3042 晶技


股價漲跌幅
20222021202020192018
晶技-12.0%39.0%89.0%47.0%-18.0%
0050-14.14%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)
93.5 17.12% 109.51 125.94 34.7% 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36.9130.1723.8122.4124.8926.5024.1224.4723.0922.95
營業利益率22.7914.647.506.549.1311.569.8010.5410.0111.51
折舊負擔比率6.837.639.019.669.209.5110.549.739.327.80
稅前淨利率24.2515.479.078.9912.2412.3711.7412.0311.1711.93
股東權益報酬率27.8115.587.707.1910.049.889.5611.5611.5715.32
資產報酬率16.849.655.325.096.866.826.677.777.489.44
本業收入比94.0094.6882.6172.7174.6093.4683.4687.6189.5596.55
業外獲益比6.005.3217.2527.2925.406.5416.4512.3910.453.45
無形資產佔淨值比0.250.250.210.180.060.000.000.000.000.00

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37.2836.5238.2636.5436.1530.1730.6329.9129.7825.2424.5923.4420.9222.5122.6122.2822.1723.5523.6224.28
營業利益率20.7520.5524.5323.9521.4814.9316.0014.1312.849.069.096.843.566.797.044.997.198.787.957.53
稅前淨利率25.2322.4826.4324.7522.7615.0416.3116.3313.8510.4510.828.285.329.9511.987.815.4411.5610.769.50
本業收入比82.2491.3492.9096.8394.3099.3898.0586.6592.6286.6184.0382.6167.4467.9158.8264.14131.3775.9573.7779.10
業外獲益比17.768.547.203.265.700.821.9513.597.3813.3915.9717.3933.7231.6341.1836.55-32.3524.0526.2320.90

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)3628190016641068166324842241153415351556
自由現金流量(百萬)1768372110914414117371651731910553
稅後淨利(百萬)3117142967264496310169389959351150


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)356129886612482159952876099256547630230125153319471337357364
自由現金流量(百萬)2011001-24738521131-450-96-214198392294225-177-21-41383181353207
稅後淨利(百萬)6706868789206323854193692572232341377820324211684246227169

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)1524511048843181568782963792669526950410928
營業利益(百萬)34751618632533802111490810049511258
稅後淨利(百萬)3117142967264496310169389959351150
EPS(完全稀釋)9.914.582.162.063.073.232.863.042.820.00
營收成長率(%)37.9931.043.37-7.13-8.874.00-2.730.23-13.03N/A
營業利益成長率(%)114.77156.0118.57-33.54-28.0122.69-9.565.57-24.40N/A
稅後淨利成長率(%)118.12112.654.35-33.13-5.228.32-5.736.42-18.70N/A
EPS成長率(%)116.38112.044.85-32.90-4.9512.94-5.927.80N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)32173490410343413311323331402524215124342428194516232158226718621869226922672114
營業利益(百萬)667717100710407114835023572762202211335814616093134199180159
稅後淨利(百萬)6706868789206323854193692572232341377820324211684246227169
EPS(完全稀釋)2.162.222.842.972.041.241.351.190.830.720.760.440.250.650.780.370.270.790.730.54
去年同期營收成長率(%)-2.847.9530.6771.9953.9332.8329.3229.7732.5312.797.104.46-13.16-4.890.00-11.92----
去年同期營業利益成長率(%)-6.1948.45100.60191.32157.61119.55127.15168.42375.8650.6838.1243.01-56.72-26.63-11.11-41.51----
去年同期稅後淨利成長率(%)6.0178.18109.55149.32145.9172.6579.06169.34229.499.85-3.3118.10-7.14-17.486.61-31.36----
去年同期EPS成長率(%)5.8879.03110.37149.58145.7872.2277.63170.45232.0010.77-2.5618.92-7.41-17.726.85-31.48----
較上季營收成長率(%)-7.82-14.94-5.4831.112.412.9624.4117.34-11.630.2524.8319.84-24.79-4.8121.75-0.37-17.630.097.24-
較上季營業利益成長率(%)-6.97-28.80-3.1746.2747.20-3.7840.6229.3525.45-0.4566.17129.31-60.27-8.7572.04-30.60-32.6610.5613.21-
較上季稅後淨利成長率(%)-2.33-21.87-4.5745.5764.16-8.1113.5543.5815.25-4.7070.8075.64-61.58-16.12108.6238.10-65.858.3734.32-
較上季EPS成長率(%)-2.70-21.83-4.3845.5964.52-8.1513.4543.3715.28-5.2672.7376.00-61.54-16.67110.8137.04-65.828.2235.19-

