3008 大立光


股價漲跌幅
20222021202020192018
大立光-37.0%-26.0%-26.0%63.0%-24.0%
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)
1585.0 -12.18% 1391.94 1600.73 0.99% 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59.9466.9769.0168.7869.3667.1157.3853.5247.25
營業利益率49.2957.2660.0959.2860.4157.7349.5045.9939.30
折舊負擔比率9.907.616.165.674.274.293.263.605.23
稅前淨利率49.0356.6560.2262.4560.1658.4352.1950.1341.92
股東權益報酬率13.2218.3624.1624.3730.7032.4244.0950.7235.95
資產報酬率10.7915.0919.7319.6124.3925.1133.3139.0127.53
本業收入比100.53101.0799.7894.92100.4298.8194.8491.7493.74
業外獲益比-0.53-1.070.225.08-0.421.195.168.266.26
無形資產佔淨值比0.040.070.070.060.000.000.000.000.00

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53.3855.8559.3260.2964.7764.4465.5868.5969.9271.0569.1369.5964.1769.4071.3068.6963.4071.7267.7066.68
營業利益率39.5745.8048.1849.9653.7054.8356.2059.1359.4662.8560.6560.4953.2859.5262.5659.3552.8262.4758.9358.03
稅前淨利率66.7248.0150.9541.1055.0156.0253.5054.8962.6058.1658.7463.4062.2964.6362.4166.3654.0863.3961.3160.92
本業收入比59.3195.4094.58121.5697.6097.89105.03107.7395.00108.06103.2695.4185.5492.09100.2589.4597.6998.5496.1295.27
業外獲益比40.694.605.42-21.562.402.12-5.03-7.725.02-8.06-3.274.5914.467.90-0.2510.572.331.463.884.74

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)208782905125630315913157623998292411968811300
自由現金流量(百萬)13735149931129724461251992288422042142166140
稅後淨利(百萬)18671245342826324370259762273324157194389610


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)1327676747634-34759045854562062818114808130454443968560127869497165276571157362133974
自由現金流量(百萬)1028750526020-394466078166-140814146820498268531045009107997788-228610394509118-346
稅後淨利(百萬)55135136526129605315695758684989672080938565655150546478837155014019860777704714

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)469625594460745499525312848352558694581027433
營業利益(百萬)231483203236499296123209327914276552106710781
稅後淨利(百萬)18671245342826324370259762273324157194389610
EPS(完全稀釋)137.49180.94208.79180.05191.77167.82176.92142.9470.63
營收成長率(%)-16.06-7.9021.61-5.989.88-13.4521.9666.99N/A
營業利益成長率(%)-27.73-12.2423.26-7.7314.970.9431.2795.41N/A
稅後淨利成長率(%)-23.90-13.1915.97-6.1814.27-5.8924.28102.27N/A
EPS成長率(%)-24.01-13.3415.96-6.1114.27-5.1423.77102.38N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)10133130521197810113118201529314787126501321518357184831408198241244516334122968877160881491811314
營業利益(百萬)401059785771505263478385831074807858115371121185185234740710218729846891005087916566
稅後淨利(百萬)55135136526129605315695758684989672080938565655150546478837155014019860777704714
EPS(完全稀釋)41.3038.3139.2222.0739.6251.8743.7437.1950.1060.3363.8548.8437.6848.2962.4141.0129.9664.1757.9335.14
去年同期營收成長率(%)-14.27-14.65-19.00-20.06-10.56-16.69-20.00-10.1634.5247.5113.1614.5210.67-22.649.498.68----
兩季平均(YOY)營收成長率(%)-14.46-16.82-19.53-15.31-13.62-18.34-15.0812.1841.0230.3413.8412.59-5.99-6.589.09-----
去年同期EPS成長率(%)4.24-26.14-10.33-40.66-20.92-14.02-31.50-23.8532.9624.932.3119.0925.77-24.757.7316.70----
兩季平均(YOY)EPS成長率(%)-10.95-18.23-25.49-30.79-17.47-22.76-27.684.5528.9513.6210.7022.430.51-8.5112.21-----
較上季營收成長率(%)-22.368.9718.44-14.44-22.713.4216.89-4.28-28.01-0.6831.2643.33-21.06-23.8132.8438.52-44.827.8431.85-
較上季EPS成長率(%)7.80-2.3277.71-44.30-23.6218.5917.61-25.77-16.96-5.5130.7329.62-21.97-22.6252.1836.88-53.3110.7764.85-

