3016 嘉晶


股價漲跌幅
20222021202020192018
嘉晶-28.0%84.0%126.0%20.0%32.0%
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)
99.4 12.73% 112.05 128.86 29.64% 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14.406.046.3717.0213.879.039.2210.7210.29
營業利益率9.200.280.1711.046.620.981.01-0.26-1.41
折舊負擔比率9.2611.5110.566.435.597.956.0310.2011.42
稅前淨利率9.530.490.2711.706.341.731.442.03-3.20
股東權益報酬率8.790.650.2711.365.800.991.921.58-2.60
資產報酬率6.210.680.418.084.430.791.461.55-1.42
本業收入比96.4755.0060.0094.33104.2556.2571.43-11.1146.15
業外獲益比3.5340.0040.005.67-4.2543.7528.57111.1157.69
無形資產佔淨值比0.800.920.981.060.000.000.000.000.00

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19.1815.9416.4314.2710.246.202.598.406.693.395.757.688.3914.5620.0317.7515.2416.0314.0613.67
營業利益率14.5510.5411.289.185.110.83-3.382.760.62-2.79-0.651.442.388.3214.3012.238.738.287.056.61
稅前淨利率15.5210.9411.939.365.110.59-3.682.622.13-3.28-0.382.042.419.2914.5913.309.008.607.506.77
本業收入比93.4596.6094.4197.41100.00150.0091.43107.4128.5787.10200.0071.43100.0089.2997.8591.8496.4795.8393.7596.55
業外獲益比6.113.405.591.720.00-33.338.57-3.7071.4316.13-66.6728.570.0010.712.158.162.354.176.251.72

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)692496395598169542131155153
自由現金流量(百萬)11542135-592-253430-14190132
稅後淨利(百萬)3812610430180202317-27


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)422291185128882714395873842-728089177172161-10107143
自由現金流量(百萬)13342171443248288064353-104-194-21-192-214-25-160-214-1102
稅後淨利(百萬)18311412892469-282223-20011209015711568645347

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)5043403938554524334327911940882823
營業利益(百萬)4641164992212720-2-12
稅後淨利(百萬)3812610430180202317-27
EPS(完全稀釋)1.350.090.041.560.740.080.250.18-0.29
營收成長率(%)24.864.77-14.7935.3319.7843.87119.957.17N/A
營業利益成長率(%)4118.1883.33-98.80125.79718.5235.00N/AN/AN/A
稅後淨利成長率(%)1365.38160.00-97.67138.89800.00-13.0435.29162.96N/A
EPS成長率(%)1400.00125.00-97.44110.81825.00-68.0038.89N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)1473134613481235111510369531047100395188210071014120612731104941834851851
營業利益(百萬)214142152113579-32296-27-6152410018213582696056
稅後淨利(百萬)18311412892469-282223-20011209015711568645347
EPS(完全稀釋)0.640.410.460.330.160.03-0.100.080.08-0.070.000.040.070.330.570.420.250.260.220.19
去年同期營收成長率(%)32.1129.9241.4517.9611.178.948.053.97-1.08-21.14-30.71-8.797.7644.6049.5929.73----
兩季平均(YOY)營收成長率(%)31.0235.6929.7114.5710.058.506.011.45-11.11-25.93-19.75-0.5126.1847.0939.66-----
去年同期EPS成長率(%)300.001266.67560.00312.50100.00142.860.00100.0014.29-121.21-100.00-90.48-72.0026.92159.09121.05----
兩季平均(YOY)EPS成長率(%)783.34913.34436.25206.25121.4371.4350.0057.14-53.46-110.60-95.24-81.24-22.5493.00140.07-----
較上季營收成長率(%)9.44-0.159.1510.767.638.71-8.984.395.477.82-12.41-0.69-15.92-5.2615.3117.3212.83-2.000.00-
較上季EPS成長率(%)56.10-10.8739.39106.25433.33130.00-225.000.00214.290.00-100.00-42.86-78.79-42.1135.7168.00-3.8518.1815.79-

