2454 聯發科


股價漲跌幅
20222021202020192018
聯發科-27.0%50.0%160.0%101.0%-21.0%
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)
845.0 32.59% 1120.42 1288.48 52.48% 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
2021202020192018201720162015201420132012
營業毛利率46.9443.9441.8538.5335.6335.6443.2348.7543.9641.36
營業利益率21.9013.429.176.804.128.3812.1522.1718.5512.49
折舊負擔比率1.121.421.731.561.491.110.970.620.871.23
稅前淨利率25.7114.7710.989.9511.439.8813.7724.5721.7216.61
股東權益報酬率27.6712.027.887.769.489.7310.4220.9514.8210.65
資產報酬率18.758.455.695.556.496.797.4715.3511.778.73
本業收入比85.1790.8383.5068.3036.0584.8088.2290.2485.4475.24
業外獲益比14.839.1716.5031.7063.9515.2011.789.7614.5624.76
無形資產佔淨值比11.1314.2915.4618.3219.260.000.000.000.000.00

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50.3049.6146.7046.1944.9144.4644.2343.5043.1142.4942.0841.8940.7338.9238.5338.2138.4437.3936.4235.00
營業利益率25.5523.1022.3422.9518.7015.9515.0410.979.539.6210.469.986.016.329.416.773.892.147.794.06
稅前淨利率26.6126.4324.5625.1426.9117.5215.8612.6211.0610.9011.8213.037.606.8511.4214.486.0217.778.835.82
本業收入比96.0487.4290.9891.2869.4791.0194.7986.9586.2188.2588.4576.5979.1392.3582.4646.7361.9712.0288.2269.76
業外獲益比3.9612.589.028.7230.538.995.2113.0513.7911.7511.5523.4020.877.6517.5453.2738.0087.9811.7830.24

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)
2021202020192018201720162015201420132012
營運現金流量(百萬)47095795584260620343213483254823376443303957311403
自由現金流量(百萬)181717278945488274121270116078-940562132373597226
稅後淨利(百萬)111421409172303320760243332370125958463982751515584


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)3073524737-432328131-1450386113183971771931195887192141351691870341009202-1663167396948-1156
自由現金流量(百萬)2383815637-1519525837-8108358292915253142493210901008314232837597801614358-2559146028306-3566
稅後淨利(百萬)3326130051282872751125572147461325172045715632668716430340638006877743826451016051022368

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)
2021202020192018201720162015201420132012
營收(百萬)49341532214624622223805723821627551221325521306313605699263
營業利益(百萬)10804043219225671618298192307625908472412524412403
稅後淨利(百萬)111421409172303320760243332370125958463982751515584
EPS(完全稀釋)70.2225.8414.5713.1815.4715.1316.5729.9620.420.00
營收成長率(%)53.1730.843.43-0.07-13.5429.190.0956.6037.07N/A
營業利益成長率(%)149.9891.5139.4664.80-57.45-10.93-45.1687.14103.53N/A
稅後淨利成長率(%)172.3177.6510.95-14.682.67-8.69-44.0568.6376.56N/A
EPS成長率(%)171.7577.3510.55-14.802.25-8.69-44.6946.72N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)142711128654131074125653108033964059727567603608636470867224615675272260892670306048149654604036365158079
營業利益(百萬)364672972129287288342019815373146287416580262267029614331693851631040921929129049592358
稅後淨利(百萬)3326130051282872751125572147461325172045715632668716430340638006877743826451016051022368
EPS(完全稀釋)21.0219.0317.9217.4416.219.378.424.583.644.034.384.112.172.434.394.751.696.503.261.51
去年同期營收成長率(%)32.1033.4534.7585.8777.5048.9844.709.8015.446.270.291.806.180.815.314.14----
去年同期營業利益成長率(%)80.5593.33100.21288.81248.12146.92108.1120.7283.0961.6711.3950.1264.28198.5327.2473.54----
去年同期稅後淨利成長率(%)30.07103.79113.47281.89347.45133.1092.8512.0467.7966.47-0.09-13.5528.77-62.6034.79214.10----
去年同期EPS成長率(%)29.67103.09112.83280.79345.33132.5192.2411.4467.7465.84-0.23-13.4728.40-62.6234.66214.57----
較上季營收成長率(%)10.93-1.854.3116.3112.06-0.8943.8911.07-5.94-3.749.1916.78-13.42-9.1610.8321.80-17.80-5.109.59-
較上季營業利益成長率(%)22.701.481.5742.7631.395.0997.2527.82-6.81-11.4214.4293.85-17.71-38.9754.20112.1349.53-73.99110.31-
較上季稅後淨利成長率(%)10.686.242.827.5873.4211.2883.9426.05-9.66-7.936.8688.78-10.37-44.74-7.54181.21-73.9799.14115.46-
較上季EPS成長率(%)10.466.192.757.5973.0011.2883.8425.82-9.68-7.996.5789.40-10.70-44.65-7.58181.07-74.0099.39115.89-

