3048 益登


股價漲跌幅
20222021202020192018
益登7.0%35.0%19.0%46.0%-31.0%
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)
35.0 7.8% 37.73 43.39 23.97% 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3.172.702.933.173.263.033.133.664.49
營業利益率1.491.201.211.111.200.851.071.320.89
折舊負擔比率0.080.070.070.040.040.040.040.050.07
稅前淨利率1.310.840.510.390.610.390.730.920.70
股東權益報酬率28.2819.4610.887.4011.237.3513.9617.689.33
資產報酬率5.404.715.074.614.913.754.825.553.82
本業收入比113.63143.50238.74284.08197.61218.43147.79143.67127.05
業外獲益比-13.56-43.50-138.74-184.08-97.61-118.43-47.79-43.67-27.05
無形資產佔淨值比1.240.250.230.310.000.000.000.000.00

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3.282.983.073.433.262.592.692.772.792.812.673.073.343.303.153.262.963.183.190.00
營業利益率1.431.471.471.561.481.181.261.221.131.251.171.331.091.141.181.091.021.271.210.00
稅前淨利率1.351.341.301.271.340.960.990.730.570.480.630.670.140.540.390.340.280.600.780.00
本業收入比105.87109.88113.39122.15110.30123.36127.85167.86199.18262.31183.96200.00760.00212.61298.85315.38367.31212.10155.09186.54
業外獲益比-5.87-9.88-13.65-22.15-10.30-23.36-28.19-67.86-99.18-162.31-84.49-99.34-660.00-113.51-198.85-215.38-267.31-111.29-55.09-86.54

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)-330-2671382911-279-568-46-1347-253
自由現金流量(百萬)-472-3881107800-497-797-89-1284-257
稅後淨利(百萬)1133697368243364238426453202


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-32772843021814-27311564-457-556-818590-72613251482345602-518-5623051168
自由現金流量(百萬)-41613743391625-28111554-502-568-872741-396558205477274613-564-5593031161
稅後淨利(百萬)312331298237268248228127958814911219826747489513877

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)10823710852396877802597598575729716186101234737
營業利益(百萬)161713031177892909640770806310
稅後淨利(百萬)1133697368243364238426453202
EPS(完全稀釋)4.583.101.641.091.601.042.042.531.28
營收成長率(%)-0.2612.0220.715.620.345.7417.3875.64N/A
營業利益成長率(%)24.1010.7131.95-1.8742.03-16.88-4.47160.00N/A
稅後淨利成長率(%)62.5589.4051.44-33.2452.94-44.13-5.96124.26N/A
EPS成長率(%)47.7489.0250.46-31.8753.85-49.02-19.3797.66N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)2906230931293562339524554335903020523142215862724429452226941748720658221241878518692206512150216763
營業利益(百萬)415456432364364396381282243341344302190236260205191263259194
稅後淨利(百萬)312331298237268248228127958814911219826747489513877
EPS(完全稀釋)1.251.351.221.061.201.111.030.570.430.390.670.500.090.370.300.210.220.430.620.35
去年同期營收成長率(%)18.36-7.92-2.811.0913.7523.292.561.9723.4431.8833.1220.81-6.450.032.8912.06----
兩季平均(YOY)營收成長率(%)5.22-5.37-0.867.4218.5212.922.2712.7127.6632.5026.967.18-3.211.467.48-----
去年同期EPS成長率(%)4.1721.6218.4585.96179.07184.6253.7314.00377.785.41123.33138.10-59.09-13.95-51.61-40.00----
兩季平均(YOY)EPS成長率(%)12.8920.0452.20132.51181.84119.1733.86195.89191.5964.37130.7239.50-36.52-32.78-45.80-----
較上季營收成長率(%)-6.045.3725.48-4.72-26.9011.2130.527.21-20.77-7.5029.7829.78-15.35-6.6317.770.50-9.49-3.9628.27-
較上季EPS成長率(%)-7.4110.6615.09-11.678.117.7780.7032.5610.26-41.7934.00455.56-75.6823.3342.86-4.55-48.84-30.6577.14-

