/1121.0116.43-8.12018/86.94-15.82-11.2
2020/102.14-12.0-10.522018/78.76-20.75-10.53
2020/9-3.18-9.43-10.342018/6-21.57-35.24-8.82
2020/87.32-2.07-10.462018/517.82-10.35-2.68
2020/77.59-4.28-11.652018/4-21.23-8.37-0.59
2020/6-4.13-11.82-12.82018/35.557.041.68
2020/516.1-6.26-12.992018/1~2-9.03-0.81-0.81
2020/4-10.32-18.05-14.52017/126.886.284.83
2020/3-11.6-24.69-13.492017/113.7112.54.68
2020/1~2-5.67-7.6-7.592017/10-5.94-0.333.95

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
207.0184.012.5
2021Q4(百萬)2020Q4(百萬)YoY(%)
215.0182.018.131
2021Q3(百萬)2020Q3(百萬)YoY(%)
187.0158.018.354

EPS較上季
2022Q1(元)2021Q4(元)比率
0.70.680.0294

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率17.1715.8916.4715.3915.0315.1617.1419.2618.86
存貨周轉率11.7912.4313.3012.9213.7212.6111.4311.3212.07

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率4.174.763.863.774.314.213.943.663.973.593.353.674.374.403.953.574.064.063.673.43
存貨周轉率2.603.333.173.003.233.032.712.613.003.263.142.963.433.312.852.603.223.082.722.80

償債能力-近10年
202120202019201820172016201520142013
負債比0.450.420.420.400.420.430.440.450.42
金融負債(百萬)000006805000
營收淨額(百萬)310392700728865312413573834091355584135242711
利息保障倍數88.1746.0933.652235.35179.65628.4893.9547.62186.37
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)310392700728865312413573834091355584135242711
推銷費用(百萬)260724082600293432393379359645314464
管理費用(百萬)351359390434399354358408460
研發費(百萬)000000000
推銷費用率(%)8.408.929.019.399.069.9110.1110.9610.45
管理費用率(%)1.131.331.351.391.121.041.010.991.08
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)80709511736866167544759767525931672872147133674177787901730972118821914790078909
推銷費用(百萬)686736652610609610613583603640652647661709718787720806802797
管理費用(百萬)869388838789898794841051039710111111710510810198
研發費(百萬)00000000000000000000
推銷費用率(%)8.507.748.859.228.078.039.089.838.968.879.149.608.508.979.8210.918.168.818.908.95
管理費用率(%)1.070.981.191.251.151.171.321.471.401.161.471.531.251.281.521.621.191.181.121.10
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
2450-神腦OOOOOOOXOO
21年25.83億35.12%46.23%0.0%84.20%618百萬12.12%