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(%)
2022/40.7128.031.032019/121.05-5.62-14.79
2022/33.4834.1932.112019/110.66-24.78-15.53
2022/1~20.3831.0631.052019/101.21-29.38-14.5
2021/12-8.0124.8924.862019/99.62-28.6-12.5
2021/11-0.2826.824.852019/8-1.54-32.98-10.07
2021/100.9538.3124.642019/7-12.61-30.58-6.13
2021/91.4936.9123.122019/6-3.56-12.69-1.17
2021/82.3943.3821.392019/51.88-6.91.43
2021/72.5944.5918.462019/42.13-6.533.79
2021/64.5423.4114.582019/3-1.340.787.73
2021/53.7318.612.782019/1~2-5.6411.4211.41
2021/45.5811.8211.292018/12-19.4631.5835.33
2021/30.6811.0111.112018/11-5.4847.135.64
2021/1~21.1311.1711.162018/102.3253.5834.47
2020/12-6.615.954.782018/92.9151.3132.26
2020/118.7614.654.672018/81.9749.229.79
2020/10-0.076.13.692018/79.948.4226.95
2020/96.297.473.432018/62.8224.9923.33
2020/83.2510.832.952018/52.2930.3222.96
2020/7-12.435.681.982018/410.1334.1321.03
2020/60.475.461.452018/35.3718.7316.68
2020/5-2.21.210.672018/1~20.9915.6315.63
2020/44.825.450.532017/12-9.9617.9119.77
2020/3-0.392.74-1.082017/11-1.3218.6719.93
2020/1~23.66-2.93-2.922017/100.8133.5420.06

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
229.057.0301.75
2021Q4(百萬)2020Q4(百萬)YoY(%)
147.06.02350.0
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
0.640.410.5609

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.374.243.564.154.104.575.454.954.60
存貨周轉率5.194.624.496.527.156.698.6811.828.66

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.111.031.111.101.071.040.941.021.030.970.810.910.870.961.061.061.010.910.940.95
存貨周轉率1.381.301.301.241.221.191.101.151.131.020.850.971.101.501.851.941.911.892.021.88

償債能力-近10年
202120202019201820172016201520142013
負債比0.300.320.370.330.270.230.350.120.27
金融負債(百萬)4933002935264681372550296
營收淨額(百萬)5043403938554524334327911940882823
利息保障倍數38.962.041.5966.7751.5321.5132.324.93-2.24
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)5043403938554524334327911940882823
推銷費用(百萬)544653605555242123
管理費用(百萬)139125126133110116845958
研發費(百萬)696162787754511616
推銷費用率(%)1.071.141.371.331.651.971.242.382.79
管理費用率(%)2.763.093.272.943.294.164.336.697.05
研發費用率(%)1.371.511.611.722.301.932.631.811.94

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)1473134613481235111510369531047100395188210071014120612731104941834851851
推銷費用(百萬)1516141212111112121112141516171413141414
管理費用(百萬)4137363433313132323032333235353331302727
研發費(百萬)1219201713141515171715151425211417202019
推銷費用率(%)1.021.191.040.971.081.061.151.151.201.161.361.391.481.331.341.271.381.681.651.65
管理費用率(%)2.782.752.672.752.962.993.253.063.193.153.633.283.162.902.752.993.293.603.173.17
研發費用率(%)0.811.411.481.381.171.351.571.431.691.791.701.491.382.071.651.271.812.402.352.23

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
3016-嘉晶OOOOOOOXOO
20年28.44億39.15%39.51%0.0%74.96%1026百萬16.08%

