3141 晶宏

EPS 年複合成長率: 44.9% (110-106)
營業利益年複合成長率: 42.74% (110-106)
本益比: 17.27
本益成長比: 0.404
總報酬本益比: 2.609
近四季EPS總合: 9.64 (3.23,3.35,3.61,1.68)
融資餘額佔股本比例：12.66%
融資使用率: 50.66%
近期收盤價: 166.5 (2022-05-19)
技術線型
股利政策 (現金股利有部份來自資本公積要注意，但是如果是只有很少比例是來自資本公積而且是有計劃性是可以的，因為這樣可以降低股東權益，提升ROE)

大家也找了
大家也看了

股價漲跌幅

	2022	2021	2020
晶宏	-35.0%	500.0%	66.0%
0050	-15.78%	3.82%	50.48%

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)
166.5	34.63%	224.16	257.78	54.82%	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

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營業毛利率	52.25	40.07	38.08	44.52	43.25	46.57	44.77	46.15	43.35
營業利益率	29.97	10.71	8.13	13.55	11.23	12.88	7.14	8.82	6.16
折舊負擔比率	3.20	4.11	4.43	3.09	3.89	3.43	4.58	2.49	2.65
稅前淨利率	29.52	10.61	6.86	13.39	8.83	13.35	8.62	11.09	7.71
股東權益報酬率	37.98	10.40	7.01	16.50	9.18	15.90	8.33	9.98	6.04
資產報酬率	21.17	7.25	5.71	13.15	7.36	12.66	6.89	8.50	5.22
本業收入比	101.51	100.70	118.29	101.16	127.10	96.41	82.98	79.46	80.00
業外獲益比	-1.51	-0.70	-18.29	-1.16	-27.10	3.59	17.02	20.54	20.00
無形資產佔淨值比	0.73	0.49	1.13	1.40	0.00	0.00	0.00	0.00	0.00

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

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營業毛利率	53.72	58.23	56.84	46.74	41.53	43.39	37.91	37.86	39.65	36.28	39.33	39.58	37.35	44.36	47.37	44.09	41.23
營業利益率	32.16	36.73	36.64	23.46	15.78	14.90	10.38	6.38	8.54	5.77	9.85	7.33	9.45	10.12	20.66	13.53	7.49
稅前淨利率	37.63	36.37	36.76	21.23	16.24	16.55	9.46	6.66	6.38	2.95	8.40	6.54	9.37	9.51	20.23	16.52	4.20
本業收入比	85.51	101.04	99.67	110.74	97.53	90.41	108.82	100.00	133.33	188.89	116.00	111.11	100.00	106.90	101.30	82.14	181.82
業外獲益比	14.49	-1.04	0.33	-10.74	2.47	9.59	-8.82	5.88	-33.33	-100.00	-16.00	-11.11	-0.00	-6.90	-2.60	17.86	-81.82

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營運現金流量(百萬)	725	366	88	147	199	221	253	-69	170
自由現金流量(百萬)	-223	80	-73	67	116	168	199	-113	130
稅後淨利(百萬)	677	113	78	177	90	141	83	106	55

現金流量-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營運現金流量(百萬)	24	277	233	79	136	190	149	15	11	15	53	47	-27	40	82	16	10
自由現金流量(百萬)	-34	-112	-51	-182	122	-28	131	-20	-4	5	33	-59	-52	-9	77	7	-7
稅後淨利(百萬)	238	232	264	110	72	50	30	17	16	11	23	16	28	33	80	50	14

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)

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收(百萬)	2688	1339	1196	1295	1207	1252	1092	1006	904
營業利益(百萬)	806	143	97	175	136	161	78	89	56
稅後淨利(百萬)	677	113	78	177	90	141	83	106	55
EPS(完全稀釋)	9.07	1.70	1.21	2.77	1.42	2.20	0.86	1.06	0.62
營收成長率(%)	100.75	11.96	-7.64	7.29	-3.59	14.65	8.55	11.28	N/A
營業利益成長率(%)	463.64	47.42	-44.57	28.68	-15.53	106.41	-12.36	58.93	N/A
稅後淨利成長率(%)	499.12	44.87	-55.93	96.67	-36.17	69.88	-21.70	92.73	N/A
EPS成長率(%)	433.53	40.50	-56.32	95.07	-35.45	155.81	-18.87	70.97	N/A

