3138 耀登


股價漲跌幅
20222021
耀登-37.0%-49.0%
0050-15.64%3.82%


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)
145.5 25.33% 182.36 209.71 44.13% -48.78% 74.53

  • 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42.2542.1141.7344.8542.1741.8440.3037.0332.72
營業利益率10.838.925.168.499.284.986.186.580.67
折舊負擔比率5.517.409.467.226.048.056.646.246.76
稅前淨利率22.0312.838.1912.168.209.0810.858.053.08
股東權益報酬率22.5212.078.629.667.187.209.898.165.11
資產報酬率13.977.295.266.284.644.666.214.993.21
本業收入比49.0569.4462.6770.33114.5255.0056.6381.9722.73
業外獲益比50.9530.5637.3329.67-12.9045.0043.3718.0377.27
無形資產佔淨值比0.390.220.310.000.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營業毛利率37.7048.4242.3738.6938.8839.8747.2442.5437.5445.0042.1839.2739.75
營業利益率6.6212.749.1212.877.96-2.7318.3313.314.893.128.356.931.83
稅前淨利率9.9721.4442.1715.647.874.6021.1417.076.347.6111.089.094.38
本業收入比67.5759.7621.4883.05100.00-61.5486.1578.4373.3342.1174.0775.0044.44
業外獲益比32.4340.2478.5218.64-0.00161.5413.8521.5720.0057.8925.9325.0055.56

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)1912461291559552106182109
自由現金流量(百萬)-13599639483525989103
稅後淨利(百萬)27610860524244614627


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營運現金流量(百萬)3692057458572593079-27734
自由現金流量(百萬)-1144751-192-41371856-1355-5161-2
稅後淨利(百萬)2985128481585040101719176

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)14331122920748761658768753725
營業利益(百萬)1551004764713347505
稅後淨利(百萬)27610860524244614627
EPS(完全稀釋)5.912.621.461.311.061.101.481.140.65
營收成長率(%)27.7221.9622.99-1.7115.65-14.321.993.86N/A
營業利益成長率(%)55.00112.77-26.56-9.86115.15-29.79-6.00900.00N/A
稅後淨利成長率(%)155.5680.0015.3823.81-4.55-27.8732.6170.37N/A
EPS成長率(%)125.5779.4511.4523.58-3.64-25.6829.8275.38N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營收(百萬)373384354379316280307301234253245223199
營業利益(百萬)2549324925-8564011820154
稅後淨利(百萬)2985128481585040101719176
EPS(完全稀釋)0.621.832.761.040.330.201.220.990.250.420.470.420.16
去年同期營收成長率(%)18.0437.1415.3125.9135.0410.6725.3134.9817.590.000.000.000.00
兩季平均(YOY)營收成長率(%)27.5926.2320.6130.4822.8617.9930.1426.288.790.000.000.000.00
去年同期EPS成長率(%)87.88815.00126.235.0532.00-52.38159.57135.7156.250.000.000.000.00
兩季平均(YOY)EPS成長率(%)451.44470.6265.6418.52-10.1953.59147.6495.9828.120.000.000.000.00
較上季營收成長率(%)-2.868.47-6.6019.9412.86-8.791.9928.63-7.513.279.8712.060.00
較上季EPS成長率(%)-66.12-33.70165.38215.1565.00-83.6123.23296.00-40.48-10.6411.90162.500.00

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(%)
2022/4-25.48-20.567.512021/388.2224.4331.92
2022/329.68-0.3219.162021/1~2-26.45313.4738.59
2022/1~2-16.4734.7134.72020/128.320.123.75
2021/122.1536.1127.722020/114.3438.1624.12
2021/1118.8644.326.9N/AN/AN/AN/A
2021/10-3.4526.6825.15N/AN/AN/AN/A
2021/93.6727.2524.99N/AN/AN/AN/A
2021/8-9.073.024.71N/AN/AN/AN/A
2021/72.8518.9228.44N/AN/AN/AN/A
2021/6-8.6415.3230.3N/AN/AN/AN/A
2021/51.6446.4333.962020/4-8.8536.7124.0
2021/4-6.527.6430.642020/3165.0478.2419.24

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
37.025.048.0
2021Q4(百萬)2020Q4(百萬)YoY(%)
82.013.0530.76
2021Q3(百萬)2020Q3(百萬)YoY(%)
149.065.0129.23

EPS較上季
2022Q1(元)2021Q4(元)比率
0.621.83-0.661

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率4.444.053.903.002.862.543.082.912.60
存貨周轉率3.324.215.707.5010.5414.5317.5815.2717.11

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
應收帳款周轉率0.981.141.171.341.040.941.091.150.951.051.101.090.94
存貨周轉率0.680.761.071.281.041.051.452.021.391.302.083.372.50

償債能力-近10年
202120202019201820172016201520142013
負債比0.400.360.470.340.360.360.380.390.43
金融負債(百萬)1900532121408079135
營收淨額(百萬)14331122920748761658768753725
利息保障倍數114.8856.5026.17320.1987.7737.9348.5232.086.93
長期銀行借款占稅後淨利比0.690.000.650.290.140.410.540.932.37

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)14331122920748761658768753725
推銷費用(百萬)134128110978894909098
管理費用(百萬)178147133988073897263
研發費(百萬)1409889768376836771
推銷費用率(%)9.3511.4111.9612.9711.5614.2911.7211.9513.52
管理費用率(%)12.4213.1014.4613.1010.5111.0911.599.568.69
研發費用率(%)9.778.739.6710.1610.9111.5510.818.909.79