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(%)
2022/4-24.151.5814.242019/12-10.2935.920.7
2022/345.4521.9718.352019/11-10.3820.2419.48
2022/1~2-33.5716.3616.352019/10-6.1140.7819.4
2021/122.251.0-0.262019/92.8938.5416.83
2021/1116.92-11.51-0.42019/826.541.5513.58
2021/10-16.29-12.811.172019/74.2118.188.93
2021/910.37.823.162019/62.1822.717.21
2021/818.28-3.452.42019/510.5621.053.98
2021/76.94-13.453.512019/417.6918.43-0.45
2021/64.19-1.257.22019/344.71-8.35-6.43
2021/5-5.225.459.032019/1~2-44.43-5.41-5.41
2021/4-8.93-0.479.92018/12-20.63-8.075.62
2021/340.593.9113.752018/114.9112.656.9
2021/1~2-35.020.0520.052018/10-7.6-4.196.29
2020/12-10.4134.1212.022018/95.130.067.71
2020/1115.1934.319.992018/85.612.178.95
2020/103.524.487.232018/78.27.0510.17
2020/9-1.23-5.247.632018/60.84.310.77
2020/86.02-1.279.982018/58.1716.3512.22
2020/722.0217.7912.412018/4-8.9316.711.19
2020/611.270.5911.312018/335.219.09.5
2020/5-10.55-7.6213.942018/1~2-34.829.859.84
2020/4-4.9214.1720.772017/12-2.73-11.10.33
2020/343.6841.3323.432017/11-10.77-13.21.56
2020/1~2-19.7114.1714.162017/10-3.51.33.43

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
392.0330.018.787
2021Q4(百萬)2020Q4(百萬)YoY(%)
415.0321.029.283
2021Q3(百萬)2020Q3(百萬)YoY(%)
381.0298.027.852

EPS較上季
2022Q1(元)2021Q4(元)比率
1.251.35-0.074

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率15.6619.3942.8826.7114.3117.6922.8526.0728.63
存貨周轉率10.3313.4310.648.769.128.847.788.187.49

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率5.265.225.594.373.464.958.9116.839.003.863.143.783.923.543.743.723.793.894.053.59
存貨周轉率2.202.532.802.622.944.473.932.862.733.383.122.071.652.092.302.002.172.562.640.00

償債能力-近10年
202120202019201820172016201520142013
負債比0.840.840.820.810.780.800.740.810.70
金融負債(百萬)808552874443564753114820338032392061
營收淨額(百萬)10823710852396877802597598575729716186101234737
利息保障倍數6.273.421.711.512.001.832.873.793.67
長期銀行借款占稅後淨利比0.651.262.403.092.473.361.501.772.38

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)10823710852396877802597598575729716186101234737
推銷費用(百萬)12701059115711801117123410441023887
管理費用(百萬)542535487457452421425402364
研發費(百萬)000000000
推銷費用率(%)1.170.981.191.471.471.631.461.682.55
管理費用率(%)0.500.490.500.570.590.560.590.661.05
研發費用率(%)0.000.000.000.000.000.000.000.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)2906230931293562339524554335903020523142215862724429452226941748720658221241878518692206512150216763
推銷費用(百萬)373335324306305286281251241315292268282318307283273285302254
管理費用(百萬)17313514313113216614610511711114412310812712612085108124116
研發費(百萬)00000000000000000000
推銷費用率(%)1.281.081.101.311.240.850.931.081.121.160.991.181.611.541.391.511.461.381.401.52
管理費用率(%)0.600.440.490.560.540.490.480.450.540.410.490.540.620.610.570.640.450.520.580.69
研發費用率(%)0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
3048-益登OOOXOOXOXO
20年26.98億19.87%79.17%0.0%62.82%-877百萬25.04%