成長能力-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收(百萬)	733	795	821	571	502	442	357	259	281	302	293	275	326	309	379	339	268
營業利益(百萬)	236	292	301	134	79	66	37	17	24	17	29	20	31	31	78	46	20
稅後淨利(百萬)	238	232	264	110	72	50	30	17	16	11	23	16	28	33	80	50	14
EPS(完全稀釋)	3.23	3.35	3.61	1.68	1.12	0.77	0.46	0.27	0.26	0.18	0.36	0.25	0.45	0.52	1.26	0.79	0.22
去年同期營收成長率(%)	46.02	79.86	129.97	120.46	78.65	46.36	21.84	-5.82	-13.80	-2.27	-22.69	-18.88	21.64	0.00	0.00	0.00	-
去年同期營業利益成長率(%)	198.73	342.42	713.51	688.24	229.17	288.24	27.59	-15.00	-22.58	-45.16	-62.82	-56.52	55.00	0.00	0.00	0.00	-
去年同期稅後淨利成長率(%)	230.56	364.00	780.00	547.06	350.00	354.55	30.43	6.25	-42.86	-66.67	-71.25	-68.00	100.00	0.00	0.00	0.00	-
去年同期EPS成長率(%)	188.39	335.06	684.78	522.22	330.77	327.78	27.78	8.00	-42.22	-65.38	-71.43	-68.35	104.55	0.00	0.00	0.00	-
較上季營收成長率(%)	-7.80	-3.17	43.78	13.75	13.57	23.81	37.84	-7.83	-6.95	3.07	6.55	-15.64	5.50	-18.47	11.80	26.49	0.00
較上季營業利益成長率(%)	-19.18	-2.99	124.63	69.62	19.70	78.38	117.65	-29.17	41.18	-41.38	45.00	-35.48	0.00	-60.26	69.57	130.00	0.00
較上季稅後淨利成長率(%)	2.59	-12.12	140.00	52.78	44.00	66.67	76.47	6.25	45.45	-52.17	43.75	-42.86	-15.15	-58.75	60.00	257.14	0.00
較上季EPS成長率(%)	-3.58	-7.20	114.88	50.00	45.45	67.39	70.37	3.85	44.44	-50.00	44.00	-44.44	-13.46	-58.73	59.49	259.09	0.00

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	0.69	34.22	42.86	2019/12	13.55	4.17	-7.62
2022/3	11.72	35.06	46.08	2019/11	17.21	10.26	-8.72
2022/1~2	-14.32	52.5	52.5	2019/10	-23.6	-19.56	-10.32
2021/12	-8.28	63.65	100.79	2019/9	18.02	-18.01	-9.31
2021/11	-0.97	72.19	105.55	2019/8	13.43	-21.09	-7.9
2021/10	-5.36	108.44	110.67	2019/7	-5.54	-29.69	-5.7
2021/9	9.69	109.47	111.0	2019/6	-8.74	-26.14	-0.95
2021/8	-0.86	124.15	111.28	2019/5	11.57	-16.52	5.3
2021/7	37.76	164.78	108.91	2019/4	-17.79	-13.1	12.25
2021/6	1.7	102.4	98.5	2019/3	13.99	20.17	21.8
2021/5	1.75	111.94	97.66	2019/1~2	-25.6	22.62	22.61
2021/4	1.32	152.61	94.04	2018/12	20.18	16.18	7.22
2021/3	17.11	41.41	78.6	2018/11	-14.49	-24.44	6.46
2021/1~2	-1.19	110.89	110.89	2018/10	-22.13	0.84	10.24
2020/12	-3.5	32.63	11.95	2018/9	13.58	10.87	11.37
2020/11	19.87	56.06	9.75	2018/8	1.06	8.95	11.46
2020/10	-4.89	52.61	4.97	2018/7	-0.76	16.17	11.89
2020/9	17.39	22.58	0.38	2018/6	3.13	30.53	11.08
2020/8	17.1	23.24	-2.82	2018/5	16.13	18.69	7.1
2020/7	5.3	19.38	-6.46	2018/4	13.69	5.11	3.88
2020/6	6.49	7.07	-10.09	2018/3	48.25	-1.43	3.42
2020/5	21.27	-8.25	-13.09	2018/1~2	-49.69	6.02	6.02
2020/4	-43.27	-15.59	-14.23	2017/12	-21.84	-1.39	-3.55
2020/3	61.98	22.32	-13.87	2017/11	14.13	25.66	-3.73
2020/1~2	15.45	-31.47	-31.47	2017/10	-14.39	15.4	-6.41