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(%)
2022/41.01-27.74-10.932019/12-1.8220.653.36
2022/320.760.04-2.842019/112.1712.561.82
2022/1~2-16.85-4.36-4.352019/10-4.736.170.66
2021/125.075.937.982019/91.71.87-0.03
2021/11-14.621.0341.432019/810.3611.32-0.34
2021/10-12.0516.7346.32019/79.288.79-2.31
2021/96.9622.5150.412019/65.996.07-4.36
2021/82.834.1555.362019/57.094.48-6.56
2021/7-0.2737.0759.152019/43.942.7-9.36
2021/6-8.2161.3763.672019/336.19-10.21-13.17
2021/5-9.9969.9564.152019/1~2-29.8-14.76-14.76
2021/439.8583.9962.532018/12-8.41-10.49-7.12
2021/317.4338.4853.92018/11-3.62-6.85-6.8
2021/1~2-19.3863.4463.432018/10-8.592.89-6.8
2020/120.2433.1131.042018/911.134.47-7.89
2020/11-1.3630.3630.822018/87.850.21-9.61
2020/10-7.735.0330.882018/76.55-4.98-11.08
2020/917.1239.3630.322018/64.4-6.73-12.13
2020/85.0321.0128.842018/55.26-10.29-13.19
2020/717.427.1530.342018/4-9.13-18.41-13.89
2020/6-3.3218.3631.022018/322.85-10.41-12.36
2020/5-2.5629.7734.042018/1~2-23.3-13.36-13.36
2020/45.2642.6335.292017/12-4.7-13.41-8.87
2020/321.6840.8432.542017/116.46-13.08-8.43
2020/1~23.427.8927.882017/10-7.19-16.1-7.89

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
811.0754.07.5596
2021Q4(百萬)2020Q4(百萬)YoY(%)
785.0486.061.522
2021Q3(百萬)2020Q3(百萬)YoY(%)
1084.0512.0111.71

EPS較上季
2022Q1(元)2021Q4(元)比率
2.162.22-0.027

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率4.033.443.003.033.063.213.143.383.093.30
存貨周轉率3.533.183.333.814.364.644.414.354.676.39

應收帳周轉率和存貨周轉率-近20季
應收帳款周轉率
存貨周轉率

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.390.420.350.300.320.340.310.350.360.40
金融負債(百萬)2606298819151652198522542773192321012893
營收淨額(百萬)1524511048843181568782963792669526950410928
利息保障倍數89.9780.6933.8936.9650.0043.4926.1025.3824.1737.66
長期銀行借款占稅後淨利比0.541.182.442.301.761.461.240.950.951.33

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1524511048843181568782963792669526950410928
推銷費用(百萬)582495433442466509498517473449
管理費用(百萬)625451359332378392374374340379
研發費(百萬)945769583520540539456436430423
推銷費用率(%)3.824.485.145.425.315.285.375.434.984.11
管理費用率(%)4.104.084.264.074.304.074.043.933.583.47
研發費用率(%)6.206.966.916.386.155.594.924.584.523.87

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)32173490410343413311323331402524215124342428194516232158226718621869226922672114
推銷費用(百萬)1341531461461371401341141061071221099512312210890109127121
管理費用(百萬)1561691611661291381241008911293817289947971959692
研發費(百萬)242235256234220214202184170175161133114128138135120131132141
推銷費用率(%)4.174.383.563.364.144.334.274.524.934.405.025.605.855.705.385.804.824.805.605.72
管理費用率(%)4.854.843.923.823.904.273.953.964.144.603.834.164.444.124.154.243.804.194.234.35
研發費用率(%)7.526.736.245.396.646.626.437.297.907.196.636.847.025.936.097.256.425.775.826.67

