3128 昇銳


股價漲跌幅
202220212020
昇銳-22.0%45.0%20.0%
0050-15.98%3.82%50.48%


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26.5625.7824.0620.6820.6620.4220.5117.4415.5511.31
營業利益率4.044.024.361.811.621.030.07-2.32-0.30-3.28
折舊負擔比率1.391.301.090.780.930.921.221.571.341.27
稅前淨利率4.784.114.532.081.651.680.94-1.980.97-3.18
股東權益報酬率6.064.744.872.551.572.090.93-2.600.57-6.09
資產報酬率3.583.043.351.881.231.551.05-1.480.50-4.61
本業收入比84.4497.1494.7487.50100.0061.5414.29120.00-33.33103.12
業外獲益比15.562.862.6312.500.0038.4685.71-20.00122.22-3.12
無形資產佔淨值比0.000.000.000.000.000.000.000.000.000.00

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
21Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率22.8427.8728.6725.7827.0024.5325.6725.7926.8024.7921.3023.3922.8920.5418.7220.33
營業利益率4.153.553.993.985.302.174.284.245.125.551.994.764.461.64-1.522.19
稅前淨利率5.535.043.674.035.401.874.584.504.355.722.835.184.091.981.760.53
本業收入比76.4772.73100.00100.00100.00125.0090.00100.00111.1192.3166.67100.00112.5075.00-100.00500.00
業外獲益比23.5327.27-12.500.000.00-25.0010.0011.11-22.220.0033.3310.00-12.5025.00200.00-300.00

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)-305540464653-254173-31
自由現金流量(百萬)-44-10-22374250-34-14769-1
稅後淨利(百萬)332625159103-183-38


現金流量-近20季
21Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)-12-145-954-830-21-66251547-10-2332
自由現金流量(百萬)-14-190-1253-361-28-8423-4239-7-2631
稅後淨利(百萬)155671027778286235

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)9328478297677537637367638981020
營業利益(百萬)383436141281-18-3-33
稅後淨利(百萬)332625159103-183-38
EPS(完全稀釋)0.800.620.600.370.200.210.06-0.430.080.00
營收成長率(%)10.042.178.081.86-1.313.67-3.54-15.03-11.96N/A
營業利益成長率(%)11.76-5.56157.1416.6750.00700.00N/AN/AN/AN/A
稅後淨利成長率(%)26.924.0066.6766.67-10.00233.33116.67N/A107.89N/A
EPS成長率(%)29.033.3362.1685.00-4.76250.00N/AN/AN/AN/A

成長能力-近20季
21Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)308214206227227208209203201220207200199186174208
營業利益(百萬)1388912599101241093-35
稅後淨利(百萬)155671027778286235
EPS(完全稀釋)0.370.120.150.160.240.060.170.160.160.200.060.190.130.050.060.12
去年同期營收成長率(%)35.682.88-1.4411.8212.94-5.450.971.501.0118.2818.97-3.850.000.000.000.00
去年同期營業利益成長率(%)8.3360.00-11.110.0020.00-58.33125.00-10.0011.11300.00233.33100.000.000.000.000.00
去年同期稅後淨利成長率(%)50.00150.00-14.290.0042.86-75.00250.00-12.5016.67300.00-33.3360.000.000.000.000.00
去年同期EPS成長率(%)54.17100.00-11.760.0050.00-70.00183.33-15.7923.08300.000.0058.330.000.000.000.00
較上季營收成長率(%)43.933.88-9.250.009.13-0.482.961.00-8.646.283.500.506.996.90-16.350.00
較上季營業利益成長率(%)62.500.00-11.11-25.00140.00-44.440.00-10.00-16.67200.00-60.0011.11200.00200.00-160.000.00
較上季稅後淨利成長率(%)200.00-16.67-14.29-30.00400.00-71.430.000.00-12.50300.00-75.0033.33200.00-33.33-40.000.00
較上季EPS成長率(%)208.33-20.00-6.25-33.33300.00-64.716.250.00-20.00233.33-68.4246.15160.00-16.67-50.000.00

