3141 晶宏


股價漲跌幅
202220212020
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
202120202019201820172016201520142013
營業毛利率52.2540.0738.0844.5243.2546.5744.7746.1543.35
營業利益率29.9710.718.1313.5511.2312.887.148.826.16
折舊負擔比率3.204.114.433.093.893.434.582.492.65
稅前淨利率29.5210.616.8613.398.8313.358.6211.097.71
股東權益報酬率37.9810.407.0116.509.1815.908.339.986.04
資產報酬率21.177.255.7113.157.3612.666.898.505.22
本業收入比101.51100.70118.29101.16127.1096.4182.9879.4680.00
業外獲益比-1.51-0.70-18.29-1.16-27.103.5917.0220.5420.00
無形資產佔淨值比0.730.491.131.400.000.000.000.000.00

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
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營業毛利率53.7258.2356.8446.7441.5343.3937.9137.8639.6536.2839.3339.5837.3544.3647.3744.0941.23
營業利益率32.1636.7336.6423.4615.7814.9010.386.388.545.779.857.339.4510.1220.6613.537.49
稅前淨利率37.6336.3736.7621.2316.2416.559.466.666.382.958.406.549.379.5120.2316.524.20
本業收入比85.51101.0499.67110.7497.5390.41108.82100.00133.33188.89116.00111.11100.00106.90101.3082.14181.82
業外獲益比14.49-1.040.33-10.742.479.59-8.825.88-33.33-100.00-16.00-11.11-0.00-6.90-2.6017.86-81.82

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)
202120202019201820172016201520142013
營運現金流量(百萬)72536688147199221253-69170
自由現金流量(百萬)-22380-7367116168199-113130
稅後淨利(百萬)67711378177901418310655


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營運現金流量(百萬)24277233791361901491511155347-2740821610
自由現金流量(百萬)-34-112-51-182122-28131-20-4533-59-52-9777-7
稅後淨利(百萬)23823226411072503017161123162833805014

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)26881339119612951207125210921006904
營業利益(百萬)80614397175136161788956
稅後淨利(百萬)67711378177901418310655
EPS(完全稀釋)9.071.701.212.771.422.200.861.060.62
營收成長率(%)100.7511.96-7.647.29-3.5914.658.5511.28N/A
營業利益成長率(%)463.6447.42-44.5728.68-15.53106.41-12.3658.93N/A
稅後淨利成長率(%)499.1244.87-55.9396.67-36.1769.88-21.7092.73N/A
EPS成長率(%)433.5340.50-56.3295.07-35.45155.81-18.8770.97N/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收(百萬)733795821571502442357259281302293275326309379339268
營業利益(百萬)23629230113479663717241729203131784620
稅後淨利(百萬)23823226411072503017161123162833805014
EPS(完全稀釋)3.233.353.611.681.120.770.460.270.260.180.360.250.450.521.260.790.22
去年同期營收成長率(%)46.0279.86129.97120.4678.6546.3621.84-5.82-13.80-2.27-22.69-18.8821.640.000.000.00-
去年同期營業利益成長率(%)198.73342.42713.51688.24229.17288.2427.59-15.00-22.58-45.16-62.82-56.5255.000.000.000.00-
去年同期稅後淨利成長率(%)230.56364.00780.00547.06350.00354.5530.436.25-42.86-66.67-71.25-68.00100.000.000.000.00-
去年同期EPS成長率(%)188.39335.06684.78522.22330.77327.7827.788.00-42.22-65.38-71.43-68.35104.550.000.000.00-
較上季營收成長率(%)-7.80-3.1743.7813.7513.5723.8137.84-7.83-6.953.076.55-15.645.50-18.4711.8026.490.00
較上季營業利益成長率(%)-19.18-2.99124.6369.6219.7078.38117.65-29.1741.18-41.3845.00-35.480.00-60.2669.57130.000.00
較上季稅後淨利成長率(%)2.59-12.12140.0052.7844.0066.6776.476.2545.45-52.1743.75-42.86-15.15-58.7560.00257.140.00
較上季EPS成長率(%)-3.58-7.20114.8850.0045.4567.3970.373.8544.44-50.0044.00-44.44-13.46-58.7359.49259.090.00

