3050 鈺德


股價漲跌幅
20222021202020192018
鈺德-10.0%-4.0%75.0%19.0%-17.0%
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)
16.75 -4.78% 15.95 18.34 9.49% 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
2021202020192018201720162015201420132012
營業毛利率34.2639.4641.5529.6329.7536.3231.0623.9525.7030.05
營業利益率11.1218.9519.906.031.9813.111.59-2.780.002.67
折舊負擔比率16.9816.4813.637.816.745.806.4110.5410.1710.88
稅前淨利率17.0815.8513.668.4017.3410.2518.67-5.25-5.241.22
股東權益報酬率5.875.394.782.625.663.886.41-2.85-2.470.17
資產報酬率3.553.303.142.014.553.155.17-2.18-1.800.47
本業收入比65.32119.61146.0471.0111.35127.848.4352.270.00220.00
業外獲益比34.68-19.61-46.0427.5488.65-27.8491.5747.73100.00-120.00
無形資產佔淨值比0.710.000.000.000.000.000.000.000.000.00

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32.6433.4734.3535.1534.1637.0343.9939.4436.9248.0844.4036.6734.7033.8124.7526.7327.1027.7326.8530.89
營業利益率6.273.7912.6214.4114.2315.5922.7118.3118.7524.1524.9415.5012.3810.910.774.523.65-6.43-0.474.39
稅前淨利率6.134.0429.6119.4315.594.8926.4731.170.41-1.4720.4916.1420.362.9217.9611.223.41-14.3336.1333.76
本業收入比106.2590.9142.8674.4792.11327.2785.5159.154500.00-1625.00120.9797.3061.36400.002.8640.91116.6744.83-1.4312.86
業外獲益比-0.009.0957.1425.537.89-227.2714.4940.85-4400.001725.00-20.972.7038.64-300.0094.2959.09-0.0055.17101.4387.14

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)35317634011991137166181167215
自由現金流量(百萬)291133-144-530496-51479-362-19149
稅後淨利(百萬)1321161106812987142-64-594


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)931264912553407478-15260-109139491451135-59223775
自由現金流量(百萬)511184410722827974-101135-24721-55-283-1231-7845253197
稅後淨利(百萬)1110623425115260-6-17523045336164-236161

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)1013965102081981694895183510031250
營業利益(百萬)113183203491612415-23033
稅後淨利(百萬)1321161106812987142-64-594
EPS(完全稀釋)0.900.800.750.460.860.570.84-0.36-0.310.00
營收成長率(%)4.97-5.3924.540.37-13.92-0.3213.89-16.75-19.76N/A
營業利益成長率(%)-38.25-9.85314.29206.25-87.10726.67N/AN/AN/AN/A
稅後淨利成長率(%)13.795.4561.76-47.2948.28-38.73321.88N/AN/AN/A
EPS成長率(%)12.506.6763.04-46.5150.88-32.14N/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)265266260241247233261229241270301231218219194197180203193208
營業利益(百萬)1710333535365942456575362724197-13-19
稅後淨利(百萬)1110623425115260-6-17523045336164-236161
EPS(完全稀釋)0.070.070.420.240.170.080.350.41-0.04-0.120.360.200.310.020.250.110.03-0.150.410.40
去年同期營收成長率(%)7.2914.16-0.385.242.49-13.70-13.29-0.8710.5523.2955.1517.2621.117.880.52-5.29----
兩季平均(YOY)營收成長率(%)10.726.892.433.87-5.60-13.49-7.084.8416.9239.2236.2019.1914.494.20-2.38-----
去年同期EPS成長率(%)-58.82-12.5020.00-41.46525.00166.67-2.78105.00-112.90-700.0044.0081.82933.33113.33-39.02-72.50----
兩季平均(YOY)EPS成長率(%)-35.663.75-10.73241.77345.8381.9451.11-3.95-406.45-328.0062.91507.58523.3337.16-55.76-----
較上季營收成長率(%)-0.382.317.88-2.436.01-10.7313.97-4.98-10.74-10.3030.305.96-0.4612.89-1.529.44-11.335.18-7.21-
較上季EPS成長率(%)0.00-83.3375.0041.18112.50-77.14-14.631125.0066.67-133.3380.00-35.481450.00-92.00127.27266.67120.00-136.592.50-