融資使用率
日期股價融資使用率
2022-05-23 -35.07.33%
2022-05-2034.67.27%
2022-05-1934.67.17%
2022-05-1835.157.20%
2022-05-1734.857.78%
2022-05-1634.37.87%
2022-05-1334.557.86%
2022-05-1233.67.96%
2022-05-1134.57.99%
2022-05-1035.058.01%
2022-05-0934.658.04%
2022-05-0635.48.22%
2022-05-0535.38.38%
2022-05-0435.28.47%
2022-05-0335.258.50%
2022-04-2935.258.51%
2022-04-2835.058.65%
2022-04-2734.858.66%
2022-04-2635.18.68%
2022-04-2535.18.74%
2022-04-2236.29.28%
2022-04-2136.559.30%
2022-04-2036.59.52%
2022-04-1936.159.61%
2022-04-1835.859.81%
2022-04-1536.29.94%
2022-04-1436.659.88%
2022-04-1336.99.85%
2022-04-1236.49.77%
2022-04-1135.99.80%
2022-04-0836.659.80%
2022-04-0736.259.77%
2022-04-0637.1510.23%
2022-04-0136.911.07%
2022-03-3136.811.17%
2022-03-3037.1511.25%
2022-03-2937.7511.24%
2022-03-2837.7511.35%
2022-03-2537.711.27%
2022-03-2438.011.09%
2022-03-2338.111.18%
2022-03-2236.6511.54%
2022-03-2136.011.30%
2022-03-1835.4511.09%
2022-03-1735.011.12%
2022-03-1634.511.09%
2022-03-1534.811.27%
2022-03-1435.311.15%
2022-03-1135.011.12%
2022-03-1035.6511.39%
2022-03-0935.911.09%
2022-03-0837.911.04%
2022-03-0737.9510.90%
2022-03-0438.2511.05%
2022-03-0338.110.74%
2022-03-0238.410.85%
2022-03-0138.0510.37%
2022-02-2536.959.57%
2022-02-2435.259.27%
2022-02-2335.99.34%
2022-02-2235.39.39%
2022-02-2135.49.18%
2022-02-1835.3510.25%
2022-02-1734.859.98%
2022-02-1636.89.16%
2022-02-1535.358.06%
2022-02-1435.457.78%
2022-02-1134.957.66%
2022-02-1034.97.60%
2022-02-0934.256.76%
2022-02-0834.46.71%
2022-02-0733.156.13%
2022-01-2632.56.20%
2022-01-2532.356.20%
2022-01-2432.956.37%
2022-01-2133.26.29%
2022-01-2033.256.32%
2022-01-1933.46.63%
2022-01-1833.656.60%
2022-01-1733.356.81%
2022-01-1433.36.92%
2022-01-1333.67.11%
2022-01-1233.557.10%
2022-01-1133.257.05%
2022-01-1033.056.76%
2022-01-0732.76.79%
2022-01-0632.36.68%
2022-01-0532.66.59%
2022-01-0432.56.57%
2022-01-0332.66.58%
2021-12-3032.66.55%
2021-12-2932.56.46%
2021-12-2832.46.47%
2021-12-2732.256.30%
2021-12-2431.956.13%
2021-12-2332.26.11%
2021-12-2232.56.00%
2021-12-2132.355.85%
2021-12-2032.355.77%
2021-12-1732.055.81%
2021-12-1631.955.78%
2021-12-1531.75.71%
2021-12-1431.65.69%
2021-12-1332.055.46%
2021-12-1031.75.46%
2021-12-0931.855.48%
2021-12-0831.855.38%
2021-12-0732.05.33%
2021-12-0631.455.25%
2021-12-0331.355.24%
2021-12-0231.355.20%
2021-12-0131.95.16%
2021-11-3031.755.14%
2021-11-2931.45.20%
2021-11-2631.85.17%
2021-11-2531.755.04%
2021-11-2431.655.09%
2021-11-2331.455.27%
2021-11-2231.755.26%
2021-11-1931.95.40%
2021-11-1832.255.49%