融資使用率
日期股價融資使用率
2022-05-23 -99.412.23%
2022-05-2099.412.38%
2022-05-19100.512.32%
2022-05-1898.912.54%
2022-05-1799.112.12%
2022-05-1696.112.45%
2022-05-1396.312.23%
2022-05-1292.212.37%
2022-05-1196.012.23%
2022-05-1093.611.99%
2022-05-0988.112.22%
2022-05-0692.812.45%
2022-05-0595.912.13%
2022-05-0493.112.24%
2022-05-0393.412.01%
2022-04-2992.212.16%
2022-04-2892.212.16%
2022-04-2792.112.22%
2022-04-2695.012.76%
2022-04-2595.512.84%
2022-04-22101.013.41%
2022-04-21106.513.26%
2022-04-20106.513.16%
2022-04-19106.513.16%
2022-04-18104.013.24%
2022-04-15105.513.29%
2022-04-14109.013.55%
2022-04-13109.013.44%
2022-04-12106.013.41%
2022-04-11106.013.72%
2022-04-08108.513.61%
2022-04-07107.513.58%
2022-04-06112.014.42%
2022-04-01116.014.30%
2022-03-31117.514.49%
2022-03-30120.514.23%
2022-03-29118.514.69%
2022-03-28120.514.70%
2022-03-25119.514.63%
2022-03-24125.513.63%
2022-03-23122.013.53%
2022-03-22123.513.48%
2022-03-21124.513.09%
2022-03-18125.013.88%
2022-03-17123.014.26%
2022-03-16115.013.62%
2022-03-15114.012.95%
2022-03-14109.011.79%
2022-03-11104.511.68%
2022-03-10110.010.13%
2022-03-09100.010.32%
2022-03-0898.410.30%
2022-03-07101.010.47%
2022-03-04107.010.79%
2022-03-03108.510.80%
2022-03-02109.010.67%
2022-03-01107.510.68%
2022-02-25106.510.78%
2022-02-24100.010.68%
2022-02-23106.511.10%
2022-02-22105.511.12%
2022-02-21110.511.20%
2022-02-18111.511.45%
2022-02-17112.511.20%
2022-02-16113.011.24%
2022-02-15112.011.10%
2022-02-14112.011.14%
2022-02-11118.011.06%
2022-02-10114.510.88%
2022-02-09116.011.00%
2022-02-08112.510.86%
2022-02-07112.09.99%
2022-01-26111.59.97%
2022-01-25111.010.17%
2022-01-24115.510.38%
2022-01-21113.510.53%
2022-01-20118.510.85%
2022-01-19120.010.74%
2022-01-18120.510.79%
2022-01-17123.010.80%
2022-01-14120.510.89%
2022-01-13120.010.93%
2022-01-12122.511.50%
2022-01-11122.011.59%
2022-01-10129.511.89%
2022-01-07125.012.05%
2022-01-06129.512.72%
2022-01-05130.013.50%
2022-01-04137.514.86%
2022-01-03137.514.81%
2021-12-30133.515.00%
2021-12-29136.015.01%
2021-12-28135.014.97%
2021-12-27136.514.86%
2021-12-24132.515.15%
2021-12-23134.015.49%
2021-12-22131.015.22%
2021-12-21132.514.89%
2021-12-20132.515.04%
2021-12-17132.015.29%
2021-12-16141.015.94%
2021-12-15136.514.88%
2021-12-14133.015.02%
2021-12-13136.016.04%
2021-12-10137.016.76%
2021-12-09142.517.09%
2021-12-08150.518.93%
2021-12-07147.518.74%
2021-12-06150.018.53%
2021-12-03153.018.40%
2021-12-02148.016.93%
2021-12-01148.516.64%
2021-11-30146.016.13%
2021-11-29148.515.99%
2021-11-26140.015.01%
2021-11-25146.016.44%
2021-11-24145.515.72%
2021-11-23135.514.33%
2021-11-22149.019.11%