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(%)
2022/4-17.6433.8419.232019/12-0.1117.138.38
2022/350.9553.0814.862019/11-2.291.07.68
2022/1~2-5.15-6.95-2.942019/107.1-11.288.36
2021/1241.8867.2813.512019/9-20.130.9611.03
2021/1130.924.347.612019/84.135.789.16
2021/10-1.7619.055.672019/746.7124.49.74
2021/924.5944.94.32019/6-16.64-22.587.36
2021/8-18.43-12.00.52019/5-32.5826.5613.82
2021/712.62-6.712.272019/424.6563.9411.43
2021/6-10.154.814.012019/360.65-13.85-2.96
2021/515.8723.173.872019/1~2-41.724.874.87
2021/4-12.17-26.26-0.132018/12-13.87-30.562.47
2021/3-3.7816.8811.052018/11-14.18-3.266.54
2021/1~2-0.8511.698.452018/1058.113.37.66
2020/125.4725.952.162018/9-35.47-27.286.94
2020/1125.3319.270.092018/822.4731.111.89
2020/1019.57-7.01-1.742018/7-8.73.059.17
2020/9-24.33-16.71-1.172018/636.285.8110.22
2020/8-13.53-12.060.582018/5-12.67-26.6411.22
2020/726.545.912.662018/4-34.497.223.18
2020/65.5822.792.052018/392.9443.2228.43
2020/5-30.63-3.05-0.982018/1~2-40.4419.5419.54
2020/441.54-5.794.052017/1220.018.4-2.03
2020/3-18.3-15.641.892017/110.51.3-4.07
2020/1~213.09.0220.62017/101.4632.92-4.64

稅前淨利較去年同期
2021Q4(百萬)2020Q4(百萬)YoY(%)
17.012.041.666
2021Q3(百萬)2020Q3(百萬)YoY(%)
11.04.0175.0
2021Q2(百萬)2020Q2(百萬)YoY(%)
8.010.0-20.0

EPS較上季
2021Q4(元)2021Q3(元)比率
0.370.122.0833

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.025.775.955.585.635.505.375.936.075.91
存貨周轉率2.682.472.572.622.432.262.111.992.172.52

應收帳周轉率和存貨周轉率-近20季
21Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.631.291.281.511.511.471.431.361.371.571.521.431.451.341.371.67
存貨周轉率0.840.530.560.660.680.600.580.590.610.750.720.650.650.620.610.73

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.460.430.390.330.350.350.380.350.250.23
金融負債(百萬)279219170124153161204912940
營收淨額(百萬)9328478297677537637367638981020
利息保障倍數16.2912.9915.448.566.236.092.37-3.4613.89-31.56
長期銀行借款占稅後淨利比2.063.964.243.530.002.8020.330.000.000.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)9328478297677537637367638981020
推銷費用(百萬)92837264566053524449
管理費用(百萬)49474747494652555757
研發費(百萬)68554434384145444242
推銷費用率(%)9.879.808.698.347.447.867.206.824.904.80
管理費用率(%)5.265.555.676.136.516.037.077.216.355.59
研發費用率(%)7.306.495.314.435.055.376.115.774.684.12

成本指標-近20季
21Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)308214206227227208209203201220207200199186174208
推銷費用(百萬)26222222212221191918181717161615
管理費用(百萬)13121212121212111212121212101114
研發費(百萬)191816161613131313121098999
推銷費用率(%)8.4410.2810.689.699.2510.5810.059.369.458.188.708.508.548.609.207.21
管理費用率(%)4.225.615.835.295.295.775.745.425.975.455.806.006.035.386.326.73
研發費用率(%)6.178.417.777.057.056.256.226.406.475.454.834.504.024.845.174.33

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
3128-昇銳OXXOOXXXXX
16年4.20億66.0%46.42%0.0%13.10%-30百萬11.36%

