2451 創見


股價漲跌幅
20222021202020192018
創見-3.0%11.0%-21.0%17.0%-19.0%
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)
70.5 9.91% 77.49 89.11 26.4% 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29.1721.5822.8820.0426.3622.4018.8720.3618.84
營業利益率20.2010.5913.2012.1519.0714.9612.2513.7712.83
折舊負擔比率1.772.251.941.200.981.040.980.870.91
稅前淨利率21.8613.1315.4815.0615.8014.6714.9016.1714.31
股東權益報酬率13.166.298.7810.2913.0114.1215.6318.4316.36
資產報酬率11.745.728.049.3311.6312.2912.8114.8113.30
本業收入比92.4380.6985.2280.63120.68102.0082.2085.1489.67
業外獲益比7.5719.3114.7819.37-20.68-1.9717.8314.8610.35
無形資產佔淨值比0.000.000.000.000.000.000.000.000.00

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24.9425.6531.4634.7124.3818.5318.3623.6425.5724.4326.4121.9119.0918.4919.4619.6322.2325.6225.0726.22
營業利益率15.1916.8322.7825.8814.828.678.1912.4712.9614.2817.1911.639.9210.9111.8811.0114.4618.1317.8318.61
稅前淨利率28.4517.7423.5526.7918.9211.689.0113.1118.0113.0519.8216.7912.5713.2113.8220.5212.7315.4416.3219.89
本業收入比53.3694.8596.7596.6578.2574.1490.7695.0972.07109.3286.8169.3078.8382.6785.9553.70113.58117.47109.3293.56
業外獲益比46.645.153.253.4421.6025.869.244.9127.93-9.3213.1930.7021.1717.3314.0546.41-13.58-17.47-9.206.44

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)2445-2481041438230402774330231123741
自由現金流量(百萬)2708151621393744396306180224264076
稅後淨利(百萬)253311981729208226562883322237353199


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)668812162-66769-128-630-8491359-54841438111024667319302561362-225739
自由現金流量(百萬)-1053942197-176293-867491235-382-4712759-18738276786-1341654167116571287
稅後淨利(百萬)779488666820559265204265464396536430368391489724479596710776

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)143151144713496176162096522105249132721926122
營業利益(百萬)289212121781214039983308305237473352
稅後淨利(百萬)253311981729208226562883322237353199
EPS(完全稀釋)5.902.794.014.836.166.687.478.667.41
營收成長率(%)25.05-15.18-23.39-15.97-5.16-11.27-8.474.20N/A
營業利益成長率(%)138.61-31.95-16.78-46.4720.868.39-18.5511.78N/A
稅後淨利成長率(%)111.44-30.71-16.95-21.61-7.87-10.52-13.7316.76N/A
EPS成長率(%)111.47-30.42-16.98-21.59-7.78-10.58-13.7416.87N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)34503498352437943499297627652486322032863366316436803973443144124800481854614996
營業利益(百萬)524589803982518258226310418469579368365434526486694874974930
稅後淨利(百萬)779488666820559265204265464396536430368391489724479596710776
EPS(完全稀釋)1.821.141.551.911.300.620.480.621.080.921.241.000.850.911.131.681.111.381.651.80
去年同期營收成長率(%)-1.4017.5427.4552.618.66-9.43-17.86-21.43-12.50-17.29-24.04-28.29-23.33-17.54-18.86-11.69----
兩季平均(YOY)營收成長率(%)8.0722.4940.0330.63-0.38-13.64-19.64-16.96-14.89-20.66-26.16-25.81-20.43-18.20-15.27-----
去年同期EPS成長率(%)40.0083.87222.92208.0620.37-32.61-61.29-38.0027.061.109.73-40.48-23.42-34.06-31.52-6.67----
兩季平均(YOY)EPS成長率(%)61.94153.39215.49114.22-6.12-46.95-49.64-5.4714.085.42-15.37-31.95-28.74-32.79-19.09-----
較上季營收成長率(%)-1.37-0.74-7.128.4317.577.6311.22-22.80-2.01-2.386.38-14.02-7.37-10.340.43-8.08-0.37-11.779.31-
較上季EPS成長率(%)59.65-26.45-18.8546.92109.6829.17-22.58-42.5917.39-25.8124.0017.65-6.59-19.47-32.7451.35-19.57-16.36-8.33-