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(%)
2022/40.6934.2242.862019/1213.554.17-7.62
2022/311.7235.0646.082019/1117.2110.26-8.72
2022/1~2-14.3252.552.52019/10-23.6-19.56-10.32
2021/12-8.2863.65100.792019/918.02-18.01-9.31
2021/11-0.9772.19105.552019/813.43-21.09-7.9
2021/10-5.36108.44110.672019/7-5.54-29.69-5.7
2021/99.69109.47111.02019/6-8.74-26.14-0.95
2021/8-0.86124.15111.282019/511.57-16.525.3
2021/737.76164.78108.912019/4-17.79-13.112.25
2021/61.7102.498.52019/313.9920.1721.8
2021/51.75111.9497.662019/1~2-25.622.6222.61
2021/41.32152.6194.042018/1220.1816.187.22
2021/317.1141.4178.62018/11-14.49-24.446.46
2021/1~2-1.19110.89110.892018/10-22.130.8410.24
2020/12-3.532.6311.952018/913.5810.8711.37
2020/1119.8756.069.752018/81.068.9511.46
2020/10-4.8952.614.972018/7-0.7616.1711.89
2020/917.3922.580.382018/63.1330.5311.08
2020/817.123.24-2.822018/516.1318.697.1
2020/75.319.38-6.462018/413.695.113.88
2020/66.497.07-10.092018/348.25-1.433.42
2020/521.27-8.25-13.092018/1~2-49.696.026.02
2020/4-43.27-15.59-14.232017/12-21.84-1.39-3.55
2020/361.9822.32-13.872017/1114.1325.66-3.73
2020/1~215.45-31.47-31.472017/10-14.3915.4-6.41

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
276.081.0240.74
2021Q4(百萬)2020Q4(百萬)YoY(%)
289.073.0295.89
2021Q3(百萬)2020Q3(百萬)YoY(%)
302.034.0788.23

EPS較上季
2022Q1(元)2021Q4(元)比率
3.233.35-0.035

應收帳周轉率和存貨周轉率-近10年
202120202019201820172016201520142013
應收帳款周轉率7.545.895.566.426.417.367.449.7110.66
存貨周轉率3.102.612.222.372.272.212.402.853.05

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
應收帳款周轉率1.701.802.332.052.031.991.801.301.301.441.651.401.451.441.761.911.60
存貨周轉率0.510.711.031.131.140.840.620.410.460.550.480.450.600.560.710.650.55

償債能力-近10年
202120202019201820172016201520142013
負債比0.470.400.180.210.200.200.210.140.16
金融負債(百萬)2101050000100
營收淨額(百萬)26881339119612951207125210921006904
利息保障倍數208.10102.48100.910.000.000.000.000.000.00
長期銀行借款占稅後淨利比0.020.220.000.000.000.000.010.000.00

成本指標-近10年
202120202019201820172016201520142013
營收淨額(百萬)26881339119612951207125210921006904
推銷費用(百萬)845857646880959782
管理費用(百萬)1319588917682797868
研發費(百萬)383242220247242257237201187
推銷費用率(%)3.124.334.774.945.636.398.709.649.07
管理費用率(%)4.877.097.367.036.306.557.237.757.52
研發費用率(%)14.2518.0718.3919.0720.0520.5321.7019.9820.69

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q1
營收淨額(百萬)733795821571502442357259281302293275326309379339268
推銷費用(百萬)2024251816181512131415141417161615
管理費用(百萬)3437382927272522212716242223272219
研發費(百萬)1031101018586815949545258555566596656
推銷費用率(%)2.733.023.053.153.194.074.204.634.634.645.125.094.295.504.224.725.60
管理費用率(%)4.644.654.635.085.386.117.008.497.478.945.468.736.757.447.126.497.09
研發費用率(%)14.0513.8412.3014.8917.1318.3316.5318.9219.2217.2219.8020.0016.8721.3615.5719.4720.90