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(%)
2022/4-7.7811.988.392019/125.9818.024.48
2022/324.8418.947.22019/11-12.9713.1125.14
2022/1~2-8.071.241.232019/1016.5225.0626.47
2021/125.0723.885.092019/9-16.6423.7426.19
2021/11-14.98.693.622019/811.9755.2526.52
2021/100.3210.813.152019/77.4442.4422.34
2021/915.715.272.242019/63.8321.8419.01
2021/83.37-6.740.552019/515.4525.2718.39
2021/75.83-8.251.722019/4-6.714.7316.62
2021/6-8.3-4.943.582019/310.2719.5820.96
2021/51.849.355.342019/1~2-12.9521.6921.68
2021/4-2.0511.314.372018/121.85-7.71-3.06
2021/32.115.632.262018/11-2.2618.36-2.56
2021/1~2-0.630.630.622018/1010.0718.64-4.44
2020/12-7.8-21.7-5.462018/94.57-1.45-6.79
2020/11-13.24-9.99-3.92018/82.735.01-7.46
2020/104.36-9.71-3.32018/7-8.09-2.58-9.03
2020/9-6.39-3.44-2.472018/66.75-3.18-10.01
2020/81.7-13.64-2.342018/5-3.460.49-11.39
2020/79.64-5.93-0.262018/46.52-11.48-14.01
2020/65.49-7.110.872018/35.55-12.94-14.9
2020/53.66-8.912.682018/1~2-2.1-15.9-15.9
2020/4-7.051.55.942017/1230.6315.2-14.01
2020/3-8.443.147.362017/11-2.03-27.45-16.3
2020/1~212.5612.89.542017/10-8.57-21.78-15.13

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
16.038.0-57.89
2021Q4(百萬)2020Q4(百萬)YoY(%)
11.011.00.0
2021Q3(百萬)2020Q3(百萬)YoY(%)
77.069.011.594

EPS較上季
2022Q1(元)2021Q4(元)比率
0.070.070.0

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.347.697.735.455.075.415.795.115.104.97
存貨周轉率9.8410.089.9211.4212.3313.7014.4513.6114.6413.48

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.811.681.581.591.711.581.761.561.801.711.671.481.451.501.301.381.271.391.331.34
存貨周轉率2.272.503.533.813.793.303.933.512.662.022.442.282.502.742.572.452.443.032.952.79

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.490.520.520.460.230.240.270.190.160.24
金融負債(百萬)1858236822881783456473524339203527
營收淨額(百萬)1013965102081981694895183510031250
利息保障倍數5.014.054.095.1118.3911.7621.20-7.00-7.982.09
長期銀行借款占稅後淨利比9.6713.3415.0520.091.731.452.4658.0058.0058.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)1013965102081981694895183510031250
推銷費用(百萬)68668192100131164146172218
管理費用(百萬)163134135103126891156986114
研發費(百萬)40000019010
推銷費用率(%)6.716.847.9411.2312.2513.8217.2517.4917.1517.44
管理費用率(%)16.0913.8913.2412.5815.449.3912.098.268.579.12
研發費用率(%)0.390.000.000.000.000.000.111.080.000.80

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)265266260241247233261229241270301231218219194197180203193208
推銷費用(百萬)1816201616161916152021192122252322252625
管理費用(百萬)5258373533353733294137302729222220452730
研發費(百萬)04000000000000000000
推銷費用率(%)6.796.027.696.646.486.877.286.996.227.416.988.239.6310.0512.8911.6812.2212.3213.4712.02
管理費用率(%)19.6221.8014.2314.5213.3615.0214.1814.4112.0315.1912.2912.9912.3913.2411.3411.1711.1122.1713.9914.42
研發費用率(%)0.001.500.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00

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
3050-鈺德OOXOXOOXOX
20年14.60億59.16%48.89%29.54%80.75%393百萬1.52%