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(%)
2022/4-11.0743.8935.082019/127.143.283.42
2022/347.8447.432.092019/11-6.310.423.44
2022/1~2-7.9823.0523.042019/10-6.345.62.78
2021/122.5842.4753.162019/91.951.682.45
2021/1120.3834.2954.362019/811.38-1.952.56
2021/10-21.922.956.982019/7-0.981.293.38
2021/911.926.5161.582019/69.26-0.793.77
2021/86.0630.8468.652019/5-11.28-6.294.85
2021/7-15.4851.276.622019/4-3.4213.348.16
2021/615.5588.9181.92019/357.610.986.17
2021/513.089.7680.182019/1~2-12.812.912.9
2021/4-8.977.9977.622018/1214.5514.66-0.06
2021/323.3275.8977.52018/11-10.39-9.98-1.31
2021/1~2-7.8678.4778.462018/10-9.81-0.83-0.41
2020/12-3.346.830.832018/9-1.694.13-0.36
2020/1110.1862.6729.262018/815.074.47-1.0
2020/10-19.6138.3425.872018/7-3.027.66-1.93
2020/915.7461.1724.362018/63.2-3.8-3.52
2020/822.5641.9718.892018/57.3110.67-3.46
2020/75.5829.0214.952018/4-5.447.14-6.99
2020/616.0720.9912.42018/358.24-3.39-11.46
2020/55.9913.8910.482018/1~2-24.51-16.22-16.22
2020/4-9.98-4.679.62017/12-10.06-12.65-13.53
2020/325.262.2615.442017/11-1.29-11.8-13.61
2020/1~2-8.0525.1125.112017/10-5.29-11.73-13.79

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
37970.029076.030.588
2021Q4(百萬)2020Q4(百萬)YoY(%)
33999.016891.0101.28
2021Q3(百萬)2020Q3(百萬)YoY(%)
32190.015432.0108.59

EPS較上季
2022Q1(元)2021Q4(元)比率
21.0219.030.1045

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率10.7510.748.8310.3912.7515.0214.8421.1219.1514.21
存貨周轉率4.725.534.895.095.076.115.216.896.575.00

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率2.312.252.522.652.722.712.632.202.332.262.302.311.941.972.062.092.323.123.012.99
存貨周轉率0.870.911.061.131.261.561.601.101.151.271.251.171.021.081.101.061.021.211.070.98

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.340.300.310.320.340.330.300.290.240.17
金融負債(百萬)5664928594595305342366434549884921146303291959026
營收淨額(百萬)49341532214624622223805723821627551221325521306313605699263
利息保障倍數659.6380.9717.5914.7430.0049.6954.87110.34202.25151.61
長期銀行借款占稅後淨利比0.010.000.010.010.080.020.000.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)49341532214624622223805723821627551221325521306313605699263
推銷費用(百萬)1719613639109541145610465124149326737345623115
管理費用(百萬)10287734465386766743170157417591735462912
研發費(百萬)96081773256300157549571715568549529433372645422629
推銷費用率(%)3.494.234.454.814.394.514.373.463.353.14
管理費用率(%)2.082.282.662.843.122.553.482.782.612.93
研發費用率(%)19.4724.0025.5924.1724.0020.2123.2320.3419.4422.80