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
3042-晶技OOOOXOOXXO
20年30.98億31.93%36.61%13.54%131.92%3768百萬20.64%

融資使用率
日期股價融資使用率
2022-05-18 -93.518.02%
2022-05-1791.618.08%
2022-05-1689.618.16%
2022-05-1388.118.27%
2022-05-1286.018.31%
2022-05-1189.318.84%
2022-05-1090.318.85%
2022-05-0990.018.85%
2022-05-0692.318.85%
2022-05-0593.618.84%
2022-05-0492.518.87%
2022-05-0390.819.00%
2022-04-2991.019.00%
2022-04-2890.119.02%
2022-04-2790.918.96%
2022-04-2690.919.31%
2022-04-2592.319.34%
2022-04-2296.019.68%
2022-04-2198.219.59%
2022-04-2099.419.53%
2022-04-1998.019.68%
2022-04-1894.619.97%
2022-04-1595.819.92%
2022-04-1497.220.15%
2022-04-1397.420.11%
2022-04-1295.520.17%
2022-04-1196.720.38%
2022-04-0899.420.66%
2022-04-0797.920.79%
2022-04-06101.521.35%
2022-04-01102.021.37%
2022-03-31102.521.42%
2022-03-30103.021.47%
2022-03-29101.521.58%
2022-03-28102.521.40%
2022-03-25102.021.44%
2022-03-24103.021.42%
2022-03-23103.021.35%
2022-03-22102.521.32%
2022-03-21103.021.26%
2022-03-18100.520.93%
2022-03-17100.021.10%
2022-03-1698.321.17%
2022-03-1596.521.01%
2022-03-1497.221.07%
2022-03-1198.321.03%
2022-03-1098.721.12%
2022-03-0996.921.26%
2022-03-0896.721.53%
2022-03-0795.822.19%
2022-03-0497.322.50%
2022-03-0398.822.64%
2022-03-0298.322.95%
2022-03-0198.823.00%
2022-02-2596.422.64%
2022-02-2493.122.13%
2022-02-2395.422.31%
2022-02-2295.222.36%
2022-02-2196.622.34%
2022-02-1896.522.40%
2022-02-1795.722.40%
2022-02-1696.922.28%
2022-02-1594.622.34%
2022-02-1494.222.37%
2022-02-1196.522.32%
2022-02-1096.222.50%
2022-02-0997.222.73%
2022-02-0895.222.87%
2022-02-0794.722.83%
2022-01-2692.622.99%
2022-01-2595.423.33%
2022-01-2496.123.66%
2022-01-2199.423.50%
2022-01-20100.523.76%
2022-01-19100.523.80%
2022-01-18102.523.67%
2022-01-17102.023.64%
2022-01-14102.523.67%
2022-01-13102.023.41%
2022-01-12101.523.27%
2022-01-11101.523.58%
2022-01-10103.023.39%
2022-01-07102.523.37%
2022-01-06105.523.71%
2022-01-05106.023.81%
2022-01-04107.523.36%
2022-01-03106.023.79%
2021-12-30105.523.72%
2021-12-29107.023.96%
2021-12-28105.523.06%
2021-12-27106.523.08%
2021-12-24106.523.23%
2021-12-23108.522.75%
2021-12-22111.022.37%
2021-12-21107.523.93%
2021-12-20102.523.05%
2021-12-17102.023.07%
2021-12-16103.522.92%
2021-12-15101.023.04%
2021-12-1499.222.93%
2021-12-13100.022.94%
2021-12-10101.022.61%
2021-12-09100.522.67%
2021-12-08102.023.15%
2021-12-07101.022.64%
2021-12-06102.022.44%
2021-12-03105.522.02%
2021-12-02103.522.22%
2021-12-01105.522.14%
2021-11-30105.521.60%
2021-11-29104.021.25%
2021-11-26104.521.14%
2021-11-25107.021.31%
2021-11-24108.521.22%
2021-11-23107.521.55%
2021-11-22112.521.78%
2021-11-19111.521.71%
2021-11-18113.022.42%
2021-11-17115.022.33%