2021-11-19143.017.18%
2021-11-18130.016.39%
2021-11-17127.518.74%
2021-11-16116.019.31%
2021-11-15105.518.65%
2021-11-1298.018.87%
2021-11-1198.018.79%
2021-11-1097.018.80%
2021-11-0996.218.71%
2021-11-0896.618.42%
2021-11-05101.519.91%
2021-11-04102.019.58%
2021-11-03103.521.16%
2021-11-02107.021.67%
2021-11-01104.521.05%
2021-10-2995.317.46%
2021-10-2894.715.92%
2021-10-2794.315.73%
2021-10-2692.916.39%
2021-10-2594.715.76%
2021-10-2296.315.16%
2021-10-2193.015.73%
2021-10-2094.515.31%
2021-10-1993.215.77%
2021-10-1892.015.86%
2021-10-1587.415.29%
2021-10-1485.015.49%
2021-10-1384.215.62%
2021-10-1287.515.92%
2021-10-0886.515.98%
2021-10-0785.615.79%
2021-10-0680.515.47%
2021-10-0581.615.45%
2021-10-0478.815.90%
2021-10-0182.516.52%
2021-09-3088.817.32%
2021-09-2987.017.13%
2021-09-2892.817.80%
2021-09-2793.118.11%
2021-09-2492.518.35%
2021-09-2392.818.12%
2021-09-2290.216.47%
2021-09-1789.916.47%
2021-09-1686.216.76%
2021-09-1584.916.84%
2021-09-1487.716.89%
2021-09-1387.516.85%
2021-09-1088.516.94%
2021-09-0986.417.00%
2021-09-0882.716.92%
2021-09-0786.716.98%
2021-09-0688.217.48%
2021-09-0390.817.58%
2021-09-0290.417.64%
2021-09-0191.515.64%
2021-08-3190.015.86%
2021-08-3089.816.04%
2021-08-2788.116.01%
2021-08-2690.416.39%
2021-08-2592.015.14%
2021-08-2483.714.97%
2021-08-2383.715.51%
2021-08-2080.615.25%
2021-08-1978.114.21%
2021-08-1881.514.01%
2021-08-1776.914.00%
2021-08-1681.114.56%
2021-08-1381.015.14%
2021-08-1284.515.55%
2021-08-1182.815.70%
2021-08-1086.016.61%
2021-08-0986.416.83%
2021-08-0688.217.42%
2021-08-0593.717.59%
2021-08-0492.217.65%
2021-08-0391.816.85%
2021-08-0293.016.46%
2021-07-3091.116.68%
2021-07-2994.116.75%
2021-07-2891.516.54%
2021-07-2798.620.71%
2021-07-26105.021.55%
2021-07-2397.820.15%
2021-07-22101.020.44%
2021-07-21100.520.16%
2021-07-2091.519.70%
2021-07-1991.020.21%
2021-07-1682.816.92%
2021-07-1584.517.35%
2021-07-1485.718.16%
2021-07-1380.517.92%
2021-07-1282.518.60%
2021-07-0978.516.30%
2021-07-0877.716.79%
2021-07-0779.316.26%
2021-07-0677.716.69%
2021-07-0574.916.08%
2021-07-0271.315.59%
2021-07-0169.916.09%
2021-06-3072.016.64%
2021-06-2973.016.68%
2021-06-2872.815.89%
2021-06-2572.716.20%
2021-06-2473.316.07%
2021-06-2373.715.76%
2021-06-2271.615.95%
2021-06-2172.015.82%
2021-06-1875.216.50%
2021-06-1772.716.09%
2021-06-1671.315.59%
2021-06-1572.915.62%
2021-06-1167.715.32%
2021-06-1067.215.42%
2021-06-0966.714.97%
2021-06-0866.515.03%
2021-06-0766.514.87%
2021-06-0466.514.89%
2021-06-0368.114.86%
2021-06-0266.814.77%
2021-06-0168.414.90%
2021-05-3166.914.77%

嘉晶熱門網頁

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。