稅前淨利較去年同期

2022Q1(百萬)	2021Q1(百萬)	YoY(%)
276.0	81.0	240.74
2021Q4(百萬)	2020Q4(百萬)	YoY(%)
289.0	73.0	295.89
2021Q3(百萬)	2020Q3(百萬)	YoY(%)
302.0	34.0	788.23

EPS較上季

2022Q1(元)	2021Q4(元)	比率
3.23	3.35	-0.035

應收帳周轉率和存貨周轉率-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
應收帳款周轉率	7.54	5.89	5.56	6.42	6.41	7.36	7.44	9.71	10.66
存貨周轉率	3.10	2.61	2.22	2.37	2.27	2.21	2.40	2.85	3.05

應收帳周轉率和存貨周轉率-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
應收帳款周轉率	1.70	1.80	2.33	2.05	2.03	1.99	1.80	1.30	1.30	1.44	1.65	1.40	1.45	1.44	1.76	1.91	1.60
存貨周轉率	0.51	0.71	1.03	1.13	1.14	0.84	0.62	0.41	0.46	0.55	0.48	0.45	0.60	0.56	0.71	0.65	0.55

償債能力-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
負債比	0.47	0.40	0.18	0.21	0.20	0.20	0.21	0.14	0.16
金融負債(百萬)	210	105	0	0	0	0	1	0	0
營收淨額(百萬)	2688	1339	1196	1295	1207	1252	1092	1006	904
利息保障倍數	208.10	102.48	100.91	0.00	0.00	0.00	0.00	0.00	0.00
長期銀行借款占稅後淨利比	0.02	0.22	0.00	0.00	0.00	0.00	0.01	0.00	0.00

成本指標-近10年

	2021	2020	2019	2018	2017	2016	2015	2014	2013
營收淨額(百萬)	2688	1339	1196	1295	1207	1252	1092	1006	904
推銷費用(百萬)	84	58	57	64	68	80	95	97	82
管理費用(百萬)	131	95	88	91	76	82	79	78	68
研發費(百萬)	383	242	220	247	242	257	237	201	187
推銷費用率(%)	3.12	4.33	4.77	4.94	5.63	6.39	8.70	9.64	9.07
管理費用率(%)	4.87	7.09	7.36	7.03	6.30	6.55	7.23	7.75	7.52
研發費用率(%)	14.25	18.07	18.39	19.07	20.05	20.53	21.70	19.98	20.69

成本指標-近20季

	22Q1	21Q4	21Q3	21Q2	21Q1	20Q4	20Q3	20Q2	20Q1	19Q4	19Q3	19Q2	19Q1	18Q4	18Q3	18Q2	18Q1
營收淨額(百萬)	733	795	821	571	502	442	357	259	281	302	293	275	326	309	379	339	268
推銷費用(百萬)	20	24	25	18	16	18	15	12	13	14	15	14	14	17	16	16	15
管理費用(百萬)	34	37	38	29	27	27	25	22	21	27	16	24	22	23	27	22	19
研發費(百萬)	103	110	101	85	86	81	59	49	54	52	58	55	55	66	59	66	56
推銷費用率(%)	2.73	3.02	3.05	3.15	3.19	4.07	4.20	4.63	4.63	4.64	5.12	5.09	4.29	5.50	4.22	4.72	5.60
管理費用率(%)	4.64	4.65	4.63	5.08	5.38	6.11	7.00	8.49	7.47	8.94	5.46	8.73	6.75	7.44	7.12	6.49	7.09
研發費用率(%)	14.05	13.84	12.30	14.89	17.13	18.33	16.53	18.92	19.22	17.22	19.80	20.00	16.87	21.36	15.57	19.47	20.90

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
3141-晶宏	O	X	X	O	O	O	O	O	O	O
	8年	7.48億	83.13%	42.98%	0.0%	184.49%	613百萬	39.04%