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(%)
2022/4-16.72-7.69-12.82019/12-23.3858.0421.6
2022/343.99-6.34-14.272019/110.4566.0119.13
2022/1~2-30.05-18.95-18.742019/100.4527.1914.74
2021/123.44-8.32-16.052019/91.8419.5413.01
2021/113.54-16.94-16.792019/818.3217.6612.03
2021/100.74-18.26-16.772019/734.283.0310.91
2021/93.99-18.58-16.582019/6-18.92-9.5812.89
2021/85.48-20.28-16.272019/50.3616.4419.05
2021/712.83-17.84-15.62019/427.5844.2820.11
2021/60.34-18.5-15.22019/355.0224.9110.65
2021/5-1.16-12.95-14.522019/1~2-24.322.652.62
2021/4-15.25-26.99-14.832018/12-19.49-33.85-5.97
2021/324.83-26.33-10.552018/11-23.08-28.56-3.16
2021/1~2-30.270.470.612018/10-5.56-6.940.18
2020/12-6.34-3.69-7.92018/90.191.371.26
2020/112.05-21.07-8.272018/83.349.721.26
2020/100.25-22.31-6.552018/718.2219.57-0.28
2020/91.99-22.3-4.092018/64.3616.82-4.28
2020/88.93-22.1-0.782018/524.5714.69-8.71
2020/711.51-15.173.872018/410.32-6.01-14.84
2020/66.981.488.22018/341.73-13.4-17.85
2020/5-17.44-23.09.662018/1~2-36.82-21.08-20.14
2020/4-13.98-6.0220.872017/12-13.14-10.429.87
2020/348.2238.6734.512017/110.047.8412.47
2020/1~2-10.6332.3931.882017/103.1410.6513.12

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
6761.06503.03.9673
2021Q4(百萬)2020Q4(百萬)YoY(%)
6266.08566.0-26.85
2021Q3(百萬)2020Q3(百萬)YoY(%)
6102.07912.0-22.87

EPS較上季
2022Q1(元)2021Q4(元)比率
41.338.310.0780

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.454.244.553.753.503.624.494.544.09
存貨周轉率3.874.835.004.826.315.046.556.835.54

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.151.391.481.291.211.331.251.040.961.121.231.240.910.901.101.080.721.091.150.99
存貨周轉率0.790.970.820.760.941.281.080.830.971.401.330.940.841.061.351.091.081.821.831.29

償債能力-近10年
202120202019201820172016201520142013
負債比0.190.180.180.190.200.210.250.240.21
金融負債(百萬)02502195533963815719084
營收淨額(百萬)469625594460745499525312848352558694581027433
利息保障倍數11827.7013644.5013434.300.000.000.009719990.004730.78302651.00
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)469625594460745499525312848352558694581027433
推銷費用(百萬)369400407353364661504363283
管理費用(百萬)1031124612691128112110511313986604
研發費(百萬)360237943764325832782796258521031293
推銷費用率(%)0.790.720.670.710.691.370.900.791.03
管理費用率(%)2.202.232.092.262.112.172.352.152.20
研發費用率(%)7.676.786.206.526.175.784.634.594.71

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)10133130521197810113118201529314787126501321518357184831408198241244516334122968877160881491811314
推銷費用(百萬)103989080100110108869611911699739710180751209470
管理費用(百萬)289268268211283333325277311361365300244286350281212350321213
研發費(百萬)10059459777589221026969840959103810838837598499847786471011928673
推銷費用率(%)1.020.750.750.790.850.720.730.680.730.650.630.700.740.780.620.650.840.750.630.62
管理費用率(%)2.852.052.242.092.392.182.202.192.351.971.972.132.482.302.142.292.392.182.151.88
研發費用率(%)9.927.248.167.507.806.716.556.647.265.655.866.277.736.826.026.337.296.286.225.95