融資使用率
日期股價融資使用率
2022-05-24 -16.7528.35%
2022-05-2317.2528.18%
2022-05-2017.428.11%
2022-05-1917.527.45%
2022-05-1817.3526.22%
2022-05-1717.3525.92%
2022-05-1617.325.83%
2022-05-1317.3525.78%
2022-05-1217.425.04%
2022-05-1118.2524.52%
2022-05-1018.324.28%
2022-05-0918.524.39%
2022-05-0618.5524.85%
2022-05-0518.824.83%
2022-05-0418.1526.53%
2022-05-0318.226.76%
2022-04-2918.4525.91%
2022-04-2818.327.39%
2022-04-2718.4527.29%
2022-04-2618.7527.30%
2022-04-2518.227.96%
2022-04-2219.2529.33%
2022-04-2118.8530.00%
2022-04-2018.830.40%
2022-04-1919.030.83%
2022-04-1818.529.33%
2022-04-1518.4528.83%
2022-04-1418.428.95%
2022-04-1318.429.03%
2022-04-1217.7529.53%
2022-04-1117.9529.47%
2022-04-0818.229.52%
2022-04-0718.2529.53%
2022-04-0618.2529.10%
2022-04-0118.229.40%
2022-03-3118.229.29%
2022-03-3017.7529.69%
2022-03-2917.629.72%
2022-03-2817.429.82%
2022-03-2517.3529.49%
2022-03-2417.428.40%
2022-03-2317.627.95%
2022-03-2217.7527.84%
2022-03-2117.727.81%
2022-03-1817.627.64%
2022-03-1717.727.58%
2022-03-1617.5527.40%
2022-03-1517.627.38%
2022-03-1417.926.72%
2022-03-1118.0526.66%
2022-03-1018.2526.36%
2022-03-0918.226.53%
2022-03-0817.7527.17%
2022-03-0718.027.21%
2022-03-0418.326.73%
2022-03-0318.625.25%
2022-03-0218.526.55%
2022-03-0118.4526.61%
2022-02-2518.426.51%
2022-02-2418.1526.21%
2022-02-2318.6524.10%
2022-02-2218.3525.52%
2022-02-2118.7525.84%
2022-02-1818.7525.77%
2022-02-1718.325.22%
2022-02-1618.824.67%
2022-02-1518.225.33%
2022-02-1418.224.19%
2022-02-1119.422.36%
2022-02-1018.8522.79%
2022-02-0918.822.95%
2022-02-0818.823.11%
2022-02-0718.323.51%
2022-01-2618.0524.25%
2022-01-2518.124.31%
2022-01-2418.124.65%
2022-01-2118.0525.01%
2022-01-2018.124.76%
2022-01-1918.124.64%
2022-01-1818.2524.56%
2022-01-1718.024.96%
2022-01-1417.925.30%
2022-01-1318.0524.71%
2022-01-1218.124.53%
2022-01-1118.324.28%
2022-01-1018.023.73%
2022-01-0718.123.83%
2022-01-0618.523.64%
2022-01-0518.9523.96%
2022-01-0419.022.53%
2022-01-0318.6522.81%
2021-12-3018.420.48%
2021-12-2918.721.29%
2021-12-2818.9522.80%
2021-12-2719.026.11%
2021-12-2418.826.65%
2021-12-2318.2526.13%
2021-12-2218.525.86%
2021-12-2118.126.13%
2021-12-2019.026.18%
2021-12-1718.1531.07%
2021-12-1618.130.04%
2021-12-1517.9529.19%
2021-12-1417.8528.03%
2021-12-1317.8527.39%
2021-12-1018.227.27%
2021-12-0917.828.71%
2021-12-0817.7529.04%
2021-12-0718.727.92%
2021-12-0617.8528.31%
2021-12-0317.927.82%
2021-12-0217.6528.57%
2021-12-0117.8528.79%
2021-11-3017.729.32%
2021-11-2917.129.84%
2021-11-2617.529.83%
2021-11-2517.629.73%
2021-11-2417.829.87%
2021-11-2317.530.31%
2021-11-2217.9529.17%
2021-11-1917.828.35%