融資使用率

日期	股價	融資使用率
2022-05-19 -	166.5	50.66%
2022-05-18	168.0	49.71%
2022-05-17	168.5	50.03%
2022-05-16	153.5	46.63%
2022-05-13	155.5	47.92%
2022-05-12	151.0	48.67%
2022-05-11	157.0	48.81%
2022-05-10	151.5	47.76%
2022-05-09	138.0	49.87%
2022-05-06	147.0	50.24%
2022-05-05	151.5	50.33%
2022-05-04	143.0	51.33%
2022-05-03	143.0	51.62%
2022-04-29	132.0	48.11%
2022-04-28	130.5	45.28%
2022-04-27	132.5	43.69%
2022-04-26	132.0	45.88%
2022-04-25	133.0	46.00%
2022-04-22	140.5	47.87%
2022-04-21	151.5	47.40%
2022-04-20	150.5	46.75%
2022-04-19	148.5	46.48%
2022-04-18	151.5	45.04%
2022-04-15	154.5	44.96%
2022-04-14	165.5	45.81%
2022-04-13	163.0	46.22%
2022-04-12	161.0	45.21%
2022-04-11	159.0	45.70%
2022-04-08	173.0	46.66%
2022-04-07	169.0	47.04%
2022-04-06	177.0	50.42%
2022-04-01	183.0	50.68%
2022-03-31	185.5	51.03%
2022-03-30	185.0	50.81%
2022-03-29	187.5	51.89%
2022-03-28	187.0	52.11%
2022-03-25	187.0	52.68%
2022-03-24	191.5	55.17%
2022-03-23	185.0	54.93%
2022-03-22	176.0	48.83%
2022-03-21	173.5	49.36%
2022-03-18	172.5	48.71%
2022-03-17	164.0	48.38%
2022-03-16	149.5	47.61%
2022-03-15	150.5	47.80%
2022-03-14	164.0	48.53%
2022-03-11	167.5	47.89%
2022-03-10	167.5	47.31%
2022-03-09	163.0	47.94%
2022-03-08	162.5	46.85%
2022-03-07	178.0	49.92%
2022-03-04	194.0	50.85%
2022-03-03	187.0	49.39%
2022-03-02	192.0	48.30%
2022-03-01	190.5	48.65%
2022-02-25	186.5	48.38%
2022-02-24	184.0	47.55%
2022-02-23	196.5	48.33%
2022-02-22	187.5	49.77%
2022-02-21	197.5	51.08%
2022-02-18	194.5	52.13%
2022-02-17	196.0	53.59%
2022-02-16	197.5	55.05%
2022-02-15	190.5	54.98%
2022-02-14	192.0	54.61%
2022-02-11	209.5	53.05%
2022-02-10	202.0	52.46%
2022-02-09	199.5	51.56%
2022-02-08	193.5	50.97%
2022-02-07	190.0	49.56%
2022-01-26	182.0	49.44%
2022-01-25	183.5	50.61%
2022-01-24	190.0	50.73%
2022-01-21	182.5	50.01%
2022-01-20	197.0	53.43%
2022-01-19	195.0	51.84%
2022-01-18	203.0	54.45%
2022-01-17	209.5	52.52%
2022-01-14	202.0	49.94%
2022-01-13	198.5	48.79%
2022-01-12	203.5	53.11%
2022-01-11	213.0	51.57%
2022-01-10	211.5	53.28%
2022-01-07	232.0	63.53%
2022-01-06	257.5	71.95%
2022-01-05	261.0	72.98%
2022-01-04	270.0	73.38%
2022-01-03	256.0	73.51%
2021-12-30	255.0	74.90%
2021-12-29	252.0	74.62%
2021-12-28	252.0	74.70%
2021-12-27	251.0	73.32%
2021-12-24	262.5	72.55%
2021-12-23	263.0	75.25%
2021-12-22	264.0	75.71%
2021-12-21	268.0	78.73%
2021-12-20	262.0	80.77%
2021-12-17	273.5	84.14%
2021-12-16	292.5	83.70%
2021-12-15	266.0	83.30%
2021-12-14	260.0	83.02%
2021-12-13	263.5	85.47%
2021-12-10	271.0	85.32%
2021-12-09	260.0	84.71%
2021-12-08	258.0	81.86%
2021-12-07	254.5	80.89%
2021-12-06	248.0	79.52%
2021-12-03	245.5	79.22%
2021-12-02	231.5	77.47%
2021-12-01	227.0	76.67%
2021-11-30	242.0	74.04%
2021-11-29	249.5	74.56%
2021-11-26	236.5	71.87%
2021-11-25	246.5	74.71%
2021-11-24	262.5	79.31%
2021-11-23	255.0	75.29%
2021-11-22	262.0	76.87%
2021-11-19	250.0	71.67%
2021-11-18	252.5	74.01%