融資使用率
日期股價融資使用率
2022-05-24 -33.350.70%
2022-05-2333.350.70%
2022-05-2033.10.68%
2022-05-1932.80.69%
2022-05-1833.10.70%
2022-05-1732.850.71%
2022-05-1633.150.72%
2022-05-1332.850.72%
2022-05-1232.450.73%
2022-05-1132.750.75%
2022-05-1033.00.86%
2022-05-0932.850.87%
2022-05-0633.450.90%
2022-05-0533.80.93%
2022-05-0433.650.93%
2022-05-0333.550.94%
2022-04-2933.90.94%
2022-04-2833.90.93%
2022-04-2733.650.98%
2022-04-2633.80.98%
2022-04-2533.80.96%
2022-04-2234.350.96%
2022-04-2134.350.97%
2022-04-2034.50.97%
2022-04-1934.550.95%
2022-04-1834.150.96%
2022-04-1534.30.96%
2022-04-1434.550.97%
2022-04-1334.450.92%
2022-04-1234.00.92%
2022-04-1134.30.93%
2022-04-0834.30.93%
2022-04-0733.850.89%
2022-04-0634.350.90%
2022-04-0134.550.90%
2022-03-3134.60.90%
2022-03-3034.750.90%
2022-03-2934.30.76%
2022-03-2833.30.66%
2022-03-2532.950.66%
2022-03-2433.10.67%
2022-03-2333.10.67%
2022-03-2233.050.67%
2022-03-2133.050.66%
2022-03-1833.00.67%
2022-03-1732.950.67%
2022-03-1632.950.66%
2022-03-1532.70.68%
2022-03-1433.00.68%
2022-03-1133.00.68%
2022-03-1032.950.68%
2022-03-0932.70.68%
2022-03-0832.50.68%
2022-03-0732.550.69%
2022-03-0432.950.70%
2022-03-0333.10.72%
2022-03-0233.20.72%
2022-03-0132.950.72%
2022-02-2532.80.74%
2022-02-2432.850.74%
2022-02-2333.10.75%
2022-02-2233.050.74%
2022-02-2133.250.74%
2022-02-1833.10.72%
2022-02-1733.00.72%
2022-02-1633.20.72%
2022-02-1532.950.72%
2022-02-1432.80.72%
2022-02-1133.10.74%
2022-02-1033.10.72%
2022-02-0933.050.72%
2022-02-0832.90.72%
2022-02-0732.850.72%
2022-01-2632.350.71%
2022-01-2532.50.71%
2022-01-2432.60.71%
2022-01-2132.80.71%
2022-01-2033.10.71%
2022-01-1933.050.67%
2022-01-1832.950.68%
2022-01-1732.90.68%
2022-01-1432.850.65%
2022-01-1333.00.66%
2022-01-1233.00.77%
2022-01-1133.00.78%
2022-01-1033.050.81%
2022-01-0732.950.81%
2022-01-0633.050.82%
2022-01-0533.150.78%
2022-01-0433.250.77%
2022-01-0333.350.77%
2021-12-3033.40.79%
2021-12-2933.40.79%
2021-12-2833.350.78%
2021-12-2733.450.83%
2021-12-2433.20.77%
2021-12-2332.850.74%
2021-12-2232.850.73%
2021-12-2132.80.72%
2021-12-2032.750.72%
2021-12-1732.750.72%
2021-12-1632.90.72%
2021-12-1532.750.72%
2021-12-1432.80.73%
2021-12-1333.10.73%
2021-12-1033.30.74%
2021-12-0933.650.73%
2021-12-0833.40.70%
2021-12-0733.350.70%
2021-12-0633.00.70%
2021-12-0332.950.72%
2021-12-0233.10.70%
2021-12-0133.150.71%
2021-11-3032.50.71%
2021-11-2932.550.71%
2021-11-2632.950.75%
2021-11-2533.20.75%
2021-11-2433.30.75%
2021-11-2333.150.75%
2021-11-2233.250.75%
2021-11-1933.20.75%
2021-11-1833.00.75%
2021-11-1733.450.75%
2021-11-1633.40.76%
2021-11-1533.450.77%
2021-11-1233.250.77%
2021-11-1133.20.77%
2021-11-1033.50.77%
2021-11-0933.050.78%
2021-11-0832.850.77%
2021-11-0532.550.77%
2021-11-0432.250.74%
2021-11-0332.250.71%
2021-11-0232.350.71%
2021-11-0132.30.70%
2021-10-2931.850.68%
2021-10-2832.10.68%
2021-10-2732.250.66%
2021-10-2632.40.67%
2021-10-2532.350.66%
2021-10-2232.350.66%
2021-10-2132.050.64%
2021-10-2032.10.62%
2021-10-1932.150.62%
2021-10-1832.10.62%
2021-10-1531.40.62%
2021-10-1431.450.62%
2021-10-1331.250.62%
2021-10-1231.250.61%
2021-10-0831.450.62%
2021-10-0731.30.62%
2021-10-0631.10.62%
2021-10-0531.350.62%
2021-10-0431.250.62%
2021-10-0131.20.62%
2021-09-3031.50.62%
2021-09-2931.150.62%
2021-09-2831.60.62%
2021-09-2731.650.62%
2021-09-2431.450.63%
2021-09-2331.50.63%
2021-09-2231.40.63%
2021-09-1731.350.63%
2021-09-1631.250.62%
2021-09-1531.30.62%
2021-09-1431.40.62%
2021-09-1331.50.62%
2021-09-1031.30.63%
2021-09-0931.20.62%
2021-09-0831.150.63%
2021-09-0731.50.63%
2021-09-0631.750.63%
2021-09-0332.050.63%
2021-09-0231.50.63%
2021-09-0131.90.63%
2021-08-3131.80.63%
2021-08-3031.80.63%
2021-08-2731.20.61%
2021-08-2630.850.61%
2021-08-2531.350.61%
2021-08-2431.00.61%
2021-08-2330.90.61%
2021-08-2030.550.61%
2021-08-1930.550.60%
2021-08-1831.050.60%
2021-08-1731.050.60%
2021-08-1631.10.60%
2021-08-1331.450.61%
2021-08-1231.70.61%
2021-08-1131.60.61%
2021-08-1031.80.62%
2021-08-0931.750.62%
2021-08-0632.050.63%
2021-08-0532.10.62%
2021-08-0432.250.62%
2021-08-0332.050.61%
2021-08-0231.90.62%
2021-07-3031.90.62%
2021-07-2932.10.62%
2021-07-2831.70.64%
2021-07-2732.00.64%
2021-07-2632.20.67%
2021-07-2331.950.67%
2021-07-2232.00.64%
2021-07-2132.10.63%
2021-07-2031.60.59%
2021-07-1931.80.60%
2021-07-1631.950.60%
2021-07-1531.750.60%
2021-07-1431.60.60%
2021-07-1331.70.61%
2021-07-1231.80.60%
2021-07-0931.90.60%
2021-07-0832.10.61%
2021-07-0732.050.62%
2021-07-0631.850.62%
2021-07-0531.80.63%
2021-07-0231.70.61%
2021-07-0131.80.62%
2021-06-3031.90.62%
2021-06-2931.90.62%
2021-06-2832.00.61%
2021-06-2532.00.61%
2021-06-2432.10.63%
2021-06-2332.050.62%
2021-06-2234.00.64%
2021-06-2133.850.58%
2021-06-1833.650.58%
2021-06-1733.150.57%
2021-06-1633.20.58%
2021-06-1532.90.58%
2021-06-1132.950.58%
2021-06-1032.950.58%
2021-06-0932.750.59%
2021-06-0832.60.59%
2021-06-0732.60.59%
2021-06-0432.850.58%
2021-06-0333.150.57%
2021-06-0233.40.58%
2021-06-0132.650.59%

神腦熱門網頁

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。