2021-11-1817.428.85%
2021-11-1717.628.77%
2021-11-1617.529.01%
2021-11-1517.628.50%
2021-11-1217.8528.37%
2021-11-1118.0527.71%
2021-11-1018.027.41%
2021-11-0917.627.74%
2021-11-0817.4527.82%
2021-11-0517.628.28%
2021-11-0418.029.26%
2021-11-0317.5529.15%
2021-11-0217.728.76%
2021-11-0117.227.21%
2021-10-2917.126.24%
2021-10-2816.525.75%
2021-10-2716.1527.31%
2021-10-2615.827.08%
2021-10-2516.8527.07%
2021-10-2215.5526.35%
2021-10-2115.526.41%
2021-10-2015.625.56%
2021-10-1915.424.84%
2021-10-1815.825.19%
2021-10-1515.225.21%
2021-10-1415.6522.67%
2021-10-1315.122.07%
2021-10-1215.1521.85%
2021-10-0815.221.38%
2021-10-0714.7520.94%
2021-10-0614.221.11%
2021-10-0514.2520.48%
2021-10-0413.9520.54%
2021-10-0114.620.03%
2021-09-3015.0519.91%
2021-09-2914.9519.89%
2021-09-2815.519.83%
2021-09-2715.5519.96%
2021-09-2415.820.13%
2021-09-2315.7520.64%
2021-09-2215.520.80%
2021-09-1715.620.57%
2021-09-1615.520.83%
2021-09-1515.820.97%
2021-09-1415.3521.44%
2021-09-1315.321.20%
2021-09-1014.821.04%
2021-09-0915.021.07%
2021-09-0814.7521.25%
2021-09-0714.821.23%
2021-09-0615.020.87%
2021-09-0314.919.19%
2021-09-0214.819.30%
2021-09-0115.718.68%
2021-08-3115.918.82%
2021-08-3015.218.37%
2021-08-2715.118.40%
2021-08-2615.0518.53%
2021-08-2514.8519.26%
2021-08-2414.819.71%
2021-08-2314.0518.73%
2021-08-2013.8518.73%
2021-08-1913.918.65%
2021-08-1814.318.70%
2021-08-1714.318.69%
2021-08-1614.6518.03%
2021-08-1314.717.00%
2021-08-1214.817.16%
2021-08-1114.4516.90%
2021-08-1014.416.25%
2021-08-0914.916.01%
2021-08-0614.7516.28%
2021-08-0515.1516.24%
2021-08-0415.015.86%
2021-08-0314.6515.47%
2021-08-0214.515.09%
2021-07-3014.714.82%
2021-07-2914.2514.40%
2021-07-2814.214.29%
2021-07-2714.614.25%
2021-07-2614.914.05%
2021-07-2314.5514.36%
2021-07-2214.314.40%
2021-07-2114.3514.36%
2021-07-2014.614.06%
2021-07-1915.313.86%
2021-07-1614.713.54%
2021-07-1514.813.47%
2021-07-1414.212.95%
2021-07-1314.4512.92%
2021-07-1214.413.11%
2021-07-0914.6513.03%
2021-07-0814.7512.98%
2021-07-0714.6512.88%
2021-07-0614.712.93%
2021-07-0514.9512.92%
2021-07-0214.913.00%
2021-07-0114.7512.98%
2021-06-3014.6513.08%
2021-06-2914.5513.08%
2021-06-2814.812.96%
2021-06-2514.713.05%
2021-06-2414.613.05%
2021-06-2314.413.02%
2021-06-2214.1512.96%
2021-06-2114.112.97%
2021-06-1814.6512.85%
2021-06-1715.0512.67%
2021-06-1614.712.67%
2021-06-1514.812.46%
2021-06-1114.612.46%
2021-06-1014.612.56%
2021-06-0914.4512.53%
2021-06-0814.712.36%
2021-06-0714.612.34%
2021-06-0415.0512.28%
2021-06-0315.3512.41%
2021-06-0215.412.58%
2021-06-0115.7512.32%

鈺德熱門網頁

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。