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(%)
2022/4-25.66-28.99-8.832019/12-17.12-7.19-23.38
2022/317.57-8.61-1.42019/111.14-17.16-24.4
2022/1~2-10.523.123.112019/1010.36-24.32-25.07
2021/12-3.0310.4825.052019/9-3.92-20.51-25.16
2021/110.2620.9526.52019/8-11.87-30.37-25.65
2021/1010.7621.7127.072019/723.25-20.63-24.97
2021/9-6.996.627.682019/6-8.23-34.43-25.7
2021/8-13.5540.6130.492019/51.81-23.9-23.96
2021/77.5937.9529.262019/4-12.3-26.14-23.98
2021/6-3.9142.1427.82019/312.44-30.9-23.32
2021/5-0.9253.5525.252019/1~2-20.74-18.91-18.9
2021/4-4.3263.1519.382018/12-26.02-22.2-15.97
2021/339.031.868.632018/11-7.59-19.01-15.54
2021/1~2-17.95-2.16-2.152018/1015.92-12.42-15.21
2020/126.157.04-15.182018/9-15.84-33.12-15.51
2020/110.89-16.42-16.92018/80.45-9.01-13.06
2020/10-2.98-16.21-16.942018/71.82-12.57-13.62
2020/922.67-4.68-17.032018/66.5-10.81-13.8
2020/8-15.19-25.35-18.442018/5-1.18-11.55-14.37
2020/710.85-22.42-17.512018/4-17.96-12.77-14.99
2020/63.79-13.75-16.622018/334.38-12.86-15.64
2020/55.27-23.75-17.112018/1~2-23.24-17.19-17.18
2020/4-22.66-26.25-15.592017/12-22.99-23.25-5.15
2020/3-9.47-16.37-12.482017/11-0.06-11.73-3.6
2020/1~25.55-10.55-10.552017/10-11.47-12.35-2.73

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
982.0662.048.338
2021Q4(百萬)2020Q4(百萬)YoY(%)
621.0348.078.448
2021Q3(百萬)2020Q3(百萬)YoY(%)
830.0249.0233.33

EPS較上季
2022Q1(元)2021Q4(元)比率
1.821.140.5964

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率9.367.857.447.577.807.278.039.509.81
存貨周轉率2.263.423.973.342.973.543.723.793.75

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.082.162.052.142.222.152.091.742.142.071.961.721.811.711.711.641.861.751.971.88
存貨周轉率0.460.470.510.650.810.760.720.681.041.291.391.271.130.880.780.680.700.660.760.74

償債能力-近10年
202120202019201820172016201520142013
負債比0.120.100.080.090.100.110.150.210.18
金融負債(百萬)000000901903579
營收淨額(百萬)143151144713496176162096522105249132721926122
利息保障倍數2507.93738.181121.510.0011154.501297.311022.24537.11634.58
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)143151144713496176162096522105249132721926122
推銷費用(百萬)7656937718459461089109611801020
管理費用(百萬)367431395387414404420440392
研發費(百萬)151133143159169151134174157
推銷費用率(%)5.346.055.714.804.514.934.404.343.90
管理費用率(%)2.563.772.932.201.971.831.691.621.50
研發費用率(%)1.051.161.060.900.810.680.540.640.60

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)34503498352437943499297627652486322032863366316436803973443144124800481854614996
推銷費用(百萬)217125205218217125182175210131202225213136222252235161252269
管理費用(百萬)7614766817213671701551707368831357586921659968
研發費(百萬)4435354042312833413434334130394246354444
推銷費用率(%)6.293.575.825.756.204.206.587.046.523.996.007.115.793.425.015.714.903.344.615.38
管理費用率(%)2.204.201.872.132.064.572.572.824.815.172.172.152.263.401.691.951.923.421.811.36
研發費用率(%)1.281.000.991.051.201.041.011.331.271.031.011.041.110.760.880.950.960.730.810.88