2021-11-1732.25.49%
2021-11-1632.355.54%
2021-11-1532.55.88%
2021-11-1231.95.83%
2021-11-1132.35.76%
2021-11-1032.155.64%
2021-11-0931.555.58%
2021-11-0832.755.65%
2021-11-0533.25.65%
2021-11-0433.255.63%
2021-11-0333.75.66%
2021-11-0233.35.61%
2021-11-0134.055.78%
2021-10-2934.05.79%
2021-10-2834.155.78%
2021-10-2734.15.84%
2021-10-2633.855.90%
2021-10-2534.05.96%
2021-10-2233.056.01%
2021-10-2132.75.88%
2021-10-2032.556.12%
2021-10-1932.756.14%
2021-10-1831.76.03%
2021-10-1531.56.09%
2021-10-1431.06.17%
2021-10-1331.56.30%
2021-10-1230.756.49%
2021-10-0829.56.41%
2021-10-0729.657.14%
2021-10-0628.857.18%
2021-10-0528.97.17%
2021-10-0428.257.33%
2021-10-0129.357.45%
2021-09-2929.057.49%
2021-09-2829.27.64%
2021-09-2729.557.52%
2021-09-2429.37.45%
2021-09-2329.257.47%
2021-09-2229.17.46%
2021-09-1729.67.47%
2021-09-1629.557.48%
2021-09-1529.757.47%
2021-09-1430.27.38%
2021-09-1330.07.33%
2021-09-1029.47.29%
2021-09-0929.757.25%
2021-09-0829.957.06%
2021-09-0731.257.14%
2021-09-0637.26.64%
2021-09-0337.456.58%
2021-09-0237.856.55%
2021-09-0137.957.29%
2021-08-3137.657.74%
2021-08-3037.38.56%
2021-08-2737.18.55%
2021-08-2637.058.66%
2021-08-2536.28.64%
2021-08-2435.48.77%
2021-08-2335.08.67%
2021-08-2033.58.64%
2021-08-1934.158.59%
2021-08-1834.48.57%
2021-08-1733.68.80%
2021-08-1633.78.90%
2021-08-1334.48.96%
2021-08-1235.18.96%
2021-08-1135.28.98%
2021-08-1035.658.83%
2021-08-0936.48.59%
2021-08-0637.18.27%
2021-08-0537.48.35%
2021-08-0437.08.32%
2021-08-0337.258.36%
2021-08-0237.058.27%
2021-07-3036.758.15%
2021-07-2936.658.22%
2021-07-2836.68.28%
2021-07-2736.758.48%
2021-07-2637.458.64%
2021-07-2336.68.50%
2021-07-2236.358.50%
2021-07-2136.058.62%
2021-07-2036.58.55%
2021-07-1937.158.85%
2021-07-1637.89.03%
2021-07-1538.59.79%
2021-07-1439.210.62%
2021-07-1336.459.03%
2021-07-1235.15.74%
2021-07-0934.755.82%
2021-07-0835.155.74%
2021-07-0734.655.95%
2021-07-0634.76.12%
2021-07-0535.16.35%
2021-07-0234.26.09%
2021-07-0133.956.14%
2021-06-3034.16.07%
2021-06-2933.86.01%
2021-06-2834.06.06%
2021-06-2533.756.04%
2021-06-2433.755.88%
2021-06-2333.65.83%
2021-06-2233.255.78%
2021-06-2133.255.74%
2021-06-1833.85.77%
2021-06-1733.955.68%
2021-06-1633.855.64%
2021-06-1534.055.67%
2021-06-1134.05.73%
2021-06-1033.955.77%
2021-06-0933.855.84%
2021-06-0834.355.84%
2021-06-0734.455.86%
2021-06-0434.65.88%
2021-06-0335.055.73%
2021-06-0235.055.91%
2021-06-0135.655.88%
2021-05-3134.856.13%
2021-05-2834.856.02%

益登熱門網頁

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。