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)142711128654131074125653108033964059727567603608636470867224615675272260892670306048149654604036365158079
推銷費用(百萬)34104822508338863405370837082656356731933024257221663306306528142272305023322715
管理費用(百萬)33652855248924352508175322051844154216721647166515551559171618141676238516931632
研發費(百萬)2854126411243642287922427220252254717416153361639716590154071460715070148901427213316158591419913624
推銷費用率(%)2.393.753.883.093.153.853.813.935.864.934.504.184.115.434.574.654.585.053.664.67
管理費用率(%)2.362.221.901.942.321.822.272.732.532.582.452.702.952.562.563.003.383.952.662.81
研發費用率(%)20.0020.5318.5918.2120.7622.8523.1825.7625.2025.3424.6825.0227.7124.7522.2123.6026.8226.2622.3123.46

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
2454-聯發科OOOOOOOOOO
21年159.90億2.53%35.67%0.0%1441.11%79280百萬30.04%

融資使用率
日期股價融資使用率
2022-05-19 -845.02.01%
2022-05-18855.02.02%
2022-05-17841.02.04%
2022-05-16825.02.07%
2022-05-13843.02.03%
2022-05-12820.02.07%
2022-05-11829.02.09%
2022-05-10820.02.09%
2022-05-09813.02.08%
2022-05-06834.02.07%
2022-05-05841.02.08%
2022-05-04829.02.08%
2022-05-03820.02.09%
2022-04-29830.02.08%
2022-04-28828.02.10%
2022-04-27808.02.05%
2022-04-26833.02.03%
2022-04-25837.02.00%
2022-04-22854.01.99%
2022-04-21868.01.99%
2022-04-20856.02.03%
2022-04-19838.02.05%
2022-04-18833.02.05%
2022-04-15832.02.05%
2022-04-14861.02.00%
2022-04-13880.01.97%
2022-04-12842.02.08%
2022-04-11836.02.07%
2022-04-08840.02.09%
2022-04-07850.02.01%
2022-04-06882.01.95%
2022-04-01900.01.92%
2022-03-31905.01.86%
2022-03-30915.01.83%
2022-03-29912.01.76%
2022-03-28964.01.66%
2022-03-25971.01.66%
2022-03-24972.01.66%
2022-03-23977.01.66%
2022-03-22975.01.65%
2022-03-21978.01.66%
2022-03-18969.01.69%
2022-03-17968.01.67%
2022-03-16907.01.72%
2022-03-15904.01.70%
2022-03-14944.01.69%
2022-03-11963.01.67%
2022-03-10995.01.61%
2022-03-09966.01.64%
2022-03-08963.01.63%
2022-03-07972.01.65%
2022-03-041025.01.67%
2022-03-031080.01.62%
2022-03-021080.01.58%
2022-03-011100.01.53%
2022-02-251085.01.55%
2022-02-241060.01.58%
2022-02-231120.01.61%
2022-02-221110.01.62%
2022-02-211130.01.61%
2022-02-181120.01.65%
2022-02-171130.01.64%
2022-02-161130.01.68%
2022-02-151100.01.69%
2022-02-141105.01.70%
2022-02-111150.01.68%
2022-02-101160.01.70%
2022-02-091130.01.75%
2022-02-081095.01.78%
2022-02-071100.01.75%
2022-01-261075.01.84%
2022-01-251085.01.82%
2022-01-241090.01.81%
2022-01-211070.01.79%
2022-01-201090.01.81%
2022-01-191100.01.79%
2022-01-181105.01.79%
2022-01-171115.01.82%
2022-01-141065.01.85%
2022-01-131100.01.88%
2022-01-121085.01.88%
2022-01-111080.01.88%
2022-01-101095.01.95%
2022-01-071100.01.89%
2022-01-061135.01.92%
2022-01-051175.01.86%
2022-01-041165.01.82%
2022-01-031150.01.77%
2021-12-301190.01.58%
2021-12-291185.01.60%
2021-12-281175.01.65%
2021-12-271145.01.72%
2021-12-241120.01.64%
2021-12-231095.01.57%
2021-12-221085.01.59%
2021-12-211090.01.60%
2021-12-201055.01.69%
2021-12-171075.01.64%
2021-12-161090.01.65%
2021-12-151060.01.68%