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
2451-創見OOOOOXOXXO
21年42.91億20.11%23.32%0.0%44.14%2442百萬16.44%

融資使用率
日期股價融資使用率
2022-05-24 -70.51.82%
2022-05-2371.51.84%
2022-05-2071.31.84%
2022-05-1970.61.81%
2022-05-1871.41.84%
2022-05-1770.91.84%
2022-05-1670.21.84%
2022-05-1370.01.84%
2022-05-1270.21.82%
2022-05-1170.71.82%
2022-05-1071.31.86%
2022-05-0971.31.86%
2022-05-0672.31.91%
2022-05-0572.41.93%
2022-05-0471.52.04%
2022-05-0371.42.04%
2022-04-2971.12.04%
2022-04-2870.92.04%
2022-04-2771.02.02%
2022-04-2671.72.02%
2022-04-2571.72.02%
2022-04-2272.72.28%
2022-04-2173.12.31%
2022-04-2072.12.32%
2022-04-1972.82.32%
2022-04-1872.62.35%
2022-04-1572.22.39%
2022-04-1473.02.45%
2022-04-1373.32.45%
2022-04-1272.02.45%
2022-04-1172.52.44%
2022-04-0873.52.47%
2022-04-0773.02.53%
2022-04-0674.12.57%
2022-04-0174.22.57%
2022-03-3174.42.58%
2022-03-3074.62.57%
2022-03-2974.02.58%
2022-03-2874.02.58%
2022-03-2574.22.60%
2022-03-2474.52.68%
2022-03-2374.82.68%
2022-03-2274.62.69%
2022-03-2174.72.71%
2022-03-1874.42.76%
2022-03-1775.22.80%
2022-03-1674.52.76%
2022-03-1574.42.80%
2022-03-1474.82.86%
2022-03-1174.22.85%
2022-03-1074.42.90%
2022-03-0973.42.95%
2022-03-0872.02.93%
2022-03-0773.13.21%
2022-03-0474.63.57%
2022-03-0372.23.44%
2022-03-0271.73.29%
2022-03-0171.93.29%
2022-02-2570.63.32%
2022-02-2469.93.38%
2022-02-2371.63.38%
2022-02-2271.33.38%
2022-02-2172.33.40%
2022-02-1871.73.42%
2022-02-1771.43.48%
2022-02-1671.73.48%
2022-02-1570.73.54%
2022-02-1470.83.58%
2022-02-1171.73.59%
2022-02-1071.73.54%
2022-02-0972.03.52%
2022-02-0871.43.54%
2022-02-0770.43.46%
2022-01-2669.93.47%
2022-01-2569.63.48%
2022-01-2470.43.48%
2022-01-2170.33.48%
2022-01-2071.03.49%
2022-01-1971.03.48%
2022-01-1871.03.50%
2022-01-1771.33.55%
2022-01-1470.93.57%
2022-01-1371.03.57%
2022-01-1270.83.56%
2022-01-1170.63.57%
2022-01-1070.93.54%
2022-01-0770.93.54%
2022-01-0671.63.61%
2022-01-0571.23.63%
2022-01-0472.43.68%
2022-01-0372.43.73%
2021-12-3073.13.71%
2021-12-2973.03.73%
2021-12-2873.03.74%
2021-12-2773.83.73%
2021-12-2473.83.90%
2021-12-2373.93.81%
2021-12-2272.83.77%
2021-12-2173.13.72%
2021-12-2072.93.61%
2021-12-1772.63.56%
2021-12-1671.33.47%
2021-12-1570.53.52%
2021-12-1470.63.58%
2021-12-1370.73.57%
2021-12-1070.23.58%
2021-12-0970.23.57%
2021-12-0870.33.57%
2021-12-0770.33.58%
2021-12-0670.33.61%
2021-12-0369.83.60%
2021-12-0269.83.61%
2021-12-0169.63.52%
2021-11-3069.33.53%
2021-11-2969.03.53%
2021-11-2669.13.47%
2021-11-2570.13.54%
2021-11-2470.53.57%
2021-11-2370.53.63%