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
3008-大立光OOOOOOOXXX
20年13.41億4.7%19.71%0.0%7143.18%25109百萬15.52%

融資使用率
日期股價融資使用率
2022-05-24 -1585.04.57%
2022-05-231600.04.59%
2022-05-201600.04.65%
2022-05-191585.04.69%
2022-05-181620.04.66%
2022-05-171615.04.67%
2022-05-161590.04.68%
2022-05-131615.04.71%
2022-05-121600.04.79%
2022-05-111615.04.76%
2022-05-101620.04.77%
2022-05-091565.04.83%
2022-05-061600.04.88%
2022-05-051645.04.97%
2022-05-041660.04.85%
2022-05-031665.04.83%
2022-04-291690.04.80%
2022-04-281690.04.79%
2022-04-271635.04.82%
2022-04-261655.04.87%
2022-04-251685.04.84%
2022-04-221695.04.99%
2022-04-211700.05.04%
2022-04-201675.04.85%
2022-04-191640.04.84%
2022-04-181630.04.82%
2022-04-151625.04.85%
2022-04-141645.04.88%
2022-04-131630.04.91%
2022-04-121640.04.88%
2022-04-111610.04.96%
2022-04-081660.05.37%
2022-04-071685.05.35%
2022-04-061775.05.46%
2022-04-011860.05.42%
2022-03-311885.05.26%
2022-03-301905.05.27%
2022-03-291865.05.42%
2022-03-281900.05.43%
2022-03-251965.05.42%
2022-03-241975.05.41%
2022-03-232000.05.40%
2022-03-221985.05.39%
2022-03-212000.05.33%
2022-03-182025.05.26%
2022-03-171970.05.33%
2022-03-161950.05.42%
2022-03-151965.05.22%
2022-03-142015.05.24%
2022-03-111985.05.26%
2022-03-102005.05.25%
2022-03-091980.05.28%
2022-03-081985.05.31%
2022-03-071980.05.39%
2022-03-042025.05.50%
2022-03-032040.05.44%
2022-03-022045.05.46%
2022-03-012050.05.50%
2022-02-252020.05.57%
2022-02-242035.05.41%
2022-02-232095.05.46%
2022-02-222085.05.50%
2022-02-212135.05.45%
2022-02-182160.05.47%
2022-02-172135.05.53%
2022-02-162120.05.60%
2022-02-152090.05.53%
2022-02-142080.05.62%
2022-02-112110.05.61%
2022-02-102080.05.65%
2022-02-092085.05.68%
2022-02-082075.05.69%
2022-02-072030.05.82%
2022-01-262030.05.84%
2022-01-252060.05.89%
2022-01-242075.05.98%
2022-01-212080.06.03%
2022-01-202080.06.21%
2022-01-192100.06.24%
2022-01-182105.06.27%
2022-01-172080.06.34%
2022-01-142140.06.50%
2022-01-132375.06.44%
2022-01-122375.06.41%
2022-01-112470.06.28%
2022-01-102475.06.30%
2022-01-072485.06.28%
2022-01-062585.06.22%
2022-01-052610.06.41%
2022-01-042695.06.18%
2022-01-032500.06.30%
2021-12-302465.05.99%
2021-12-292405.06.15%
2021-12-282405.06.04%
2021-12-272450.06.19%
2021-12-242445.06.16%
2021-12-232460.06.15%
2021-12-222475.05.95%
2021-12-212410.05.97%
2021-12-202270.05.95%
2021-12-172235.05.88%
2021-12-162035.06.22%
2021-12-152035.06.16%
2021-12-142045.06.12%
2021-12-131990.06.28%
2021-12-102055.05.86%
2021-12-092030.05.92%
2021-12-082060.05.86%
2021-12-072065.05.84%
2021-12-062030.05.91%
2021-12-031995.05.82%
2021-12-022015.05.86%
2021-12-012000.05.81%
2021-11-301990.05.85%
2021-11-291995.05.63%
2021-11-262025.05.56%
2021-11-252050.05.60%
2021-11-242060.05.59%