2021-12-141070.01.65%
2021-12-131075.01.72%
2021-12-101075.01.75%
2021-12-091085.01.70%
2021-12-081095.01.68%
2021-12-071065.01.69%
2021-12-061085.01.61%
2021-12-031060.01.59%
2021-12-021080.01.57%
2021-12-011065.01.61%
2021-11-301010.01.68%
2021-11-291030.01.66%
2021-11-261005.01.68%
2021-11-251035.01.70%
2021-11-241040.01.71%
2021-11-231055.01.70%
2021-11-221080.01.67%
2021-11-191090.01.67%
2021-11-181085.01.70%
2021-11-171030.01.69%
2021-11-161035.01.68%
2021-11-151025.01.66%
2021-11-12983.01.68%
2021-11-11954.01.71%
2021-11-10958.01.72%
2021-11-09978.01.67%
2021-11-08980.01.69%
2021-11-05940.01.83%
2021-11-04928.01.79%
2021-11-03932.01.79%
2021-11-02928.01.80%
2021-11-01922.01.88%
2021-10-29913.01.86%
2021-10-28936.01.82%
2021-10-27942.01.81%
2021-10-26946.01.94%
2021-10-25938.01.90%
2021-10-22926.01.89%
2021-10-21913.01.92%
2021-10-20901.01.96%
2021-10-19898.01.92%
2021-10-18867.01.97%
2021-10-15857.02.02%
2021-10-14840.02.00%
2021-10-13862.01.90%
2021-10-12887.01.83%
2021-10-08910.01.82%
2021-10-07911.01.85%
2021-10-06871.01.92%
2021-10-05867.01.94%
2021-10-04892.01.86%
2021-10-01885.01.85%
2021-09-30905.01.85%
2021-09-29913.01.78%
2021-09-28957.01.72%
2021-09-27959.01.72%
2021-09-24920.01.81%
2021-09-23915.01.83%
2021-09-22911.01.83%
2021-09-17940.01.81%
2021-09-16936.01.83%
2021-09-15935.01.83%
2021-09-14947.01.81%
2021-09-13927.01.90%
2021-09-10925.01.92%
2021-09-09901.02.02%
2021-09-08912.01.99%
2021-09-07903.02.03%
2021-09-06896.02.03%
2021-09-03919.01.96%
2021-09-02933.01.93%
2021-09-01927.01.95%
2021-08-31901.02.04%
2021-08-30912.01.98%
2021-08-27896.02.08%
2021-08-26888.02.13%
2021-08-25911.02.05%
2021-08-24909.02.04%
2021-08-23911.02.05%
2021-08-20873.02.09%
2021-08-19888.02.09%
2021-08-18912.02.09%
2021-08-17880.02.13%
2021-08-16901.02.11%
2021-08-13910.02.12%
2021-08-12904.02.15%
2021-08-11910.02.14%
2021-08-10922.02.13%
2021-08-09921.02.15%
2021-08-06936.02.19%
2021-08-05961.02.14%
2021-08-04950.02.18%
2021-08-03938.02.29%
2021-08-02934.02.32%
2021-07-30910.02.40%
2021-07-29933.02.36%
2021-07-28890.02.52%
2021-07-27938.02.46%
2021-07-26923.02.47%
2021-07-23933.02.44%
2021-07-22919.02.51%
2021-07-21912.02.56%
2021-07-20920.02.56%
2021-07-19919.02.58%
2021-07-16957.02.47%
2021-07-15951.02.56%
2021-07-14930.02.61%
2021-07-13926.02.62%
2021-07-12935.02.59%
2021-07-09919.02.63%
2021-07-08920.02.62%
2021-07-07917.02.61%
2021-07-06922.02.61%
2021-07-05957.02.67%
2021-07-02957.02.63%
2021-07-01955.02.46%
2021-06-30962.02.41%
2021-06-29935.02.53%
2021-06-28935.02.46%
2021-06-25927.02.46%
2021-06-24929.02.46%
2021-06-23941.02.46%
2021-06-22903.02.51%
2021-06-21918.02.48%
2021-06-18965.02.41%
2021-06-17978.02.38%
2021-06-16985.02.32%
2021-06-15989.02.33%
2021-06-11980.02.36%
2021-06-10998.02.34%
2021-06-09967.02.35%
2021-06-08966.02.37%
2021-06-07973.02.36%
2021-06-04977.02.33%
2021-06-03981.02.29%
2021-06-02959.02.32%
2021-06-01977.02.32%
2021-05-31995.02.29%
2021-05-28961.02.27%
2021-05-27935.02.29%

聯發科熱門網頁

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。