2021-11-2271.83.63%
2021-11-1971.13.56%
2021-11-1870.63.64%
2021-11-1770.13.56%
2021-11-1669.03.56%
2021-11-1569.03.91%
2021-11-1270.04.76%
2021-11-1168.64.98%
2021-11-1070.05.36%
2021-11-0970.05.37%
2021-11-0870.05.37%
2021-11-0569.05.34%
2021-11-0468.25.33%
2021-11-0368.15.31%
2021-11-0268.05.32%
2021-11-0167.85.30%
2021-10-2967.55.30%
2021-10-2867.85.30%
2021-10-2768.15.37%
2021-10-2668.15.38%
2021-10-2567.95.40%
2021-10-2267.65.40%
2021-10-2168.25.41%
2021-10-2067.65.42%
2021-10-1967.05.43%
2021-10-1866.65.43%
2021-10-1566.75.43%
2021-10-1465.65.45%
2021-10-1365.65.49%
2021-10-1266.15.50%
2021-10-0867.15.51%
2021-10-0767.15.52%
2021-10-0666.85.42%
2021-10-0566.35.45%
2021-10-0466.05.50%
2021-10-0166.15.51%
2021-09-3067.15.60%
2021-09-2966.85.60%
2021-09-2867.95.63%
2021-09-2767.95.65%
2021-09-2468.15.65%
2021-09-2368.05.64%
2021-09-2267.35.64%
2021-09-1768.15.82%
2021-09-1667.86.08%
2021-09-1567.36.12%
2021-09-1467.96.13%
2021-09-1367.96.11%
2021-09-1068.66.11%
2021-09-0967.66.18%
2021-09-0867.76.19%
2021-09-0768.86.26%
2021-09-0669.26.25%
2021-09-0369.86.37%
2021-09-0269.86.43%
2021-09-0170.86.46%
2021-08-3169.46.45%
2021-08-3069.76.45%
2021-08-2769.46.43%
2021-08-2669.06.51%
2021-08-2568.76.51%
2021-08-2468.26.51%
2021-08-2368.06.52%
2021-08-2066.76.41%
2021-08-1967.16.47%
2021-08-1868.26.48%
2021-08-1767.66.46%
2021-08-1667.26.48%
2021-08-1368.06.58%
2021-08-1271.27.54%
2021-08-1172.87.43%
2021-08-1074.77.42%
2021-08-0973.27.40%
2021-08-0674.97.56%
2021-08-0572.57.24%
2021-08-0473.17.19%
2021-08-0370.87.18%
2021-08-0270.77.35%
2021-07-3070.08.27%
2021-07-2970.38.28%
2021-07-2869.88.27%
2021-07-2770.98.29%
2021-07-2670.98.72%
2021-07-2370.88.75%
2021-07-2271.18.91%
2021-07-2170.79.08%
2021-07-2071.39.29%
2021-07-1971.89.36%
2021-07-1672.69.35%
2021-07-1572.29.32%
2021-07-1472.09.39%
2021-07-1372.19.46%
2021-07-1272.39.45%
2021-07-0972.49.43%
2021-07-0871.89.49%
2021-07-0771.59.61%
2021-07-0671.89.65%
2021-07-0572.69.53%
2021-07-0273.39.48%
2021-07-0172.79.49%
2021-06-3073.99.70%
2021-06-2973.69.70%
2021-06-2877.911.51%
2021-06-2573.211.27%
2021-06-2473.611.31%
2021-06-2372.211.13%
2021-06-2271.211.12%
2021-06-2170.911.08%
2021-06-1872.011.32%
2021-06-1772.811.18%
2021-06-1672.611.23%
2021-06-1573.711.38%
2021-06-1172.311.29%
2021-06-1072.511.38%
2021-06-0971.711.47%
2021-06-0871.911.56%
2021-06-0772.211.65%
2021-06-0473.311.60%
2021-06-0372.811.53%
2021-06-0272.211.54%
2021-06-0173.311.80%

創見熱門網頁

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。