融資使用率
日期股價融資使用率
2022-05-16 -18.3523.70%
2022-05-1318.523.50%
2022-05-1218.4523.53%
2022-05-1118.223.39%
2022-05-1018.3523.41%
2022-05-0917.823.33%
2022-05-0618.4523.25%
2022-05-0518.7523.32%
2022-05-0418.4523.43%
2022-05-0318.4523.31%
2022-04-2918.823.31%
2022-04-2818.9523.24%
2022-04-2718.9523.37%
2022-04-2619.2523.41%
2022-04-2519.223.13%
2022-04-2220.6523.28%
2022-04-2121.5523.14%
2022-04-2021.523.22%
2022-04-1921.423.18%
2022-04-1820.423.68%
2022-04-1519.523.78%
2022-04-1419.823.65%
2022-04-1319.8523.70%
2022-04-1219.523.35%
2022-04-1119.823.30%
2022-04-0820.423.40%
2022-04-0719.5522.90%
2022-04-0619.5522.95%
2022-04-0119.423.04%
2022-03-3119.522.93%
2022-03-3019.7522.92%
2022-03-2919.722.93%
2022-03-2820.022.92%
2022-03-2520.122.93%
2022-03-2420.222.92%
2022-03-2319.922.82%
2022-03-2219.1522.79%
2022-03-2118.922.77%
2022-03-1818.5522.65%
2022-03-1718.722.68%
2022-03-1617.9522.79%
2022-03-1518.122.98%
2022-03-1418.8522.96%
2022-03-1118.622.98%
2022-03-1018.8522.98%
2022-03-0918.3523.13%
2022-03-0817.823.16%
2022-03-0718.523.92%
2022-03-0419.6524.37%
2022-03-0319.8524.29%
2022-03-0219.824.29%
2022-03-0120.1524.37%
2022-02-2519.6524.30%
2022-02-2419.6524.33%
2022-02-2320.324.61%
2022-02-2220.3524.67%
2022-02-2120.8524.64%
2022-02-1821.024.64%
2022-02-1720.724.65%
2022-02-1620.924.62%
2022-02-1520.824.62%
2022-02-1420.424.70%
2022-02-1121.1525.48%
2022-02-1022.425.28%
2022-02-0922.525.28%
2022-02-0821.825.47%
2022-02-0721.425.46%
2022-01-2620.626.50%
2022-01-2520.727.19%
2022-01-2421.428.02%
2022-01-2121.8528.71%
2022-01-2022.3528.98%
2022-01-1922.2529.01%
2022-01-1822.1529.21%
2022-01-1722.0529.58%
2022-01-1421.3529.99%
2022-01-1322.0530.76%
2022-01-1222.933.48%
2022-01-1122.734.50%
2022-01-1022.433.08%
2022-01-0721.833.36%
2022-01-0622.433.97%
2022-01-0522.434.11%
2022-01-0423.435.90%
2022-01-0323.536.09%
2021-12-3023.233.42%
2021-12-2923.033.68%
2021-12-2822.8533.39%
2021-12-2722.7533.88%
2021-12-2422.934.04%
2021-12-2323.434.45%
2021-12-2224.1532.89%
2021-12-2124.031.58%
2021-12-2024.0530.22%
2021-12-1726.0530.27%
2021-12-1628.924.65%
2021-12-1526.325.28%
2021-12-1423.9528.63%
2021-12-1324.228.99%
2021-12-1023.029.30%
2021-12-0923.429.50%
2021-12-0824.629.57%
2021-12-0723.3530.06%
2021-12-0623.2529.72%
2021-12-0323.1529.34%
2021-12-0222.828.81%
2021-12-0123.3528.40%
2021-11-3022.9528.20%
2021-11-2922.129.72%
2021-11-2622.629.49%
2021-11-2523.2529.30%
2021-11-2423.7530.00%
2021-11-2322.9531.55%
2021-11-2223.7531.07%
2021-11-1923.131.15%
2021-11-1823.1530.94%
2021-11-1722.730.94%
2021-11-1623.729.43%
2021-11-1522.528.86%
2021-11-1222.529.68%
2021-11-1122.530.93%
2021-11-1022.5530.90%