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OXXOOOOOOO
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 -166.550.66%
2022-05-18168.049.71%
2022-05-17168.550.03%
2022-05-16153.546.63%
2022-05-13155.547.92%
2022-05-12151.048.67%
2022-05-11157.048.81%
2022-05-10151.547.76%
2022-05-09138.049.87%
2022-05-06147.050.24%
2022-05-05151.550.33%
2022-05-04143.051.33%
2022-05-03143.051.62%
2022-04-29132.048.11%
2022-04-28130.545.28%
2022-04-27132.543.69%
2022-04-26132.045.88%
2022-04-25133.046.00%
2022-04-22140.547.87%
2022-04-21151.547.40%
2022-04-20150.546.75%
2022-04-19148.546.48%
2022-04-18151.545.04%
2022-04-15154.544.96%
2022-04-14165.545.81%
2022-04-13163.046.22%
2022-04-12161.045.21%
2022-04-11159.045.70%
2022-04-08173.046.66%
2022-04-07169.047.04%
2022-04-06177.050.42%
2022-04-01183.050.68%
2022-03-31185.551.03%
2022-03-30185.050.81%
2022-03-29187.551.89%
2022-03-28187.052.11%
2022-03-25187.052.68%
2022-03-24191.555.17%
2022-03-23185.054.93%
2022-03-22176.048.83%
2022-03-21173.549.36%
2022-03-18172.548.71%
2022-03-17164.048.38%
2022-03-16149.547.61%
2022-03-15150.547.80%
2022-03-14164.048.53%
2022-03-11167.547.89%
2022-03-10167.547.31%
2022-03-09163.047.94%
2022-03-08162.546.85%
2022-03-07178.049.92%
2022-03-04194.050.85%
2022-03-03187.049.39%
2022-03-02192.048.30%
2022-03-01190.548.65%
2022-02-25186.548.38%
2022-02-24184.047.55%
2022-02-23196.548.33%
2022-02-22187.549.77%
2022-02-21197.551.08%
2022-02-18194.552.13%
2022-02-17196.053.59%
2022-02-16197.555.05%
2022-02-15190.554.98%
2022-02-14192.054.61%
2022-02-11209.553.05%
2022-02-10202.052.46%
2022-02-09199.551.56%
2022-02-08193.550.97%
2022-02-07190.049.56%
2022-01-26182.049.44%
2022-01-25183.550.61%
2022-01-24190.050.73%
2022-01-21182.550.01%
2022-01-20197.053.43%
2022-01-19195.051.84%
2022-01-18203.054.45%
2022-01-17209.552.52%
2022-01-14202.049.94%
2022-01-13198.548.79%
2022-01-12203.553.11%
2022-01-11213.051.57%
2022-01-10211.553.28%
2022-01-07232.063.53%
2022-01-06257.571.95%
2022-01-05261.072.98%
2022-01-04270.073.38%
2022-01-03256.073.51%
2021-12-30255.074.90%
2021-12-29252.074.62%
2021-12-28252.074.70%
2021-12-27251.073.32%
2021-12-24262.572.55%
2021-12-23263.075.25%
2021-12-22264.075.71%
2021-12-21268.078.73%
2021-12-20262.080.77%
2021-12-17273.584.14%
2021-12-16292.583.70%
2021-12-15266.083.30%
2021-12-14260.083.02%
2021-12-13263.585.47%
2021-12-10271.085.32%
2021-12-09260.084.71%
2021-12-08258.081.86%
2021-12-07254.580.89%
2021-12-06248.079.52%
2021-12-03245.579.22%
2021-12-02231.577.47%
2021-12-01227.076.67%
2021-11-30242.074.04%
2021-11-29249.574.56%
2021-11-26236.571.87%
2021-11-25246.574.71%
2021-11-24262.579.31%
2021-11-23255.075.29%
2021-11-22262.076.87%
2021-11-19250.071.67%
2021-11-18252.574.01%