2021-11-17	247.0	67.45%
2021-11-16	242.5	66.76%
2021-11-15	251.5	66.02%
2021-11-12	267.0	81.74%
2021-11-11	256.5	81.58%
2021-11-10	233.5	85.79%
2021-11-09	218.5	84.32%
2021-11-08	213.5	85.42%
2021-11-05	223.5	86.27%
2021-11-04	216.5	85.52%
2021-11-03	227.5	85.46%
2021-11-02	225.5	84.00%
2021-11-01	237.5	86.04%
2021-10-29	216.0	74.48%
2021-10-28	221.0	79.58%
2021-10-27	220.0	76.97%
2021-10-26	209.0	74.15%
2021-10-25	190.0	74.18%
2021-10-22	189.0	78.40%
2021-10-21	172.0	72.97%
2021-10-20	181.5	71.44%
2021-10-19	175.0	72.73%
2021-10-18	170.0	66.51%
2021-10-15	158.5	60.49%
2021-10-14	154.0	58.30%
2021-10-13	153.0	60.19%
2021-10-12	169.5	64.92%
2021-10-08	167.5	61.32%
2021-10-07	158.0	63.74%
2021-10-06	147.5	63.41%
2021-10-05	142.5	63.87%
2021-10-04	137.0	64.24%
2021-10-01	141.0	64.83%
2021-09-30	156.0	64.51%
2021-09-29	152.0	65.06%
2021-09-28	163.5	65.90%
2021-09-27	169.5	64.78%
2021-09-24	174.0	65.52%
2021-09-23	170.0	68.03%
2021-09-22	164.0	68.13%
2021-09-17	169.0	68.40%
2021-09-16	163.0	69.43%
2021-09-15	162.0	70.43%
2021-09-14	164.5	69.37%
2021-09-13	160.0	67.89%
2021-09-10	159.0	68.56%
2021-09-09	162.0	69.30%
2021-09-08	152.5	69.53%
2021-09-07	162.0	72.49%
2021-09-06	180.0	77.33%
2021-09-03	180.0	69.14%
2021-09-02	164.0	68.37%
2021-09-01	169.5	72.12%
2021-08-31	154.5	67.52%
2021-08-30	150.0	65.79%
2021-08-27	151.0	66.65%
2021-08-26	151.0	65.43%
2021-08-25	149.0	63.93%
2021-08-24	148.5	63.30%
2021-08-23	146.5	64.85%
2021-08-20	137.5	62.84%
2021-08-19	129.0	64.31%
2021-08-18	137.0	64.65%
2021-08-17	131.0	64.40%
2021-08-16	132.5	66.60%
2021-08-13	127.0	66.84%
2021-08-12	141.0	73.82%
2021-08-11	136.5	70.84%
2021-08-10	151.5	64.72%
2021-08-09	151.5	68.14%
2021-08-06	168.0	76.95%
2021-08-05	166.0	75.00%
2021-08-04	167.0	72.12%
2021-08-03	170.0	69.55%
2021-08-02	160.5	64.66%
2021-07-30	160.5	66.29%
2021-07-29	165.5	65.09%
2021-07-28	156.0	62.18%
2021-07-27	167.0	65.19%
2021-07-26	185.0	71.37%
2021-07-23	168.5	73.59%
2021-07-22	159.5	81.26%
2021-07-21	145.0	75.97%
2021-07-20	144.5	73.57%
2021-07-19	146.5	73.23%
2021-07-16	156.0	73.75%
2021-07-15	153.5	69.35%
2021-07-14	140.0	68.11%
2021-07-13	138.0	75.95%
2021-07-12	153.0	74.48%
2021-07-09	159.0	76.99%
2021-07-08	160.5	77.95%
2021-07-07	146.0	74.66%
2021-07-06	145.0	77.18%
2021-07-05	140.0	76.47%
2021-07-02	141.0	75.77%
2021-07-01	140.0	70.08%
2021-06-30	140.5	80.36%
2021-06-29	128.0	83.67%
2021-06-28	116.5	73.97%
2021-06-25	111.0	80.34%
2021-06-24	101.0	68.97%
2021-06-23	102.0	67.02%
2021-06-22	99.8	72.54%
2021-06-21	96.1	73.00%
2021-06-18	100.5	78.57%
2021-06-17	96.5	81.98%
2021-06-16	87.8	75.46%
2021-06-15	89.7	73.41%
2021-06-11	89.3	74.54%
2021-06-10	88.4	74.44%
2021-06-09	87.9	74.71%
2021-06-08	88.9	72.78%
2021-06-07	80.9	67.87%
2021-06-04	80.6	61.07%
2021-06-03	82.3	63.61%
2021-06-02	74.9	53.70%
2021-06-01	74.0	46.82%
2021-05-31	68.2	42.80%
2021-05-28	62.0	38.10%
2021-05-27	58.9	37.69%