2021-11-0923.132.26%
2021-11-0822.033.96%
2021-11-0522.633.06%
2021-11-0421.4533.17%
2021-11-0320.732.81%
2021-11-0220.332.54%
2021-11-0121.832.46%
2021-10-2921.7532.77%
2021-10-2821.4532.91%
2021-10-2721.133.94%
2021-10-2620.7534.41%
2021-10-2520.733.83%
2021-10-2220.634.06%
2021-10-2120.1533.79%
2021-10-2020.133.30%
2021-10-1920.1532.85%
2021-10-1819.7533.14%
2021-10-1519.8533.17%
2021-10-1419.3533.05%
2021-10-1319.3532.70%
2021-10-1219.432.33%
2021-10-0819.632.40%
2021-10-0719.832.37%
2021-10-0619.932.67%
2021-10-0519.5531.91%
2021-10-0419.1532.50%
2021-10-0119.1531.90%
2021-09-3019.230.73%
2021-09-2919.1530.42%
2021-09-2819.529.44%
2021-09-2719.1529.64%
2021-09-2419.1528.90%
2021-09-2319.1528.90%
2021-09-2218.9529.40%
2021-09-1718.929.10%
2021-09-1618.729.07%
2021-09-1518.5530.16%
2021-09-1418.529.77%
2021-09-1317.9529.44%
2021-09-1017.9529.21%
2021-09-0917.8529.18%
2021-09-0817.8526.82%
2021-09-0717.926.71%
2021-09-0618.0526.70%
2021-09-0318.426.40%
2021-09-0217.924.93%
2021-09-0117.9525.04%
2021-08-3117.725.44%
2021-08-3017.825.46%
2021-08-2717.8525.24%
2021-08-2618.2524.72%
2021-08-2518.0523.46%
2021-08-2417.724.12%
2021-08-2317.923.76%
2021-08-2017.4524.16%
2021-08-1917.524.00%
2021-08-1817.923.96%
2021-08-1717.8523.90%
2021-08-1617.723.75%
2021-08-1317.623.77%
2021-08-1217.623.37%
2021-08-1117.5523.42%
2021-08-1017.5523.24%
2021-08-0918.1524.03%
2021-08-0617.522.79%
2021-08-0518.124.01%
2021-08-0418.7525.35%
2021-08-0318.825.68%
2021-08-0218.825.67%
2021-07-3018.8525.82%
2021-07-2918.826.20%
2021-07-2818.726.95%
2021-07-2719.527.95%
2021-07-2620.227.65%
2021-07-2320.428.18%
2021-07-2219.729.09%
2021-07-2120.331.10%
2021-07-2020.9527.85%
2021-07-1920.5526.93%
2021-07-1621.0528.01%
2021-07-1520.328.02%
2021-07-1420.028.49%
2021-07-1320.228.80%
2021-07-1222.030.18%
2021-07-0922.4529.36%
2021-07-0821.628.62%
2021-07-0720.528.76%
2021-07-0620.8529.05%
2021-07-0521.129.07%
2021-07-0221.0531.19%
2021-07-0120.6531.24%
2021-06-3021.030.49%
2021-06-2920.5531.32%
2021-06-2821.631.37%
2021-06-2521.0531.32%
2021-06-2420.9529.90%
2021-06-2320.8529.86%
2021-06-2220.128.06%
2021-06-2121.328.09%
2021-06-1819.830.31%
2021-06-1718.531.07%
2021-06-1618.731.08%
2021-06-1518.2531.48%
2021-06-1118.2530.81%
2021-06-1017.529.34%
2021-06-0917.1529.41%
2021-06-0817.129.27%
2021-06-0717.0530.09%
2021-06-0417.3530.22%
2021-06-0317.5530.49%
2021-06-0217.730.30%
2021-06-0118.0530.54%
2021-05-3117.8530.50%
2021-05-2818.4531.00%
2021-05-2717.2530.12%
2021-05-2617.430.22%
2021-05-2517.5531.04%
2021-05-2417.3530.02%

昇銳熱門網頁

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,如本網站對資料內容錯誤﹑更新延誤不負任何責任。