2021-11-16110.018.97%
2021-11-15110.518.55%
2021-11-12102.018.20%
2021-11-11101.518.27%
2021-11-10100.518.59%
2021-11-09100.518.53%
2021-11-0897.918.64%
2021-11-0598.218.95%
2021-11-04100.018.66%
2021-11-03101.018.30%
2021-11-02101.518.17%
2021-11-01107.016.89%
2021-10-29102.516.25%
2021-10-28103.016.30%
2021-10-27104.016.41%
2021-10-26101.516.77%
2021-10-25103.516.59%
2021-10-22102.016.70%
2021-10-21101.017.56%
2021-10-20101.017.01%
2021-10-19101.016.85%
2021-10-1898.017.03%
2021-10-1597.717.16%
2021-10-1496.017.07%
2021-10-1396.417.12%
2021-10-1298.017.06%
2021-10-08100.017.24%
2021-10-07100.517.09%
2021-10-0697.617.28%
2021-10-0599.717.24%
2021-10-0495.717.38%
2021-10-0199.318.61%
2021-09-30105.019.12%
2021-09-29106.018.71%
2021-09-28108.518.78%
2021-09-27107.517.83%
2021-09-24106.517.71%
2021-09-23105.517.64%
2021-09-22100.518.12%
2021-09-17104.517.86%
2021-09-16104.017.98%
2021-09-15102.517.94%
2021-09-14110.017.30%
2021-09-13105.017.29%
2021-09-10107.017.27%
2021-09-09108.016.85%
2021-09-08106.016.87%
2021-09-07107.016.93%
2021-09-06111.016.96%
2021-09-03115.516.77%
2021-09-02115.516.55%
2021-09-01117.016.59%
2021-08-31114.016.89%
2021-08-30114.017.06%
2021-08-27114.016.92%
2021-08-26116.016.66%
2021-08-25115.516.52%
2021-08-24112.017.15%
2021-08-23114.016.56%
2021-08-20106.517.60%
2021-08-19111.517.16%
2021-08-18116.017.76%
2021-08-17112.018.36%
2021-08-16114.518.61%
2021-08-13118.019.40%
2021-08-12123.019.16%
2021-08-11119.020.08%
2021-08-10122.020.53%
2021-08-09122.021.55%
2021-08-06121.523.05%
2021-08-05124.023.22%
2021-08-04125.522.82%
2021-08-03126.523.17%
2021-08-02123.022.63%
2021-07-30120.022.83%
2021-07-29121.522.79%
2021-07-28118.022.13%
2021-07-27122.022.53%
2021-07-26128.022.71%
2021-07-23128.022.30%
2021-07-22129.022.22%
2021-07-21126.522.18%
2021-07-20129.022.61%
2021-07-19137.023.86%
2021-07-16138.525.65%
2021-07-15134.025.01%
2021-07-14131.022.39%
2021-07-13128.021.49%
2021-07-12129.521.70%
2021-07-09124.023.28%
2021-07-08125.523.16%
2021-07-07125.522.19%
2021-07-06126.022.22%
2021-07-05131.022.94%
2021-07-02129.020.69%
2021-07-01122.018.65%
2021-06-30126.019.73%
2021-06-29125.020.10%
2021-06-28131.520.40%
2021-06-25132.021.40%
2021-06-24132.022.02%
2021-06-23126.522.93%
2021-06-22119.019.35%
2021-06-21119.019.65%
2021-06-18121.019.92%
2021-06-17119.019.79%
2021-06-16114.016.46%
2021-06-15116.016.21%
2021-06-11107.016.75%
2021-06-10109.016.29%
2021-06-09104.515.60%
2021-06-08106.015.67%
2021-06-07107.514.98%
2021-06-04105.514.69%
2021-06-03107.515.22%
2021-06-02105.514.96%
2021-06-01111.015.04%
2021-05-31110.515.52%
2021-05-28103.016.28%
2021-05-27104.015.05%
2021-05-26105.013.72%

晶技熱門網頁

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。