2021-11-17247.067.45%
2021-11-16242.566.76%
2021-11-15251.566.02%
2021-11-12267.081.74%
2021-11-11256.581.58%
2021-11-10233.585.79%
2021-11-09218.584.32%
2021-11-08213.585.42%
2021-11-05223.586.27%
2021-11-04216.585.52%
2021-11-03227.585.46%
2021-11-02225.584.00%
2021-11-01237.586.04%
2021-10-29216.074.48%
2021-10-28221.079.58%
2021-10-27220.076.97%
2021-10-26209.074.15%
2021-10-25190.074.18%
2021-10-22189.078.40%
2021-10-21172.072.97%
2021-10-20181.571.44%
2021-10-19175.072.73%
2021-10-18170.066.51%
2021-10-15158.560.49%
2021-10-14154.058.30%
2021-10-13153.060.19%
2021-10-12169.564.92%
2021-10-08167.561.32%
2021-10-07158.063.74%
2021-10-06147.563.41%
2021-10-05142.563.87%
2021-10-04137.064.24%
2021-10-01141.064.83%
2021-09-30156.064.51%
2021-09-29152.065.06%
2021-09-28163.565.90%
2021-09-27169.564.78%
2021-09-24174.065.52%
2021-09-23170.068.03%
2021-09-22164.068.13%
2021-09-17169.068.40%
2021-09-16163.069.43%
2021-09-15162.070.43%
2021-09-14164.569.37%
2021-09-13160.067.89%
2021-09-10159.068.56%
2021-09-09162.069.30%
2021-09-08152.569.53%
2021-09-07162.072.49%
2021-09-06180.077.33%
2021-09-03180.069.14%
2021-09-02164.068.37%
2021-09-01169.572.12%
2021-08-31154.567.52%
2021-08-30150.065.79%
2021-08-27151.066.65%
2021-08-26151.065.43%
2021-08-25149.063.93%
2021-08-24148.563.30%
2021-08-23146.564.85%
2021-08-20137.562.84%
2021-08-19129.064.31%
2021-08-18137.064.65%
2021-08-17131.064.40%
2021-08-16132.566.60%
2021-08-13127.066.84%
2021-08-12141.073.82%
2021-08-11136.570.84%
2021-08-10151.564.72%
2021-08-09151.568.14%
2021-08-06168.076.95%
2021-08-05166.075.00%
2021-08-04167.072.12%
2021-08-03170.069.55%
2021-08-02160.564.66%
2021-07-30160.566.29%
2021-07-29165.565.09%
2021-07-28156.062.18%
2021-07-27167.065.19%
2021-07-26185.071.37%
2021-07-23168.573.59%
2021-07-22159.581.26%
2021-07-21145.075.97%
2021-07-20144.573.57%
2021-07-19146.573.23%
2021-07-16156.073.75%
2021-07-15153.569.35%
2021-07-14140.068.11%
2021-07-13138.075.95%
2021-07-12153.074.48%
2021-07-09159.076.99%
2021-07-08160.577.95%
2021-07-07146.074.66%
2021-07-06145.077.18%
2021-07-05140.076.47%
2021-07-02141.075.77%
2021-07-01140.070.08%
2021-06-30140.580.36%
2021-06-29128.083.67%
2021-06-28116.573.97%
2021-06-25111.080.34%
2021-06-24101.068.97%
2021-06-23102.067.02%
2021-06-2299.872.54%
2021-06-2196.173.00%
2021-06-18100.578.57%
2021-06-1796.581.98%
2021-06-1687.875.46%
2021-06-1589.773.41%
2021-06-1189.374.54%
2021-06-1088.474.44%
2021-06-0987.974.71%
2021-06-0888.972.78%
2021-06-0780.967.87%
2021-06-0480.661.07%
2021-06-0382.363.61%
2021-06-0274.953.70%
2021-06-0174.046.82%
2021-05-3168.242.80%
2021-05-2862.038.10%
2021-05-2758.937.69%

晶宏熱門網頁

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。