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q1
營收淨額(百萬)373384354379316280307301234253245223199
推銷費用(百萬)39443228304133292531292625
管理費用(百萬)37504741414532333647312727
研發費(百萬)39463829273325241627231920
推銷費用率(%)10.4611.469.047.399.4914.6410.759.6310.6812.2511.8411.6612.56
管理費用率(%)9.9213.0213.2810.8212.9716.0710.4210.9615.3818.5812.6512.1113.57
研發費用率(%)10.4611.9810.737.658.5411.798.147.976.8410.679.398.5210.05

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
3138-耀登XXXXOOOXXO
2年4.67億69.05%52.09%0.0%222.91%149百萬9.0%

融資使用率
日期股價融資使用率
2022-05-24 -145.512.85%
2022-05-23148.012.79%
2022-05-20149.512.70%
2022-05-19149.512.60%
2022-05-18152.012.70%
2022-05-17154.012.49%
2022-05-16150.512.66%
2022-05-13149.012.41%
2022-05-12146.012.49%
2022-05-11150.012.88%
2022-05-10152.512.98%
2022-05-09150.012.93%
2022-05-06155.513.16%
2022-05-05159.513.21%
2022-05-04158.013.15%
2022-05-03158.013.01%
2022-04-29158.012.85%
2022-04-28157.012.64%
2022-04-27158.512.72%
2022-04-26158.013.08%
2022-04-25157.013.13%
2022-04-22161.013.33%
2022-04-21163.013.33%
2022-04-20163.013.26%
2022-04-19163.013.21%
2022-04-18163.013.19%
2022-04-15163.513.23%
2022-04-14170.013.51%
2022-04-13172.013.49%
2022-04-12169.013.57%
2022-04-11169.513.60%
2022-04-08180.514.34%
2022-04-07177.014.10%
2022-04-06181.514.02%
2022-04-01181.014.13%
2022-03-31180.014.43%
2022-03-30186.514.67%
2022-03-29187.014.92%
2022-03-28191.014.85%
2022-03-25200.518.01%
2022-03-24183.014.55%
2022-03-23180.013.94%
2022-03-22179.513.43%
2022-03-21179.513.33%
2022-03-18179.013.38%
2022-03-17172.512.92%
2022-03-16157.012.78%
2022-03-15158.013.03%
2022-03-14167.513.38%
2022-03-11166.013.37%
2022-03-10170.513.31%
2022-03-09165.013.35%
2022-03-08159.013.55%
2022-03-07168.513.81%
2022-03-04176.513.91%
2022-03-03178.013.88%
2022-03-02179.013.83%
2022-03-01181.013.84%
2022-02-25172.014.00%
2022-02-24168.014.10%
2022-02-23178.514.60%
2022-02-22176.514.60%
2022-02-21183.014.61%
2022-02-18185.514.70%
2022-02-17184.014.67%
2022-02-16187.514.61%
2022-02-15183.014.65%
2022-02-14184.514.77%
2022-02-11191.014.74%
2022-02-10194.014.86%
2022-02-09196.514.60%
2022-02-08193.014.46%
2022-02-07189.014.56%
2022-01-26181.514.65%
2022-01-25181.014.91%
2022-01-24186.015.07%
2022-01-21194.016.09%
2022-01-20202.016.67%
2022-01-19201.016.47%
2022-01-18204.016.40%
2022-01-17208.016.30%
2022-01-14199.516.33%
2022-01-13205.516.57%
2022-01-12207.016.67%
2022-01-11213.516.54%
2022-01-10219.016.76%
2022-01-07215.516.36%
2022-01-06229.519.58%
2022-01-05237.519.84%
2022-01-04229.015.96%
2022-01-03230.015.38%
2021-12-30225.514.56%
2021-12-29227.014.11%
2021-12-28225.514.04%
2021-12-27220.014.20%
2021-12-24221.014.48%
2021-12-23224.014.79%
2021-12-22228.014.81%
2021-12-21228.514.54%
2021-12-20225.514.32%
2021-12-17233.515.06%
2021-12-16239.014.96%
2021-12-15233.015.17%
2021-12-14233.015.26%
2021-12-13243.515.12%
2021-12-10229.014.73%
2021-12-09226.514.55%
2021-12-08226.514.80%
2021-12-07225.514.47%
2021-12-06219.014.04%
2021-12-03220.013.83%
2021-12-02218.013.78%
2021-12-01219.514.27%
2021-11-30218.014.79%
2021-11-29218.514.31%
2021-11-26217.014.50%
2021-11-25221.514.84%
2021-11-24235.515.62%
2021-11-23229.015.49%
2021-11-22238.015.32%
2021-11-19250.517.06%
2021-11-18248.515.74%
2021-11-17253.015.63%
2021-11-16258.517.76%
2021-11-15240.013.67%
2021-11-12238.013.71%
2021-11-11238.513.38%
2021-11-10248.013.52%
2021-11-09225.512.39%
2021-11-08225.012.44%
2021-11-05229.513.10%
2021-11-04209.09.83%
2021-11-03210.09.63%
2021-11-02209.59.75%
2021-11-01224.010.57%
2021-10-29213.59.59%
2021-10-28218.09.57%
2021-10-27223.59.37%
2021-10-26220.010.09%
2021-10-25220.09.98%
2021-10-22200.08.72%
2021-10-21214.08.85%
2021-10-20204.54.08%
2021-10-19186.04.25%
2021-10-18179.03.15%
2021-10-15163.01.56%
2021-10-14148.51.41%
2021-10-13152.51.34%
2021-10-12161.51.13%
2021-10-08160.01.02%
2021-10-07163.51.36%
2021-10-06158.01.13%
2021-10-05160.51.03%
2021-10-04159.50.94%
2021-10-01176.00.70%

耀登熱門網頁

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。