2021-11-232035.05.71%
2021-11-222100.05.55%
2021-11-192100.05.50%
2021-11-182060.05.44%
2021-11-172095.05.34%
2021-11-162100.05.46%
2021-11-152105.05.50%
2021-11-122110.05.51%
2021-11-112080.05.54%
2021-11-102070.05.57%
2021-11-092060.05.58%
2021-11-082050.05.62%
2021-11-052005.05.81%
2021-11-042055.05.68%
2021-11-032070.05.66%
2021-11-022050.05.70%
2021-11-012110.05.63%
2021-10-292070.05.72%
2021-10-282070.05.68%
2021-10-272080.05.59%
2021-10-262160.05.10%
2021-10-252015.04.63%
2021-10-222025.04.70%
2021-10-212045.04.64%
2021-10-202065.04.63%
2021-10-192050.04.67%
2021-10-181990.04.71%
2021-10-152010.04.73%
2021-10-141970.04.82%
2021-10-132050.04.69%
2021-10-122050.04.70%
2021-10-082005.04.81%
2021-10-072130.04.66%
2021-10-062090.04.63%
2021-10-052070.04.57%
2021-10-042135.04.60%
2021-10-012135.04.59%
2021-09-302190.04.56%
2021-09-292170.04.51%
2021-09-282215.04.49%
2021-09-272265.04.48%
2021-09-242300.04.51%
2021-09-232370.04.46%
2021-09-222310.04.50%
2021-09-172425.04.60%
2021-09-162460.04.57%
2021-09-152520.04.58%
2021-09-142530.04.57%
2021-09-132580.04.55%
2021-09-102555.04.57%
2021-09-092595.04.54%
2021-09-082590.04.51%
2021-09-072665.04.50%
2021-09-062705.04.52%
2021-09-032725.04.49%
2021-09-022665.04.51%
2021-09-012710.04.48%
2021-08-312680.04.49%
2021-08-302605.04.57%
2021-08-272630.04.55%
2021-08-262675.04.48%
2021-08-252730.04.42%
2021-08-242745.04.40%
2021-08-232770.04.40%
2021-08-202745.04.41%
2021-08-192740.04.43%
2021-08-182785.04.46%
2021-08-172695.04.53%
2021-08-162675.04.54%
2021-08-132695.04.56%
2021-08-122670.04.61%
2021-08-112710.04.56%
2021-08-102740.04.49%
2021-08-092820.04.48%
2021-08-062840.04.61%
2021-08-052880.04.60%
2021-08-042855.04.66%
2021-08-032895.04.56%
2021-08-022920.04.53%
2021-07-302930.04.49%
2021-07-292970.04.45%
2021-07-282985.04.43%
2021-07-272970.04.45%
2021-07-262990.04.42%
2021-07-233020.04.36%
2021-07-223045.04.35%
2021-07-212975.04.38%
2021-07-202980.04.41%
2021-07-193040.04.39%
2021-07-163070.04.35%
2021-07-153040.04.43%
2021-07-143020.04.43%
2021-07-132965.04.50%
2021-07-122950.04.53%
2021-07-092990.04.58%
2021-07-083150.04.60%
2021-07-073065.04.57%
2021-07-063100.04.61%
2021-07-053130.04.54%
2021-07-023105.04.60%
2021-07-013105.04.59%
2021-06-303100.04.50%
2021-06-293130.04.53%
2021-06-283050.04.51%
2021-06-253085.04.47%
2021-06-242960.04.53%
2021-06-232990.04.57%
2021-06-222930.04.62%
2021-06-212950.04.60%
2021-06-183020.04.57%
2021-06-173020.04.60%
2021-06-163070.04.31%
2021-06-153020.04.36%
2021-06-113060.04.29%
2021-06-103070.04.37%
2021-06-092950.04.44%
2021-06-083005.04.42%
2021-06-073080.04.40%
2021-06-043040.04.37%
2021-06-033065.04.39%
2021-06-023070.04.40%
2021-06-013065.04.49%

大立光熱門網頁

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。